Attached files

file filename
8-K - 8-K - MACKINAC FINANCIAL CORP /MI/a14-4704_18k.htm

Exhibit 99

 

 

PRESS RELEASE

 

For Release:  January 30, 2014

Contact:   Ernie Krueger, EVP/CFO

  (906) 341-7158

Website: www.bankmbank.com

 

Mackinac Financial Corporation Announces Solid

2013 Results of Operations

 

(Manistique, Michigan) — Mackinac Financial Corporation (Nasdaq: MFNC), the holding Corporation for mBank, today announced net income of $5.629 million or $1.01 per share, for the year ended December 31, 2013, compared to net income of $6.458 million, or $1.51 per share, for 2012.  The 2013 and 2012 consolidated and bank results include a deferred tax valuation adjustment of $2.250 million, or $.40 per share and $3.000 million, $.70 per share, respectively. The Corporation’s primary asset, mBank, recorded net income of $7.189 million for the fiscal year 2013 compared to $7.884 million for 2012.  Excluding the aforementioned deferred tax asset, the Bank subsidiary’s core operations improved year over year from 2012 earnings of $4.884 million to $4.939 million in 2013.

 

Total assets of the Corporation at 2013 year-end totaled $572.800 million, an increase of 4.91% from the $545.980 million at 2012 year-end.  The Corporation and the Bank are both “well-capitalized” with Tier 1 Capital at the Corporation of 10.30% and 10.00% at the Bank.

 

Some highlights from 2013 include:

 

·                  New loan production of $190.9 million, with balance sheet growth of $34.7 million, an increase of 7.7%, in loans outstanding from 2012 year end.

 

·                  Secondary mortgage loan income of $1.028 million.

 

·                  Continued success with the sale of SBA and USDA loan guarantees with sales generating $.951 million for the year and a good pipeline of pending transactions at 2013 year-end.

 

·                  Stable and above peer average net interest margin at 4.17% for the year.

 

·                  Asset quality improved with further reductions in nonperforming assets from $7.899 at 2012 year end to $3.908 million at year-end 2013 with our Texas Ratio now residing at 5.59%.

 

·                  Consolidation of our owner occupied branch and mortgage offices in Marquette, to a new leased facility in December of 2013.

 

·                  Redemption of $11.000 million of preferred stock.

 

·                  Increased common stock cash dividend from $.04 per share quarterly to $.05 per share quarterly.

 

·                  Successful launching of our asset based lending subsidiary, Mackinac Commercial Credit, LLC late in 2013 located in Birmingham, MI.

 



 

Loan Production

 

Total loans at 2013 year-end, totaled $483.832 million, an increase of 7.7%, from the $449.177 million at 2012 year-end.  The Corporation had total loan production for all loan types of $191 million in 2013.  Production included $88 million in commercial loans, and $103 million in consumer loans, $95 million of which were mortgages.  The Upper Peninsula continues to drive a large majority of the new originations, with $125 million, followed by our Northern Lower Region with $48 million and Southeast Michigan Region at $18 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 for 2013 and the growth of good quality assets to our balance sheet as we were able to achieve this in a still very challenging interest rate environment and state economy where the procurement of new loans for all banks has led to a highly competitive lending environment.  As was the case with most banks, our mortgage pipeline decreased in the latter half of the year with the increasing mortgage rates which slowed refinance business but we are still seeing a good deal of new home purchases and are optimistic that mortgage lending will rebound some in the new year. The government shutdown in the early part of the fourth quarter also stymied our momentum of SBA loan transactions being adjudicated for the end of the year, which results in a strong pipeline to start 2014.  In addition to the $484 million in balance sheet loans, $59 million of SBA/USDA loans and $133 million of secondary market mortgage loans were sold with retained servicing. This increases our loans under management to $676 million.”

 

Secondary Market Mortgage Lending

 

The Corporation’s production totaled $56.0 million in secondary market mortgage loans in 2013 compared to $74.1 million in 2012. Gains and fees from secondary mortgage activity totaled $1.028 million in 2013 compared to $1.390 million in 2012.  In addition, the Corporation also received $.299 million in fees on its secondary market servicing portfolio which totaled $133 million at 2013 year end.

 

SBA/USDA Program Lending

 

The Corporation continues to have success in this line of business as in years past with 2013 gains from sales of SBA/USDA guaranteed loan balances amounting to $.951 million compared to $1.176 million in 2012. The guaranteed SBA/USDA loan balances sold totaled $8.393 million for 2013, compared to $11.962 million in 2012.  The Bank also services approximately $59 million of SBA/USDA loans which generated an additional $.402 million in fees during 2013.  The Corporation remains a state leader in the origination of these government lending programs which the bank recognizes are critical for many small businesses to obtain the capital they need to grow or improve their operations throughout the state.

 

Nonperforming Loans /Assets

 

Nonperforming loans totaled $2.024 million, .42% of total loans at December 31, 2013 compared to $4.687 million, or 1.04% of total loans at December 31, 2012.  Nonperforming assets were reduced by $3.991 million from a year ago and stood at $3.908 million, or .68% of total assets.  Mr. George, commenting on credit quality, stated, “We have been diligent and aggressive in resolving our problem credit relationships and in our overall new loan approval process which is illustrated with the strong underlying credit metrics of our current portfolio encompassing low manageable levels of nonperforming assets and loan delinquencies residing at a nominal .38% of total loans.”

 

It should be noted the Corporation recorded a provision for loan losses of $1.675 million in 2013 compared to $.945 million in 2012. The increase in provision this year is not indicative of the current underwriting or loan performance standards. The reason for the increased provision in 2013 is solely due to the divesture of a distressed legacy hotel loan, with no personal recourse, in the Northern Lower Peninsula.  This loan was originated in 2002 prior to the recapitalization and has been long identified as a problem asset. The company elected to divest of this loan after all other attempts to minimize exposure and loss related to this property were exhausted. The final charge-off in the fourth quarter of 2013 totaled $.698 million which had been previously reserved for, with cumulative losses of $1.680 million. At this time the loan loss reserve, at .96% of loans outstanding is deemed more than adequate based on the companies methodology, and the allowance as a percent of nonperforming loans stands at 230.29%, well above peer comparisons. Mr. George, commenting on this loan divesture stated, “We were approached by the

 



 

owners of this property at the end of the year, informing us that they had finally procured a buyer for the hotel.  After our internal analysis, which included assessments of the net operating income of the property and external market reports, the sale price appeared reasonable.  We determined it was in the best interest of the bank to remove this ongoing costly asset we had been managing for years in the event market prices declined further and additional reserves would be necessary. The removal of this loan has also improved the overall make-up of our balance sheet from both a micro and macro aspect.”

 

Deposits/Funding

 

Total deposits of $466.299 million at 2013 year-end increased 7.30% from deposits of $434.557 million at 2012 year-end.  The overall increase in deposits for 2013 is comprised of an increase in core deposits of $3.097 million and increased noncore deposits of $28.645 million. Mr. George, commenting on core deposits, stated, “In 2013, we were proactive with rate reductions on deposit products to maximize margin dollars which led to some balance reductions from strictly price driven time deposit customers. The bank saw increased levels of transactional deposits as we pushed to increase deposit share with our high value relationship clients. We also experienced some larger withdrawals from commercial clients that used their excess liquidity to fund business expansion or pay down debt. We augmented our funding sources this year as well with some nominal and manageable levels of brokered and internet deposits, primarily to extend the maturities of some of our liabilities to support fixed rate lending structures to better mitigate any long term interest rate risk.”

 

Margin Analysis

 

Net interest income in 2013 increased to $21.399 million, compared to $ 19.824 million in 2012.  The net interest margin was 4.17% for both years.  Mr. George, commenting on the margin, stated, “We expect continued margin pressure from a national economic policy that fosters a low interest rate environment but remain positive of our ability to prudently manage the balance sheet to mitigate the downward pressure and maintain an above peer and strong net interest margin. In addition, this low interest rate environment has severely limited many investment options which in turns puts more pressure on our loan portfolio yields and the maintaining of good loan pricing and interest rate floors where applicable. We remain highly cognizant as we continue growing our loan portfolio to structure lending relationship as much as possible to mitigate long-term interest rate risk when an upward interest rate movement eventually begins to occur.”

 

Noninterest Income/Expense

 

Noninterest income, at $3.938 million was slightly lower than the $4.043 million recorded in 2012. The largest driver of noninterest income in 2013 was secondary market mortgage activities and gains from SBA/USDA loan sales. Income from secondary mortgage activities totaled $1.028 million in 2013 compared to $1.390 million in 2012. This reduction was due in part to a slowdown in refinancing activity as mortgage rates increased in the latter half of 2013.  SBA/USDA loan sale gains were $.951 million in 2013 compared to 2012 gains of $1.176 million. As discussed previously, this activity was hampered in late 2013 due to the Government shutdown when a bottleneck occurred for processing of these loans once the government agencies reopened.

 

Noninterest expense, at $18.128 million in 2013, increased $1.371 million, or 8.18%, from 2012 levels. This increase was higher than normal due to several initiatives undertaken during the year including start-up costs for our asset based lending subsidiary of approximately $.671 million, the write down of the old mortgage loan office, of $.270 million, in our Marquette market as we moved to the new leased facility, and other costs incurred in the exploration of a possible acquisition which totaled approximately $.162 million.  Mr. George commenting on the areas of increased expenses stated, “We remain diligent in our efforts to manage our operating expenses in the ongoing evaluation of our personnel infrastructure and banking lines of business to improve future efficiencies, keep pace with ongoing regulatory requirements, and in providing avenues for increased business growth we ascertain will enhance overall franchise value in the long run.”

 

Capital

 

At 2013 year-end the Corporation completed the redemption of its outstanding preferred stock. The preferred shares were originally issued to the US Treasury under the TARP Capital Purchase Program and were subsequently sold to

 



 

private investors. Total shareholders’ equity at December 31, 2013 totaled $65.429 million, compared to $72.448 million at 2012 year-end.  Book value of common shareholders’ equity was $11.77 per share at December 31, 2013 compared to $11.05 per share at December 31, 2012.

 

Paul D. Tobias, Chairman and Chief Executive Officer, concluded, “We delivered a solid performance in 2013 in what is proving to be an extremely challenging environment for community banking. Looking forward, we believe that there will be some consolidation in the banking industry as companies, like MFNC, look for growth in order to achieve enhanced shareholder value with increased economies of scale.”

 

“Our capital strength and our earnings momentum provided the impetus for both the redemption of our preferred stock and the increase in our cash dividend from $.16 per share to $.20 per share, annually.  We were also able to recognize deferred tax benefits given the current level of sustained profitability of our company.

 

In 2014 we will explore more opportunities for creating added shareholder value including expansion within our current markets, acquisitions that complement our current footprint and through the growth of our new asset based lending and factoring subsidiary Mackinac Commercial Credit. We have a management team and infrastructure that we can leverage for increased returns to our shareholders.  We will be patient in evaluating and executing our growth strategy while continuing with the day to day execution of organic growth and increased operational efficiencies.”

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets of $573 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)

 

2013

 

2012

 

 

 

(Unaudited)

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

Assets

 

$

572,800

 

$

545,980

 

Loans

 

483,832

 

449,177

 

Investment securities

 

44,388

 

43,799

 

Deposits

 

466,299

 

434,557

 

Borrowings

 

37,852

 

35,925

 

Common Shareholders’ Equity

 

65,249

 

61,448

 

Shareholders’ equity

 

65,249

 

72,448

 

 

 

 

 

 

 

Selected Statements of Income Data:

 

 

 

 

 

Net interest income

 

$

21,399

 

$

19,824

 

Income before taxes and preferred dividend

 

5,534

 

6,165

 

Net income

 

5,629

 

6,458

 

Income per common share - Basic

 

1.01

 

1.51

 

Income per common share - Diluted

 

1.00

 

1.46

 

Weighted average shares outstanding

 

5,558,313

 

4,285,043

 

Weighted average shares outstanding- Diluted

 

5,650,058

 

4,412,625

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

Net interest margin

 

4.17

%

4.17

%

Efficiency ratio

 

67.46

 

67.95

 

Return on average assets

 

1.01

 

1.23

 

Return on average common equity

 

9.07

 

12.43

 

Return on average equity

 

8.26

 

10.26

 

 

 

 

 

 

 

Average total assets

 

$

555,152

 

$

526,740

 

Average common shareholders’ equity

 

62,082

 

51,978

 

Average total shareholders’ equity

 

68,172

 

62,939

 

Average loans to average deposits ratio

 

103.46

%

99.45

%

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

Market price per common share

 

$

9.90

 

$

7.09

 

Book value per common share

 

$

11.77

 

$

11.05

 

Common shares outstanding

 

5,541,390

 

5,559,859

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

Allowance for loan losses

 

$

4,661

 

$

5,218

 

Non-performing assets

 

$

3,908

 

$

7,899

 

Allowance for loan losses to total loans

 

.96

%

1.16

%

Non-performing assets to total assets

 

.68

%

1.45

%

Texas ratio

 

5.59

%

10.17

%

 

 

 

 

 

 

Number of:

 

 

 

 

 

Branch locations

 

11

 

11

 

FTE Employees

 

133

 

121

 

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

December 31,

 

December 31,

 

 

 

2013

 

2012

 

 

 

(Unaudited)

 

(Audited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

18,216

 

$

26,958

 

Federal funds sold

 

3

 

3

 

Cash and cash equivalents

 

18,219

 

26,961

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

10

 

10

 

Securities available for sale

 

44,388

 

43,799

 

Federal Home Loan Bank stock

 

3,060

 

3,060

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

Commercial

 

359,368

 

342,841

 

Mortgage

 

110,663

 

95,413

 

Consumer

 

13,801

 

10,923

 

Total Loans

 

483,832

 

449,177

 

Allowance for loan losses

 

(4,661

)

(5,218

)

Net loans

 

479,171

 

443,959

 

 

 

 

 

 

 

Premises and equipment

 

10,210

 

10,633

 

Other real estate held for sale

 

1,884

 

3,212

 

Deferred Tax Asset

 

9,933

 

9,131

 

Other assets

 

5,925

 

5,215

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

572,800

 

$

545,980

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

Deposits:

 

 

 

 

 

Noninterest bearing deposits

 

$

72,936

 

$

67,652

 

NOW, money market, interest checking

 

149,123

 

155,465

 

Savings

 

13,039

 

13,829

 

CDs<$100,000

 

140,495

 

135,550

 

CDs>$100,000

 

23,159

 

24,355

 

Brokered

 

67,547

 

37,706

 

Total deposits

 

466,299

 

434,557

 

 

 

 

 

 

 

Borrowings

 

37,852

 

35,925

 

Other liabilities

 

3,400

 

3,050

 

Total liabilities

 

507,551

 

473,532

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

Authorized 500,000 shares, Issued and outstanding - none and 11,000 shares

 

 

11,000

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

Issued and outstanding - 5,541,390 and 5,559,914, shares respectively

 

53,621

 

53,797

 

Retained earnings

 

11,412

 

6,727

 

Accumulated other comprehensive income

 

216

 

924

 

 

 

 

 

 

 

Total shareholders’ equity

 

65,249

 

72,448

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

572,800

 

$

545,980

 

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

For the Years Ended December 31,

 

 

 

2013

 

2012

 

2011

 

 

 

(Unaudited)

 

(Audited)

 

(Audited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

Taxable

 

$

24,295

 

$

23,197

 

$

21,627

 

Tax-exempt

 

105

 

116

 

147

 

Interest on securities:

 

 

 

 

 

 

 

Taxable

 

961

 

948

 

1,162

 

Tax-exempt

 

34

 

27

 

28

 

Other interest income

 

128

 

139

 

108

 

Total interest income

 

25,523

 

24,427

 

23,072

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

Deposits

 

3,468

 

3,946

 

4,530

 

Borrowings

 

656

 

657

 

613

 

Total interest expense

 

4,124

 

4,603

 

5,143

 

 

 

 

 

 

 

 

 

Net interest income

 

21,399

 

19,824

 

17,929

 

Provision for loan losses

 

1,675

 

945

 

2,300

 

Net interest income after provision for loan losses

 

19,724

 

18,879

 

15,629

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

Deposit service fees

 

667

 

699

 

832

 

Income from secondary market loans sold

 

1,028

 

1,390

 

700

 

SBA/USDA loan sale gains

 

951

 

1,176

 

1,500

 

Mortgage servicing income

 

790

 

417

 

400

 

Net security gains

 

73

 

 

(1

)

Other

 

429

 

361

 

225

 

Total other income

 

3,938

 

4,043

 

3,656

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

Salaries and employee benefits

 

9,351

 

8,288

 

7,275

 

Occupancy

 

1,481

 

1,372

 

1,376

 

Furniture and equipment

 

1,102

 

885

 

827

 

Data processing

 

1,071

 

991

 

761

 

Professional service fees

 

1,069

 

1,196

 

756

 

Loan and deposit

 

617

 

877

 

1,137

 

Writedowns and losses on other real estate held for sale

 

265

 

489

 

1,137

 

FDIC insurance assessment

 

385

 

459

 

849

 

Telephone

 

303

 

233

 

215

 

Advertising

 

436

 

376

 

351

 

Other

 

2,048

 

1,591

 

1,285

 

Total other expenses

 

18,128

 

16,757

 

15,969

 

 

 

 

 

 

 

 

 

Income before income taxes

 

5,534

 

6,165

 

3,316

 

Provision (benefit of) for income taxes

 

(403

)

(922

)

1,098

 

 

 

 

 

 

 

 

 

NET INCOME

 

5,937

 

7,087

 

2,218

 

 

 

 

 

 

 

 

 

Preferred dividend and accretion of discount

 

308

 

629

 

766

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

5,629

 

$

6,458

 

$

1,452

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

Basic

 

$

1.01

 

$

1.51

 

$

.42

 

Diluted

 

$

1.00

 

$

1.51

 

$

.41

 

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

LOAN PORTFOLIO AND CREDIT QUALITY

 

(Dollars in thousands)

 

Loan Portfolio Balances (at end of period):

 

 

 

December 31,

 

December 31,

 

 

 

2013

 

2012

 

 

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

100,333

 

$

95,151

 

Hospitality and tourism

 

45,360

 

40,787

 

Lessors of residential buildings

 

14,191

 

12,128

 

Gasoline stations and convenience stores

 

11,534

 

11,393

 

Real estate agents and managers

 

10,922

 

10,597

 

Commercial construction

 

10,904

 

17,229

 

Other

 

166,124

 

155,556

 

Total Commercial Loans

 

359,368

 

342,841

 

 

 

 

 

 

 

1-4 family residential real estate

 

103,768

 

87,948

 

Consumer

 

13,801

 

10,923

 

Consumer construction

 

6,895

 

7,465

 

 

 

 

 

 

 

Total Loans

 

$

483,832

 

$

449,177

 

 

Credit Quality (at end of period):

 

 

 

December 31,

 

December 31,

 

 

 

2013

 

2012

 

 

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

Nonaccrual loans

 

$

2,024

 

$

4,687

 

Loans past due 90 days or more

 

 

 

Restructured loans

 

 

 

Total nonperforming loans

 

2,024

 

4,687

 

Other real estate owned

 

1,884

 

3,212

 

Total nonperforming assets

 

$

3,908

 

$

7,899

 

Nonperforming loans as a % of loans

 

.42

%

1.04

%

Nonperforming assets as a % of assets

 

.68

%

1.45

%

Reserve for Loan Losses:

 

 

 

 

 

At period end

 

$

4,661

 

$

5,218

 

As a % of average loans

 

.96

%

1.24

%

As a % of nonperforming loans

 

230.29

%

111.33

%

As a % of nonaccrual loans

 

230.29

%

111.33

%

Texas Ratio

 

5.59

%

10.17

%

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

Average loans

 

$

462,500

 

$

422,440

 

Net charge-offs

 

$

2,232

 

$

978

 

Charge-offs as a % of average loans, annualized

 

.48

%

.23

%

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

 

 

2013

 

2013

 

2013

 

2013

 

2012

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

483,832

 

$

472,495

 

$

455,555

 

$

454,051

 

$

449,177

 

Allowance for loan losses

 

(4,661

)

(4,959

)

(5,177

)

(5,037

)

(5,218

)

Total loans, net

 

479,171

 

467,536

 

450,378

 

449,014

 

443,959

 

Total assets

 

572,800

 

567,917

 

553,501

 

541,896

 

545,980

 

Core deposits

 

375,593

 

375,166

 

357,935

 

362,911

 

372,496

 

Noncore deposits

 

90,706

 

86,522

 

89,972

 

62,325

 

62,061

 

Total deposits

 

466,299

 

461,688

 

447,907

 

425,236

 

434,557

 

Total borrowings

 

37,852

 

35,852

 

35,925

 

40,925

 

35,925

 

Common shareholders’ equity

 

65,249

 

63,045

 

62,520

 

62,039

 

61,448

 

Total shareholders’ equity

 

65,249

 

67,045

 

66,520

 

73,039

 

72,448

 

Total shares outstanding

 

5,541,390

 

5,581,339

 

5,554,459

 

5,557,859

 

5,559,859

 

Weighted average shares outstanding

 

5,555,952

 

5,562,835

 

5,556,133

 

5,559,859

 

5,559,859

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

569,443

 

$

560,089

 

$

548,455

 

$

541,279

 

$

545,661

 

Loans

 

479,321

 

464,324

 

456,937

 

449,065

 

438,168

 

Deposits

 

461,630

 

456,191

 

439,780

 

429,174

 

433,573

 

Common Equity

 

62,950

 

62,134

 

62,483

 

61,238

 

61,936

 

Equity

 

66,906

 

66,134

 

67,483

 

72,238

 

72,936

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

5,626

 

$

5,348

 

$

5,269

 

$

5,156

 

$

5,112

 

Provision for loan losses

 

825

 

375

 

100

 

375

 

150

 

Net interest income after provision

 

4,801

 

4,973

 

5,169

 

4,781

 

4,962

 

Total noninterest income

 

1,191

 

738

 

1,251

 

758

 

983

 

Total noninterest expense

 

4,935

 

4,359

 

4,523

 

4,311

 

4,349

 

Income before taxes

 

1,057

 

1,352

 

1,897

 

1,228

 

1,596

 

Provision for income taxes

 

(1,911

)

456

 

637

 

415

 

536

 

Net income

 

2,968

 

896

 

1,260

 

813

 

1,060

 

Preferred dividend expense

 

58

 

50

 

63

 

137

 

138

 

Net income available to common shareholders

 

$

2,910

 

$

846

 

$

1,197

 

$

676

 

$

922

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.52

 

$

.15

 

$

.22

 

$

.12

 

$

.21

 

Book value per common share

 

11.77

 

11.30

 

11.26

 

11.16

 

11.05

 

Market value, closing price

 

9.90

 

9.10

 

8.88

 

9.21

 

7.09

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

.42

%

.91

%

.87

%

.84

%

1.04

%

Nonperforming assets/total assets

 

.68

 

1.21

 

1.17

 

1.41

 

1.45

 

Allowance for loan losses/total loans

 

.96

 

1.09

 

1.14

 

1.11

 

1.16

 

Allowance for loan losses/nonperforming loans

 

230.29

 

114.98

 

129.98

 

131.41

 

111.33

 

Texas ratio (1)

 

5.59

 

9.56

 

9.02

 

9.81

 

10.17

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

2.03

%

.60

%

.88

%

.51

%

.67

%

Return on average common equity

 

18.34

 

5.40

 

7.69

 

4.47

 

5.93

 

Return on average equity

 

17.26

 

5.08

 

7.12

 

3.79

 

5.03

 

Net interest margin

 

4.24

 

4.12

 

4.16

 

4.18

 

4.11

 

Efficiency ratio

 

66.94

 

70.64

 

68.02

 

72.65

 

70.52

 

Average loans/average deposits

 

103.83

 

101.78

 

103.90

 

104.63

 

99.45

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

10.31

%

10.90

%

11.01

%

12.23

%

11.98

%

Tier 1 capital to risk weighted assets

 

11.83

 

12.45

 

12.74

 

13.98

 

13.81

 

Total capital to risk weighted assets

 

12.79

 

13.47

 

13.85

 

15.06

 

14.93

 

Average equity/average assets (for the quarter)

 

11.75

 

11.81

 

12.30

 

13.35

 

13.37

 

Tangible equity/tangible assets (at quarter end)

 

11.75

 

11.81

 

12.30

 

13.35

 

13.37

 

 


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