Attached files

file filename
8-K - 8-K - MACKINAC FINANCIAL CORP /MI/a13-4472_18k.htm

Exhibit 99

 

 

PRESS RELEASE

 

For Release:  February 5, 2013

Contact:   Ernie Krueger, EVP/CFO

  (906) 341-7158

Website: www.bankmbank.com

 

Mackinac Financial Corporation Announces

2012 Results of Operations with Improved Profitability and Asset Quality

 

(Manistique, Michigan) — Mackinac Financial Corporation (Nasdaq: MFNC), the holding Corporation for mBank, today announced net income of $6.459 million or $1.51 per share, for the year ended December 31, 2012, compared to net income of $1.452 million, or $.42 per share, for 2011.  The Corporation’s primary asset, mBank, recorded net income of $7.884 million for the fiscal year 2012 compared to $2.656 million for 2011.  The 2012 consolidated and bank results include a $3.0 million deferred tax valuation adjustment.

 

Total assets of the Corporation at 2012 year-end were $545.980 million, up 9.57% from the $498.311 million at 2011 year-end.  The Corporation and the Bank are both “well-capitalized” with Tier 1 Capital at the Corporation of 11.98% and 9.63% at the Bank.

 

Some highlights for 2012 include:

 

·                  Consummation of a common stock rights offering and the investment by Steinhardt Capital Investors, LLLP with the issuance of 2.140 million shares for net proceeds of $11.500 million.

 

·                  In December, the Corporation announced its first quarterly dividend since the recapitalization at $.04 per share.

 

·                  New loan production of $214.1 million. Balance sheet growth equated to $47.9 million for 2012, an 11.9% increase in loans outstanding from 2011 year end.

 

·                  2012 secondary mortgage loan income of $1.390 million, compared to $.700 million in 2011.

 

·                  Continued success with the sale of SBA and USDA loan guarantees with sales generating $1.126 million in 2012.

 

·                  2012 core deposit growth of $24 million from 2011 year end, an increase of 6.8%.

 

·                  Improved net interest margin at 4.17% compared to 4.06% in 2011.

 

·                  Improved credit quality with a Texas Ratio of 10.30% compared to 18.43% one year ago, with nonperforming assets of $8.001 million at 2012 year end compared to $11.155 million a year ago.

 

·                  Opening of our new standalone Escanaba branch banking center relocated from an in-store Menards location in August, and the opening of our new loan production office in Traverse City. Both locations are considered core commerce center hubs in their respective markets.

 



 

Loan Production

 

Total loans at 2012 year-end were $449.177 million, an 11.95% increase from the $401.246 million at 2011 year-end.  The Corporation had total loan production for all loan types of $214 million in 2012.  Comprising the total production were $103 million in commercial loans, and $111 million in consumer loans, $101 million of which were mortgages.  The Upper Peninsula continues to drive a large majority of the new originations, totaling $134 million, with Southeast Michigan production of $42 million, and the Northern Lower Peninsula with $38 million.  Commenting on new loan opportunities, Kelly W. George, President and Chief Executive Officer of mBank, stated, “We were extremely pleased with our success in loan production in 2012. Our loan production was all encompassing, including new home purchases and refinances, small business expansion and working capital advances, and also included loan relationships we procured from our competition. We continue to see good loan opportunities, both commercial and retail in all our markets.  Our focus on SBA/USDA lending programs has allowed small businesses in our markets to take advantage of these loan programs to garner the additional capital they have needed to grow their operations and provide more jobs and commerce to these areas.  We continue to remain very diligent within our credit underwriting parameters to ensure the new growth is coming onto our balance sheet in a prudent and sound manner with discipline in both loan structuring and pricing.  In addition to the $449 million in balance sheet loans, we also have $50 million of SBA/USDA loans and $97 million of secondary market mortgage loans that we sold but retained servicing on.  This increases our loans under management to $596 million.”

 

Secondary Market Mortgage Lending

 

The Corporation made a concentrated effort several years ago to augment this line of business through some key personnel additions and technology enhancements.  These efforts were well rewarded, with production of $74.1 million in secondary market mortgage loans compared to $39.0 million in 2011. Gains and fees from secondary mortgage activity totaled $1.390 million in 2012 compared to $.700 million in 2011.  In addition, the Corporation also received $.179 million in fees on its secondary market servicing portfolio.

 

SBA/USDA Program Lending

 

The Corporation continues to have success in this line of business as in years past with 2012 gains from sales of SBA/USDA guaranteed loan balances amounting to $1.176 million compared to $1.500 million in 2011. The guaranteed SBA/USDA loan balances sold totaled $11.962 million for 2012, compared to $23.806 million in 2011.  The Bank also services approximately $50 million of SBA/USDA loans which generated an additional $.374 million in fees during 2012.  The Corporation remains a state leader in the origination of these government lending programs.

 

Nonperforming Loans / Assets

 

Nonperforming loans totaled $4.789 million, 1.07% of total loans at December 31, 2012 compared to $7.993 million, or 1.99% of total loans at December 31, 2011.  Nonperforming assets were reduced by $3.154 million from a year ago and stood at $8.001 million, or 1.47% of total assets.  George, commenting on credit quality, stated, “We have continued to aggressively remedy or exit our remaining problem assets throughout the year and are pleased with our continued reduction in the level of nonperforming assets and our overall loan portfolio payment performance with delinquent loans greater than 30 days residing at a nominal .73% of total loans.  Our current level of nonperforming assets and associated costs are now more in line with a normal business climate and we continue to validate the underlying collateral to ensure the security has not deteriorated and carrying values are accurate.”

 

Margin Analysis

 

Net interest income and the net interest margin in 2012 increased to $19.824 million, and 4.17%, compared to $17.929 million, and 4.06%, in 2011.  The interest margin increase was largely due to decreased funding costs.  George, commenting on the margin, stated, “We expect some margin pressure in future periods from a national economic policy that fosters a low interest rate environment and remain proactive in managing both the asset and the liability side of the balance sheet to mitigate the downward pressure. This interest rate environment has also limited investment options and puts pressure on our loan portfolio yields in this prolonged economic cycle.  Our challenge is

 



 

to continue growing our loan portfolio with a good balance of fixed and variable rate loans, structured to mitigate long-term interest rate risk when an upward interest rate movement begins to occur.”

 

Deposits

 

Total deposits of $434.557 million at 2012 year-end increased 11.64% from deposits of $404.789 million at 2011 year-end.  The overall increase in deposits for 2012 is comprised of an increase in core deposits of $23.772 million and increased noncore deposits of $5.996 million. George, commenting on core deposits, stated, “In 2012 we experienced continued good core deposit growth, though lower than in previous years, partially due to proactive rate reductions on deposit products that led to some balance reductions from strictly price driven non-relationship deposit customers. Our balance sheet liquidity was strong throughout 2012, and we were able to fund the majority of our balance sheet growth with core deposits.”

 

Noninterest Income/Expense

 

Noninterest income, at $4.043 million in 2012, increased $.387 million from 2011’s total of $3.656 million. The largest driver of noninterest income in 2012 was secondary market mortgage activities and gains from SBA/USDA loan sales. Income from secondary mortgage activities totaled $1.390 million in 2012 compared to $.700 million in 2011.  SBA/USDA loan sale gains were $1.176 million compared to 2011 gains of $1.500 million.

 

Noninterest expense, at $16.757 million in 2012, increased $.788 million, or 4.93% from 2011.  Increased expenses were noted in data processing, professional services associated with the divesture auction of our TARP securities and nominal employment costs. The FDIC premiums were reduced by $.390 million, or 45.94% in 2012 from $.849 million in 2011. George commenting on areas of increased expenses stated, “We remain diligent in our efforts to manage our operating expenses in the ongoing evaluation of our operating platform to improve efficiencies.  This has become ever more challenging for all banks in our current regulatory banking climate, where the need is critical to ensure that comprehensive risk management systems and personnel infrastructure keep pace with a constantly changing banking profile, both internally and externally.”

 

Capital

 

In August, the Corporation consummated the common stock rights offering and the capital investment by Steinhardt Capital Investors, LLLP with the issuance of 2.140 million shares of common stock for $11.500 million in net proceeds. Total shareholders’ equity at December 31, 2012 totaled $72.448 million, compared to $55.263 million at 2011 year-end, an increase of $17.185 million, or 31.10%.  Book value of common shareholders’ equity was $11.05 per share at December 31, 2012 compared to $12.97 per share at December 31, 2011.

 

Paul D. Tobias, Chairman and Chief Executive Officer, concluded, “We are proud of our operating results for 2012. Looking forward, we are well positioned for expansion with strong credit quality and capital above the ‘well capitalized’ regulatory guidelines.  The capital raised this year and our new relationship with the Steinhardt family are significant achievements and give us flexibility in an uncertain banking world.  Regulatory costs and increasing capital requirements are creating an environment where capital is once again ‘King.’  To provide further flexibility, we are also in the process of setting up an $8.0 million line of credit with one of our correspondent banks.”

 

“Our capital strength and our earnings momentum has led to the establishment of a dividend on our common stock, initially at $.04 per quarter.  We are pleased to be able to reward our shareholders for their loyalty and faith.  We will continue to focus on our organic growth but will also keep an eye out for external expansion opportunities that we can execute and where returns will exceed our cost of capital.”

 

“On the list of value creation options will be the partial or full redemption of our preferred stock securities, now held by friends and investors.  The current dividend at 5% without tax shelter moves to 9% without tax shelter in early 2014.  We will evaluate our redemption strategy and base our timing and level of redemption on these cost factors and the quality of probable returns of alternate uses.  We believe prudent growth, strong earnings, proper use of capital and returning excess capital to shareholders will help create fair market valuation for the benefit of all shareholders.”

 



 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets of $546 million and whose common stock is traded on the NASDAQ stock market as “MFNC.”   The principal subsidiary of the Corporation is mBank.  Headquartered in Manistique, Michigan, mBank has 11 branch locations; seven in the Upper Peninsula, three in the Northern Lower Peninsula and one in Oakland County, Michigan.  The Corporation’s banking services include commercial lending and treasury management products and services geared toward small to mid-sized businesses, as well as a full array of personal and business deposit products and consumer loans.

 

Forward-Looking Statements

 

This release contains certain forward-looking statements.  Words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “should,” “will,” and variations of such words and similar expressions are intended to identify forward-looking statements: as defined by the Private Securities Litigation Reform Act of 1995.  These statements reflect management’s current beliefs as to expected outcomes of future events and are not guarantees of future performance.  These statements involve certain risks, uncertainties and assumptions that are difficult to predict with regard to timing, extent, likelihood, and degree of occurrence.  Therefore, actual results and outcomes may materially differ from what may be expressed or forecasted in such forward-looking statements.  Factors that could cause a difference include among others: changes in the national and local economies or market conditions; changes in interest rates and banking regulations; the impact of competition from traditional or new sources; and the possibility that anticipated cost savings and revenue enhancements from mergers and acquisitions, bank consolidations, branch closings and other sources may not be fully realized at all or within specified time frames as well as other risks and uncertainties including but not limited to those detailed from time to time in filings of the Company with the Securities and Exchange Commission.  These and other factors may cause decisions and actual results to differ materially from current expectations.  Mackinac Financial Corporation undertakes no obligation to revise, update, or clarify forward-looking statements to reflect events or conditions after the date of this release.

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

 

 

 

December 31,

 

December 31,

 

(Dollars in thousands, except per share data)

 

2012

 

2011

 

 

 

(Unaudited)

 

 

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

Assets

 

$

545,980

 

$

498,311

 

Loans

 

449,177

 

401,246

 

Investment securities

 

43,799

 

38,727

 

Deposits

 

434,557

 

404,789

 

Borrowings

 

35,925

 

35,997

 

Common Shareholders’ Equity

 

61,448

 

44,342

 

Shareholders’ equity

 

72,448

 

55,263

 

 

 

 

 

 

 

Selected Statements of Income Data

 

 

 

 

 

Net interest income

 

$

19,824

 

$

17,929

 

Income before taxes and preferred dividend

 

6,165

 

3,316

 

Net income

 

6,459

 

1,452

 

Income per common share - Basic

 

1.51

 

.42

 

Income per common share - Diluted

 

1.46

 

.41

 

Weighted average shares outstanding

 

4,285,043

 

3,419,736

 

Weighted average shares outstanding- Diluted

 

4,412,625

 

3,500,204

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

Net interest margin

 

4.17

%

4.06

%

Efficiency ratio

 

67.95

 

68.43

 

Return on average assets

 

1.23

 

.30

 

Return on average common equity

 

12.43

 

3.30

 

Return on average equity

 

10.26

 

2.66

 

 

 

 

 

 

 

Average total assets

 

$

526,740

 

$

489,539

 

Average common shareholders’ equity

 

51,978

 

43,940

 

Average total shareholders’ equity

 

62,939

 

54,561

 

Average loans to average deposits ratio

 

99.45

%

98.05

%

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

Market price per common share

 

$

7.09

 

$

5.42

 

Book value per common share

 

$

11.05

 

$

12.97

 

Common shares outstanding

 

5,559,859

 

3,419,736

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

Allowance for loan losses

 

$

5,218

 

$

5,251

 

Non-performing assets

 

$

8,001

 

$

11,155

 

Allowance for loan losses to total loans

 

1.16

%

1.31

%

Non-performing assets to total assets

 

1.47

%

2.24

%

Texas ratio

 

10.30

%

18.43

%

 

 

 

 

 

 

Number of:

 

 

 

 

 

Branch locations

 

11

 

11

 

FTE Employees

 

121

 

116

 

 

8



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

26,958

 

$

20,071

 

Federal funds sold

 

3

 

13,999

 

Cash and cash equivalents

 

26,961

 

34,070

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

10

 

10

 

Securities available for sale

 

43,799

 

38,727

 

Federal Home Loan Bank stock

 

3,060

 

3,060

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

Commercial

 

342,841

 

311,215

 

Mortgage

 

95,413

 

83,106

 

Consumer

 

10,923

 

6,925

 

Total Loans

 

449,177

 

401,246

 

Allowance for loan losses

 

(5,218

)

(5,251

)

Net loans

 

443,959

 

395,995

 

 

 

 

 

 

 

Premises and equipment

 

10,633

 

9,627

 

Other real estate held for sale

 

3,212

 

3,162

 

Deferred Tax Asset

 

9,131

 

8,427

 

Other assets

 

5,215

 

5,233

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

545,980

 

$

498,311

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

Deposits:

 

 

 

 

 

Noninterest bearing deposits

 

$

67,652

 

$

51,273

 

NOW, money market, interest checking

 

155,465

 

152,563

 

Savings

 

13,829

 

14,203

 

CDs<$100,000

 

135,550

 

130,685

 

CDs>$100,000

 

24,355

 

23,229

 

Brokered

 

37,706

 

32,836

 

Total deposits

 

434,557

 

404,789

 

 

 

 

 

 

 

Borrowings

 

35,925

 

35,997

 

Other liabilities

 

3,050

 

2,262

 

Total liabilities

 

473,532

 

443,048

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

Authorized 500,000 shares, Issued and outstanding - 11,000 shares

 

11,000

 

10,921

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

Issued and outstanding - 5,559,914, 3,419,736 and 3,419,736 shares respectively

 

53,797

 

43,525

 

Retained earnings

 

6,727

 

492

 

Accumulated other comprehensive income

 

924

 

325

 

 

 

 

 

 

 

Total shareholders’ equity

 

72,448

 

55,263

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

545,980

 

$

498,311

 

 

9



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

For the Years Ended December 31,

 

 

 

2012

 

2011

 

2010

 

 

 

(Unaudited)

 

 

 

 

 

INTEREST INCOME:

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

Taxable

 

$

23,197

 

$

21,627

 

$

21,091

 

Tax-exempt

 

116

 

147

 

188

 

Interest on securities:

 

 

 

 

 

 

 

Taxable

 

948

 

1,162

 

1,406

 

Tax-exempt

 

27

 

28

 

28

 

Other interest income

 

139

 

108

 

127

 

Total interest income

 

24,427

 

23,072

 

22,840

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

Deposits

 

3,946

 

4,530

 

5,607

 

Borrowings

 

657

 

613

 

848

 

Total interest expense

 

4,603

 

5,143

 

6,455

 

 

 

 

 

 

 

 

 

Net interest income

 

19,824

 

17,929

 

16,385

 

Provision for loan losses

 

945

 

2,300

 

6,500

 

Net interest income after provision for loan losses

 

18,879

 

15,629

 

9,885

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

Deposit service fees

 

699

 

832

 

990

 

Net security gains

 

 

(1

)

215

 

Income from secondary market loans sold

 

1,390

 

700

 

539

 

SBA/USDA loan sale gains

 

1,176

 

1,500

 

868

 

Mortgage servicing income

 

417

 

400

 

 

Other

 

361

 

225

 

183

 

Total other income

 

4,043

 

3,656

 

2,795

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

Salaries and employee benefits

 

8,288

 

7,275

 

6,918

 

Occupancy

 

1,372

 

1,376

 

1,313

 

Furniture and equipment

 

885

 

827

 

806

 

Data processing

 

991

 

761

 

740

 

Professional service fees

 

1,196

 

756

 

627

 

Loan and deposit

 

877

 

1,137

 

910

 

Writedowns and losses on other real estate held for sale

 

489

 

1,137

 

2,753

 

FDIC insurance assessment

 

459

 

849

 

957

 

Telephone

 

233

 

215

 

193

 

Advertising

 

376

 

351

 

297

 

Other

 

1,591

 

1,285

 

1,084

 

Total other expenses

 

16,757

 

15,969

 

16,598

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

6,165

 

3,316

 

(3,918

)

Provision for income taxes

 

(922

)

1,098

 

(3,500

)

 

 

 

 

 

 

 

 

NET INCOME

 

7,087

 

2,218

 

(418

)

 

 

 

 

 

 

 

 

Preferred dividend and accretion of discount

 

629

 

766

 

742

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

6,458

 

$

1,452

 

$

(1,160

)

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

Basic

 

$

1.51

 

$

.42

 

$

(.34

)

Diluted

 

$

1.46

 

$

.41

 

$

(.34

)

 

10



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

LOAN PORTFOLIO AND CREDIT QUALITY

 

(Dollars in thousands)

 

Loan Portfolio Balances (at end of period):

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

 

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

95,151

 

$

75,391

 

Hospitality and tourism

 

40,787

 

33,306

 

Real estate agents and managers

 

12,672

 

10,617

 

Lessors of nonresidential buildings

 

12,128

 

16,499

 

Other

 

164,874

 

155,657

 

Total Commercial Loans

 

325,612

 

291,470

 

 

 

 

 

 

 

1-4 family residential real estate

 

87,948

 

77,332

 

Consumer

 

10,923

 

6,925

 

Construction

 

 

 

 

 

Commercial

 

17,229

 

19,745

 

Consumer

 

7,465

 

5,774

 

 

 

 

 

 

 

Total Loans

 

$

449,177

 

$

401,246

 

 

Credit Quality (at end of period):

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

 

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

Nonaccrual loans

 

$

4,687

 

$

5,490

 

Loans past due 90 days or more

 

 

 

Restructured loans

 

102

 

2,503

 

Total nonperforming loans

 

4,789

 

7,993

 

Other real estate owned

 

3,212

 

3,162

 

Total nonperforming assets

 

$

8,001

 

$

11,155

 

Nonperforming loans as a % of loans

 

1.07

%

1.99

%

Nonperforming assets as a % of assets

 

1.47

%

2.24

%

Reserve for Loan Losses:

 

 

 

 

 

At period end

 

$

5,218

 

$

5,251

 

As a % of average loans

 

1.24

%

1.35

%

As a % of nonperforming loans

 

108.96

%

65.69

%

As a % of nonaccrual loans

 

111.33

%

95.65

%

Texas Ratio

 

10.30

%

18.43

%

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

Average loans

 

$

422,440

 

$

388,115

 

Net charge-offs

 

$

977

 

$

3,662

 

Charge-offs as a % of average loans, annualized

 

.23

%

.94

%

 

11



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

 

 

2012

 

2012

 

2012

 

2012

 

2011

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

449,177

 

$

433,958

 

$

419,453

 

$

414,402

 

$

401,246

 

Allowance for loan losses

 

(5,218

)

(5,186

)

(5,083

)

(5,382

)

(5,251

)

Total loans, net

 

443,959

 

428,772

 

414,370

 

409,020

 

395,995

 

Total assets

 

545,980

 

551,117

 

524,366

 

506,496

 

498,311

 

Core deposits

 

372,496

 

372,500

 

357,933

 

355,186

 

348,724

 

Noncore deposits (1)

 

62,061

 

66,863

 

67,448

 

56,902

 

56,065

 

Total deposits

 

434,557

 

439,363

 

425,381

 

412,088

 

404,789

 

Total borrowings

 

35,925

 

35,925

 

35,997

 

35,997

 

35,997

 

Common shareholders’ equity

 

61,448

 

61,945

 

49,352

 

45,119

 

44,342

 

Total shareholders’ equity

 

72,448

 

72,945

 

60,352

 

56,095

 

55,263

 

Total shares outstanding

 

5,559,859

 

5,559,859

 

3,419,736

 

3,419,736

 

3,419,736

 

Weighted average shares outstanding

 

5,559,859

 

4,722,029

 

3,419,736

 

3,419,736

 

3,419,736

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

545,661

 

$

545,788

 

$

511,681

 

$

503,412

 

$

487,304

 

Loans

 

438,168

 

424,461

 

422,887

 

404,048

 

396,197

 

Deposits

 

433,573

 

439,327

 

452,655

 

409,250

 

390,940

 

Common Equity

 

61,936

 

56,327

 

44,927

 

44,469

 

44,325

 

Equity

 

72,936

 

67,327

 

55,915

 

55,418

 

55,219

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

5,112

 

$

4,930

 

$

5,019

 

$

4,763

 

$

4,901

 

Provision for loan losses

 

150

 

150

 

150

 

495

 

1,300

 

Net interest income after provision

 

4,962

 

4,780

 

4,869

 

4,268

 

3,601

 

Total noninterest income

 

983

 

1,149

 

1,305

 

606

 

725

 

Total noninterest expense

 

4,349

 

4,367

 

4,207

 

3,834

 

4,221

 

Income before taxes

 

1,596

 

1,562

 

1,967

 

1,040

 

105

 

Provision for income taxes

 

536

 

528

 

(2,335

)

349

 

27

 

Net income

 

1,060

 

1,034

 

4,302

 

691

 

78

 

Preferred dividend expense

 

138

 

137

 

161

 

193

 

192

 

Net income (loss) available to common shareholders

 

$

922

 

$

897

 

$

4,141

 

$

498

 

$

(114

)

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.17

 

$

.19

 

$

1.21

 

$

.15

 

$

(.03

)

Book value per common share

 

11.05

 

11.14

 

14.43

 

13.19

 

12.97

 

Market value, closing price

 

7.09

 

7.60

 

5.99

 

7.00

 

5.42

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

1.07

%

1.22

%

1.28

%

1.65

%

1.99

%

Nonperforming assets/total assets

 

1.47

 

1.60

 

1.70

 

2.04

 

2.24

 

Allowance for loan losses/total loans

 

1.16

 

1.20

 

1.21

 

1.30

 

1.31

 

Allowance for loan losses/nonperforming loans

 

108.96

 

98.03

 

94.57

 

78.49

 

65.69

 

Texas ratio (2)

 

10.30

 

11.26

 

13.59

 

16.84

 

18.43

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.67

%

.65

%

3.21

%

.40

%

(.09

)%

Return on average common equity

 

5.93

 

6.33

 

36.57

 

4.53

 

(1.02

)

Return on average equity

 

5.03

 

5.29

 

29.39

 

3.62

 

(.82

)

Net interest margin

 

4.11

 

4.10

 

4.30

 

4.17

 

4.38

 

Efficiency ratio

 

70.52

 

67.29

 

63.61

 

71.01

 

69.04

 

Average loans/average deposits

 

99.45

 

96.62

 

101.50

 

98.73

 

101.34

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

11.98

%

11.93

%

10.16

%

9.95

%

10.08

%

Tier 1 capital to risk weighted assets

 

13.81

 

14.02

 

12.87

 

11.55

 

11.62

 

Total capital to risk weighted assets

 

14.93

 

15.15

 

14.12

 

12.80

 

12.87

 

Average equity/average assets

 

13.37

 

12.34

 

10.93

 

11.01

 

11.33

 

Tangible equity/tangible assets

 

13.26

 

13.36

 

11.51

 

11.01

 

11.33

 

 


(1)  Noncore deposits includes Internet CDs, brokered deposits and CDs greater than $100,000

(2) Texas ratio equals nonperforming assets divided by shareholders’ equity plus allowance for loan losses

 

12