FIRST FEDERAL OF NORTHRN MCHGN BNCRP INC 
By ALPENA, Mich., Feb. 25, 2011 /PRNewswire/ -- First Federal of Northern Michigan Bancorp, Inc. (Nasdaq: FFNM) (the "Company") reported consolidated net earnings from continuing operations of $80,000, or $0.03 per basic and diluted share, for the quarter ended December 31, 2010 compared to a consolidated net loss from continuing operations of $3.1 million, or $1.07 per basic and diluted share, for the quarter ended December 31, 2009.
Consolidated net income from continuing operations for the twelve months ended December 31, 2010 was $673,000, or $0.23 per basic and diluted share, compared to a consolidated net loss from continuing operations of $6.7 million, or $2.33 per basic and diluted share, for the twelve months ended December 31, 2009.
Listed below are several key points relative to the Company's results for the quarter and year ended December 31, 2010:
-- Significant quarter over quarter improvement in the Company's net
interest margin (from 3.24% to 3.93%) due primarily to a 59 basis point
reduction in the cost of funds quarter over quarter.
-- Significant year over year improvement in the Company's net interest
margin (from 3.26% to 3.78%) due primarily to a 74 basis point reduction
in the cost of funds year over year.
-- $5.7 million decrease in non-performing assets since December 31, 2009.
-- First Federal of Northern Michigan remains "well-capitalized" for
regulatory purposes.
-- Provision for loan losses of $68,000 and $1.0 million during the quarter
and year ended December 31, 2010, respectively, as compared to $2.7
million and $6.2 million in the corresponding prior year periods.
Michael W. Mahler, President and Chief Executive Officer of the Company, commented, "We are pleased to report that 2010 was a profitable year for us. The two main items that contributed to our profitability in 2010 were a decrease of $5.2 million in our provision for loan losses year over year due to improved asset quality, and a 52 basis point improvement in our net interest margin year over year. We experienced a marked improvement in core banking in 2010, as evidenced by our pre-tax, pre-provision net income improvement year over year."
Mr. Mahler also commented, "The continued strengthening of our asset quality remains our top priority. Non-performing assets have decreased over $5.7 million since the end of 2009. Our Texas Ratio has decreased from 64.29% at December 31, 2009 to 40.17% at December 31, 2010. In addition, we are encouraged by the increased interest in and the successful sale of Bank-owned properties during 2010."
Selected Financial Ratios
Three Months Ended Twelve Months Ended
December 31 December 31
------------------ -------------------
2010 2009 2010 2009
---- ---- ---- ----
Performance Ratios:
Net interest margin 3.93% 3.24% 3.78% 3.26%
Average interest rate
spread 3.76% 3.00% 3.60% 2.97%
Return on average
assets* 0.14% -5.22% 0.30% -2.80%
Return on average
equity* 1.31% -45.89% 2.82% -23.21%
* Annualized
As of
-----
December 31, December 31,
2010 2009
------------- -------------
Asset Quality Ratios:
Non-performing assets to total
assets 4.48% 6.58%
Non-performing loans to total
loans 4.13% 6.73%
Allowance for loan losses to
non-performing loans 41.73% 31.05%
Allowance for loan losses to
total loans 1.72% 2.09%
"Texas Ratio" (Bank) (1) 40.17% 64.29%
Total non-performing loans
($000 omitted) $6,606 $11,786
Total non-performing assets
($000 omitted) $9,689 $15,366
(1) Texas Ratio is defined by management as total non-performing
assets divided by tangible capital plus allowance for loan losses.
Financial Condition
Total assets of the Company at December 31, 2010 were $216.1 million, a decrease of $17.4 million, or 7.5%, from total assets of $233.5 million at December 31, 2009. Net loans receivable decreased $14.0 million to $157.2 million at December 31, 2010, due to adjustable-rate or balloon mortgage loans that have paid off or been refinanced and sold into the secondary market, consumer loan balances that have declined due to normal pay-downs, limited originations of loans to be held in the Company's portfolio and charge-offs of commercial loans. Investment securities available for sale increased $1.6 million and investment securities held to maturity decreased $1.4 million from December 31, 2009 to December 31, 2010 due in part to the restructuring of the investment portfolio during a previous quarter in an effort to reduce credit risk and improve risk-weighted capital ratios.
Deposits decreased by $2.6 million to $155.5 million at December 31, 2010 from December 31, 2009 as we continued our focus on building relationships rather than growing non-core deposits. FHLB advances decreased $15.4 million as our asset base decreased during the year.
The ratio of total nonperforming assets to total assets was 4.48% at December 31, 2010 compared to 6.58% at December 31, 2009. Non-performing assets decreased by $5.7 million from December 31, 2009 to December 31, 2010. The Company continues to closely monitor non-performing assets and has taken a variety of steps to reduce them, such as:
-- Timely pursuit of foreclosure and/or repossession options coupled with
quick and aggressive marketing efforts of repossessed assets;
-- Restructuring loans, where feasible, to assist borrowers in working
through this financially challenging time;
-- Allowing borrowers to structure short-sales of properties, where
appropriate and feasible; and
-- Working with borrowers to find a means of reducing outstanding debt
(such as through sales of collateral).
Stockholders' equity was $23.7 million at December 31, 2010 compared to $23.1 million at December 31, 2009. The increase was due primarily to net earnings for the year of $673,000. First Federal of Northern Michigan's regulatory capital remains at levels in excess of regulatory requirements, as shown in the table below.
Actual
------
Amount Ratio
------ -----
(Dollars in Thousands)
Total risk-based
capital ( to risk-
weighted assets) $23,202 15.84%
Tier 1 risk-based
capital ( to
risk-weighted assets) $21,366 14.58%
Tangible Capital ( to
tangible assets) $21,366 9.95%
Regulatory
Minimum
-------
Amount Ratio
------ -----
(Dollars in Thousands)
Total risk-based
capital ( to risk-
weighted assets) $11,722 8.00%
Tier 1 risk-based
capital ( to
risk-weighted assets) $5,861 4.00%
Tangible Capital ( to
tangible assets) $3,220 1.50%
Minimum to be
Well
Capitalized
------------
Amount Ratio
------ -----
(Dollars in Thousands)
Total risk-based
capital ( to risk-
weighted assets) $14,652 10.00%
Tier 1 risk-based
capital ( to
risk-weighted assets) $8,791 6.00%
Tangible Capital ( to
tangible assets) $4,293 2.00%
Results of Operations
Interest income decreased slightly to $2.8 million for the three months ended December 31, 2010 from $2.9 million for the year earlier period. Interest income decreased to $11.5 million for the twelve months ended December 31, 2010 as compared to $12.4 million for the twelve months ended December 31, 2001. The decrease in interest income for the twelve-month period was due to two main factors: a period over period decrease of $14.1 million in the average balance of our interest-earning assets and a decrease of 10 basis points in the yield on interest-earning assets due in part to lower market interest rates period over period.
Interest expense decreased to $739,000 for the three months ended December 31, 2010 from $1.1 million for the prior year period. Interest expense for the twelve months ended December 31, 2010 decreased to $3.4 million from $5.1 million for the twelve months ended December 31, 2009. The decreases in interest expense for both the three- and twelve-month periods were due in part to a $10.5 million and $8.9 million decrease, respectively, in the average balance of our interest-bearing liabilities during those periods. In addition, we experienced a decrease in our overall cost of funds of 59 basis points and 74 basis points for the three- and twelve-month periods, respectively, due to declining market interest rates and an increase in our lowering-costing core deposits of approximately $6 million.
The Company's net interest margin increased to 3.93% for the three-month period ended December 31, 2010 from 3.24% for the same period in 2009. During this time period, the average yield on interest-earning assets increased 18 basis points to 5.35% from 5.17%. The average cost of funds decreased 59 basis points to 1.58% from 2.17%, due to reductions of 60 basis points on our certificates of deposit, 24 basis points on our money market and NOW accounts, and 35 basis points on our FHLB advances quarter over quarter. For the twelve-month period ended December 31, 2010, the Company's net interest margin increased to 3.78% from 3.26% for the same period in 2009. During this time period, the average yield on interest-earning assets decreased 10 basis points to 5.41% from 5.51%, while the cost of funds decreased 74 basis points to 1.81% from 2.55%.
The provision for loan losses for the three-month period ended December 31, 2010 was $68,000, as compared to $2.7 million for the prior year period. For the twelve-month period ended December 31, 2010, the provision for loan losses was $1.0 million as compared to $6.2 million for the same period ended December 31, 2009. For the three- and twelve-month periods ended December 31, 2009, we experienced increased provisions and charge-offs on several commercial credits. The comparably lower provision for the three- and twelve-months periods ended December 31, 2010 reflected the improvement in our credit quality and impaired loans from the prior year periods. The provision was based on management's review of the components of the overall loan portfolio, the status of non-performing loans and various subjective factors.
Non-interest income increased to $644,000 for the three months ended December 31, 2010 from $521,000 for the three months ended December 31, 2009. Non-interest income increased to $3.2 million for the twelve months ended December 31, 2010 from $2.6 million for the twelve months ended December 31, 2009. The increase for the three-month period included a $182,000 increase in mortgage banking activities income as refinance activity was significantly higher for the quarter ended December 31, 2010 as compared to the prior year period. The twelve-month results reflected a $546,000 gain on sale of investments as a result of a restructuring of the investment portfolio in an effort to reduce credit risk as well as a $200,000 settlement on a lawsuit.
Non-interest expense decreased from $2.8 million for the three months ended December 31, 2009 to $2.5 million for the three months ended December 31, 2010. Non-interest expense increased $146,000 to $9.5 million for the twelve months ended December 31, 2010 from $9.4 million for the twelve months ended December 31, 2009. For the twelve-month period, other expenses increased primarily due to expenses associated with repossessed properties. Partially offsetting the increase in other expense, our FDIC premiums were $113,000 lower during the twelve-month period ended December 31, 2010 due in part to a decrease in deposits and in part to an FDIC special assessment of $108,000 paid during the second quarter of 2009.
Pre-Tax, Pre-provision Core Operating Earnings
The Company is presenting pre-tax, pre-provision core operating earnings in this release for purposes of additional analysis of operating results. Pre-tax, pre-provision core operating earnings, as defined by management, represents the Company's income (loss) excluding: income tax expense (benefit), the provision for loan losses, and any securities gains or losses.
The following table reconciles consolidated net income (loss) presented in accordance with U.S. generally accepted accounting principles ("GAAP") to pre-tax, pre-provision core operating earnings. Pre-tax, pre-provision core operating earnings is not a measurement of the Company's financial performance under GAAP and should not be considered as an alternative to net income (loss) under GAAP. Pre-tax, pre-provision core operating earnings has limitations as an analytical tool and should not be considered in isolation or as a substitute for an analysis of the Company's results as reported under GAAP. However, the Company believes presenting pre-tax, pre-provision core operating earnings provides investors with the ability to gain a further understanding of its underlying operating trends separate from the direct effects of certain issues. It displays core operating earnings trends before the impact of these issues.
Pre-Tax, Pre-Provision Core Operating Earnings
Three Months Ended
12/31/10 12/31/09
-------- --------
Net income (loss) $79,511 $(3,087,005)
Provision for loan
losses 67,553 2,703,109
Income tax expense
(benefit) - (111,049)
Securities (gains)
losses (49,595) -
Elevated loan,
collection and
repossessed asset
costs (1) 522,440 388,712
------- -------
Pre-Tax, Pre-
Provision Core
Operating Earnings
(loss) $619,909 $(106,233)
======== =========
Twelve Months Ended
12/31/10 12/31/09
-------- --------
Net income (loss) $972,800 $(6,762,178)
Provision for loan
losses 1,026,192 6,195,820
Income tax expense
(benefit) - 1,089,536
Securities (gains)
losses (546,412) (1,227)
Elevated loan,
collection and
repossessed asset
costs (1) 1,354,535 886,553
--------- -------
Pre-Tax, Pre-
Provision Core
Operating Earnings
(loss) $2,807,115 $1,408,504
========== ==========
(1) Represents the excess amount over an average amount of $57,500
quarterly or $230,000 annually for the years 2004 -2008.
Safe Harbor Statement
This news release and other releases and reports issued by the Company, including reports to the Securities and Exchange Commission, may contain "forward-looking statements." The Company cautions readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. The Company is including this statement for purposes of taking advantage of the safe-harbor provisions of the Private Securities Litigation Reform Act of 1995.
First Federal of Northern Michigan Bancorp, Inc.
Consolidated Balance Sheet
December 31, December 31,
2010 2009
------------- -------------
(Unaudited)
ASSETS
Cash and cash equivalents:
Cash on hand and due from banks $1,889,999 $2,583,131
Overnight deposits with FHLB 72,658 515,927
------ -------
Total cash and cash equivalents 1,962,657 3,099,058
Securities AFS 35,301,238 33,712,724
Securities HTM 2,520,000 3,928,167
Loans held for sale - 51,970
Loans receivable, net of allowance
for loan losses of $2,756,332 and
$3,660,344 as of December 31, 2010 and 157,218,918 171,219,105
December 31, 2009, respectively
Foreclosed real estate and other
repossessed assets 3,083,343 3,579,895
Federal Home Loan Bank stock, at
cost 3,775,400 4,196,900
Premises and equipment 6,026,793 6,563,683
Accrued interest receivable 1,230,938 1,230,287
Intangible assets 627,306 919,757
Prepaid FDIC Premiums 967,143 1,314,850
Deferred Tax Asset 659,194 559,235
Other assets 2,745,034 3,130,063
--------- ---------
Total assets $216,117,964 $233,505,694
============ ============
LIABILITIES AND STOCKHOLDERS'
EQUITY
Liabilities:
Deposits $155,465,896 $158,099,809
Advances from borrowers for taxes
and insurance 130,030 105,419
Federal Home Loan Bank Advances 29,000,000 44,400,000
Note Payable - 630,927
REPO Sweep Accounts 6,172,362 5,407,791
Accrued expenses and other
liabilities 1,678,733 1,809,266
--------- ---------
Total liabilities 192,447,021 210,453,212
----------- -----------
Stockholders' equity:
Common stock ($0.01 par value
20,000,000 shares authorized
3,191,799 shares issued) 31,920 31,920
Additional paid-in capital 23,822,152 23,722,767
Retained earnings 2,673,064 2,000,264
Treasury stock at cost (307,750
shares) (2,963,918) (2,963,918)
Unearned compensation (38,382) (161,678)
Accumulated other comprehensive
income 146,107 423,127
------- -------
Total stockholders' equity 23,670,943 23,052,482
---------- ----------
Total liabilities and
stockholders' equity $216,117,964 $233,505,694
============ ============
First Federal of Northern Michigan Bancorp, Inc. and Subsidiaries
Consolidated Statement of Income
For the Three
Months
Ended December
31,
---------------
2010 2009
---- ----
(Unaudited)
Interest income:
Interest and fees on loans $2,449,582 $2,534,151
Interest and dividends on investments
Taxable 133,715 134,299
Tax-exempt 33,329 41,426
Interest on mortgage-backed securities 157,581 146,449
------- -------
Total interest income 2,774,207 2,856,325
--------- ---------
Interest expense:
Interest on deposits 496,281 720,521
Interest on borrowings 242,250 351,639
------- -------
Total interest expense 738,531 1,072,160
------- ---------
Net interest income 2,035,676 1,784,165
Provision for loan losses 67,553 2,703,109
------ ---------
Net interest income (expense) after
provision for loan losses 1,968,123 (918,944)
--------- --------
Non-interest income:
Service charges and other fees 194,455 207,939
Mortgage banking activities 427,527 245,842
Gain on sale of available-for-sale
investments 49,595 -
Net (loss) gain on sale of premises and
equipment,
real estate owned and other repossessed
assets (96,006) (4,913)
Other 31,591 31,991
Insurance & brokerage commissions 36,691 40,174
------ ------
Total non-interest income 643,853 521,033
------- -------
Non-interest expenses:
Compensation and employee benefits 1,113,210 1,320,337
FDIC insurance premiums 88,360 102,820
Advertising 37,577 23,680
Occupancy 277,228 305,424
Amortization of intangible assets 73,113 73,113
Service bureau charges 76,686 79,492
Professional services 94,249 118,137
Other 772,042 777,140
------- -------
Total non-interest expenses 2,532,465 2,800,144
--------- ---------
Income (loss) from continuing operations
before income tax expense 79,511 (3,198,054)
Income tax (benefit) expense from
continuing operations - (111,049)
--- --------
Net Income (loss) from continuing
operations 79,511 (3,087,005)
Loss from discontinued operations, net of
income tax benefit
of $0, $0 $0, and $29,745, respectively - -
Gain on sale of discontinued operations,
net of income tax expense
of $0, $0, $0, and $19,585, respectively - -
Loss from discontinued operations - -
Net income (loss) 79,511 (3,087,005)
====== ==========
Per share data:
Income (loss) per share from continuing
operations
Basic $0.03 $(1.07)
Diluted $0.03 $(1.07)
Loss per share from discontinued operations
Basic $- $-
Diluted $- $-
Net income (loss) per share
Basic $0.03 $(1.07)
Diluted $0.03 $(1.07)
Dividends per common share $- $-
For the Twelve
Months
Ended December 31,
------------------
2010 2009
---- ----
(Unaudited)
Interest income:
Interest and fees on loans $10,133,014 $11,104,555
Interest and dividends on investments
Taxable 480,124 547,503
Tax-exempt 185,334 213,010
Interest on mortgage-backed securities 648,183 577,377
------- -------
Total interest income 11,446,655 12,442,445
---------- ----------
Interest expense:
Interest on deposits 2,295,944 3,457,053
Interest on borrowings 1,150,717 1,630,886
--------- ---------
Total interest expense 3,446,661 5,087,939
--------- ---------
Net interest income 7,999,994 7,354,506
Provision for loan losses 1,026,192 6,195,820
--------- ---------
Net interest income (expense) after
provision for loan losses 6,973,803 1,158,686
--------- ---------
Non-interest income:
Service charges and other fees 803,993 869,427
Mortgage banking activities 1,438,161 1,413,468
Gain on sale of available-for-sale
investments 546,412 1,227
Net (loss) gain on sale of premises and
equipment,
real estate owned and other repossessed
assets (43,285) 20,438
Other 300,839 99,988
Insurance & brokerage commissions 159,046 169,971
------- -------
Total non-interest income 3,205,166 2,574,519
--------- ---------
Non-interest expenses:
Compensation and employee benefits 4,681,777 4,735,104
FDIC insurance premiums 365,728 479,627
Advertising 135,889 117,335
Occupancy 1,155,699 1,202,478
Amortization of intangible assets 292,451 273,096
Service bureau charges 313,612 334,535
Professional services 425,459 477,848
Other 2,135,553 1,739,966
--------- ---------
Total non-interest expenses 9,506,168 9,359,989
--------- ---------
Income (loss) from continuing operations
before income tax expense 672,800 (5,626,784)
Income tax (benefit) expense from
continuing operations - 1,089,536
--- ---------
Net Income (loss) from continuing
operations 672,800 (6,716,320)
Loss from discontinued operations, net of
income tax benefit
of $0, $0 $0, and $29,745, respectively - (83,875)
Gain on sale of discontinued operations,
net of income tax expense
of $0, $0, $0, and $19,585, respectively - 38,017
------
Loss from discontinued operations - (45,858)
-------
Net income (loss) 672,800 (6,762,178)
======= ==========
Per share data:
Income (loss) per share from continuing
operations
Basic $0.23 $(2.33)
Diluted $0.23 $(2.33)
Loss per share from discontinued operations
Basic $- $(0.01)
Diluted $- $(0.01)
Net income (loss) per share
Basic $0.23 $(2.34)
Diluted $0.23 $(2.34)
Dividends per common share $- $-
SOURCE First Federal of Northern Michigan Bancorp, Inc.
