Attached files

file filename
8-K - 8-K - MACKINAC FINANCIAL CORP /MI/a14-11474_18k.htm

Exhibit 99

 

 

PRESS RELEASE

 

For Release:

April 29, 2014

Nasdaq:

MFNC

Contact:

Ernie R. Krueger (906)341-7158

Website:

www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION

REPORTS FIRST QUARTER 2014 RESULTS

 

Manistique, Michigan) — Mackinac Financial Corporation (Nasdaq: MFNC), the bank holding company for mBank (the “Bank”), today announced first quarter 2014 income of $.660 million or $.12 per share compared to net income of $.676 million, or $.12 per share for the first quarter of 2013.  The Corporation’s primary asset, mBank, recorded a 9.34% increase in net income which equated to $1.100 million for the first quarter of 2014 compared to $1.006 million in 2013. Total assets of the Corporation at March 31, 2014 were $583.592 million, up 7.69% from the $541.896 million reported at March 31, 2013.

 

Shareholders’ equity at March 31, 2014 totaled $65.730 million, compared to $73.039 million on March 31, 2013, a decrease of $7.309 million.  Book value of common shareholders’ equity was $11.89 per share at March 31, 2014 compared to $11.16 per share at March 31, 2013. The decrease in equity, between periods, includes the redemption of the Preferred Series A Stock of $11 million. Weighted average shares outstanding totaled 5,530,908 shares in the 2014 first quarter compared to 5,559,859 for the same period in 2013.

 

Some highlights for the first quarter include:

 

·                  Strong credit quality with a Texas ratio of 5.18% compared to 9.81% one year ago.

 

·                  Strong net interest margin improving to 4.25% compared to 4.18% for the first quarter of 2013.

 

·                  Total new loan production of $32.1 million.

 

·                  Increase of dividend on common stock to $.05 per share from $.04 per share one year ago.

 

·                  Continued success with SBA/USDA lending programs with loan sale gains of $.382 million.

 

Loans and Non-performing Assets

 

Total loans at March 31, 2014 were $485.862 million, a 7.01% increase from the $454.051 million at March 31, 2013 and up $2.030 million from year-end 2013 total loans of $483.832 million. New loan production totaled $31.1 million with the Upper Peninsula contributing $21.7 million, the Northern Lower Peninsula $8.0 million and Southeast Michigan $1.4 million. Commercial loan production accounted for $19.1 million of the quarter’s total, with consumer, primarily 1-4 family mortgages of $12.0 million.  Commenting on new loan production and overall lending activities, Kelly W. George, President and CEO of mBank stated, “We were generally pleased with our overall loan production for the quarter in light of the very harsh and elongated winter in Northern Michigan where the majority of our lending activities reside, especially within the retail loan segments. Loan balance growth was stymied due to various commercial loan pay downs for existing clients as they moved to reduce debt with excess cash reserves, and a few relationships exited as the bank elected to not match various terms and rates that were outside of our acceptable parameters. We continue to see more competitive

 

1



 

commercial lending rates and terms within all our markets as more financial intuitions look to grow commercial loans in this interest rate environment that has materially slowed the recent healthy mortgage lending business for many. Our loan pipeline remains good for both traditional commercial and SBA loans, and we have begun to see an increase in mortgage lending activities as we move into our customary higher volume lending seasons in the North through the second and third quarters.”

 

Nonperforming loans totaled $1.491 million, .31% of total loans at March 31, 2014 compared to $3.833 million, or .84% of total loans at March 31, 2013 and down $.533 million from December 31, 2013.  Nonperforming assets were reduced by $4.001 million from a year ago and stood at .63% of total assets and equated to $3.657 million.  Total loan delinquencies greater than 30 days resided at a nominal .25% or $1.212 million.  George, commenting on credit quality, stated, “Our credit risk quality metrics and overall loan portfolio payment performance remains strong. We are diligent within our loan origination structures and will not stretch our prudent lending parameters for new loans.  We continue to timely identify any problems so they can be evaluated and action plans put in place to either rehabilitate the credit or exit it from the bank in a timely manner to alleviate any excessive ongoing administrative costs.”

 

Margin Analysis

 

Net interest income in the first quarter of 2014 increased to $5.593 million, 4.25%, compared to $5.156 million, or 4.18%, in the first quarter of 2013.  The interest margin increase was largely due to decreased overall funding costs.  George stated, “We will continue our efforts to maintain our strong net interest margin within this historically low interest rate cycle though the use of continued targeted funding strategies and disciplined loan pricing and terms in efforts to mitigate longer term interest rate risk. We continue to look for any investment opportunities that fit our balance sheet structure but will not take unnecessary risk associated with investment portfolio opportunities that improperly extend duration in order to enhance short term yields in our collective judgments. We will remain committed to our core banking philosophy which emphasizes loan growth as the best asset to invest in to benefit and help grow the economic bases in our local communities, which in turn also provides for the best overall returns to our shareholders.”

 

Deposits

 

Total deposits of $475.710 million at March 31, 2014 increased by 11.87% from deposits of $425.236 million on March 31, 2013 and were up $9.411 million from year end deposits $466.299 million.  The overall increase in deposits for the first three months of 2014 from year end is comprised of an increase in core deposits, mostly in certificates of deposits. George, commenting on core deposits and overall liquidity needs, stated, “The Corporation maintains a sound liquidity position to fund operations and loan growth. We proactively review our pricing levels within the different segments of our deposit products in order to best manage our net interest margin to capture as many dollars as we can. We will also utilize alternative funding sources such as internet CDs and small levels of wholesale deposits when deemed necessary to structure different liabilities to match asset growth durations, and cover any potential short term funding gaps that could arise.”

 

Noninterest Income/Expense

 

Noninterest income, at $.691 million in the first quarter of 2014, decreased $.067 million from the first quarter 2013 level of $.758 million.  The primary driver for the decrease was a reduced level of fees and gains on the sale of loans from secondary market mortgage lending of $.196 million from prior year period. Noninterest expense, at $5.107 million in the first quarter of 2014, increased $.796 million, or 18.47% from the first quarter of 2013. The largest increase from the first quarter of 2013 was in salaries and benefits, largely reflective of the compensation packages for the staff up of our asset based lending subsidiary formed in the third quarter of 2013.  We also had increased occupancy costs between periods due primarily to our new Marquette branch office, which we moved into late in 2013. We incurred some additional legal costs as well in the first quarter of 2014 for the exploration of an acquisition and additional SEC filing work needed this year.

 

Assets and Capital

 

Total assets of the Corporation at March 31, 2014 were $583.592 million, up 7.69% from the $541.896 million reported at March 31, 2013 and up $10.792 million from the $572.800 million of total assets at year-end 2013. The increase in assets during the first quarter was primarily due to increased liquidity, as we grew our deposits in anticipation of loan funding needs. Common shareholders’ equity at March 31, 2014 totaled $65.730 million, or $11.89 per share, compared to $62.039

 

2



 

million, or $11.16 per share on March 31, 2013.  The Corporation and the Bank are both “well-capitalized” with Tier 1 Capital at the Corporation of 10.25% and 10.10% at the Bank.

 

Paul D. Tobias, Chairman and Chief Executive Officer of Mackinac concluded, “We are looking forward to another year of progress in the organic growth of our Corporation which will be enhanced from the recent startup of our asset based lending subsidiary and our proven track record of core bank balance sheet growth with good quality loans and sustained levels of SBA/USDA lending. We also believe that we will have accretive opportunities for acquisitions that augment our footprint as the regulatory and operating costs for smaller banks leads them to consider a sale. We remain committed to our shareholders in all of our endeavors to increase value by building a safe and sound company with strong asset growth, increasing core earnings and growing returns on equity.”

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $580 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 Company’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.

 

3



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

 

 

 

March 31,

 

December 31,

 

March 31,

 

(Dollars in thousands, except per share data)

 

2014

 

2013

 

2013

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

 

 

Assets

 

$

583,592

 

$

572,800

 

$

541,896

 

Loans

 

485,862

 

483,832

 

454,051

 

Investment securities

 

47,411

 

44,388

 

48,556

 

Deposits

 

475,710

 

466,299

 

425,236

 

Borrowings

 

38,852

 

37,852

 

40,925

 

Common Shareholders’ Equity

 

65,730

 

65,249

 

62,039

 

Shareholders’ equity

 

65,730

 

65,249

 

73,039

 

 

 

 

 

 

 

 

 

Selected Statements of Income Data:

 

 

 

 

 

 

 

Net interest income

 

$

5,593

 

$

21,399

 

$

5,156

 

Income before taxes and preferred dividend

 

994

 

5,534

 

1,228

 

Net income

 

660

 

5,629

 

676

 

Income per common share - Basic

 

.12

 

1.01

 

.12

 

Income per common share - Diluted

 

.12

 

1.00

 

.12

 

Weighted average shares outstanding

 

5,530,908

 

5,558,313

 

5,559,859

 

Weighted average shares outstanding- Diluted

 

5,549,730

 

5,650,058

 

5,559,859

 

 

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

Net interest margin

 

4.25

%

4.17

%

4.18

%

Efficiency ratio

 

80.57

 

67.46

 

72.65

 

Return on average assets

 

.46

 

1.01

 

.51

 

Return on average common equity

 

4.09

 

9.07

 

4.47

 

Return on average equity

 

4.09

 

8.26

 

3.79

 

 

 

 

 

 

 

 

 

Average total assets

 

$

580,717

 

$

555,152

 

$

541,279

 

Average common shareholders’ equity

 

65,462

 

62,082

 

61,238

 

Average total shareholders’ equity

 

65,462

 

68,172

 

72,238

 

Average loans to average deposits ratio

 

102.62

%

103.46

%

104.63

%

 

 

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

 

 

Market price per common share

 

$

12.54

 

$

9.90

 

$

9.21

 

Book value per common share

 

$

11.89

 

11.77

 

$

11.16

 

Dividends paid per share, annualized

 

$

.20

 

.20

 

$

.16

 

Common shares outstanding

 

5,527,690

 

5,541,390

 

5,557,859

 

 

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

4,883

 

$

4,661

 

$

5,037

 

Non-performing assets

 

$

3,657

 

$

3,908

 

$

7,658

 

Allowance for loan losses to total loans

 

1.01

%

.96

%

1.11

%

Non-performing assets to total assets

 

.63

%

.68

%

1.41

%

Texas ratio

 

5.18

%

5.59

%

9.90

%

 

 

 

 

 

 

 

 

Number of:

 

 

 

 

 

 

 

Branch locations

 

11

 

11

 

11

 

FTE Employees

 

133

 

133

 

126

 

 

4



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2014

 

2013

 

2013

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

24,748

 

$

18,216

 

$

12,598

 

Federal funds sold

 

3

 

3

 

3

 

Cash and cash equivalents

 

24,751

 

18,219

 

12,601

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

10

 

10

 

10

 

Securities available for sale

 

47,411

 

44,388

 

48,556

 

Federal Home Loan Bank stock

 

3,060

 

3,060

 

3,060

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial

 

361,299

 

359,368

 

345,032

 

Mortgage

 

110,759

 

110,663

 

97,216

 

Consumer

 

13,804

 

13,801

 

11,803

 

Total Loans

 

485,862

 

483,832

 

454,051

 

Allowance for loan losses

 

(4,883

)

(4,661

)

(5,037

)

Net loans

 

480,979

 

479,171

 

449,014

 

 

 

 

 

 

 

 

 

Premises and equipment

 

9,800

 

10,210

 

10,587

 

Other real estate held for sale

 

2,166

 

1,884

 

3,825

 

Deferred tax asset

 

9,533

 

9,933

 

8,726

 

Other assets

 

5,882

 

5,925

 

5,517

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

583,592

 

$

572,800

 

$

541,896

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

68,027

 

$

72,936

 

$

57,547

 

NOW, money market, interest checking

 

148,023

 

149,123

 

161,445

 

Savings

 

14,425

 

13,039

 

13,273

 

CDs<$100,000

 

154,371

 

140,495

 

130,646

 

CDs>$100,000

 

23,317

 

23,159

 

24,619

 

Brokered

 

67,547

 

67,547

 

37,706

 

Total deposits

 

475,710

 

466,299

 

425,236

 

 

 

 

 

 

 

 

 

Borrowings:

 

 

 

 

 

 

 

Fed funds purchased

 

 

 

5,000

 

FHLB and other

 

38,852

 

37,852

 

35,925

 

Total borrowings

 

38,852

 

37,852

 

40,925

 

Other liabilities

 

3,300

 

3,400

 

2,696

 

Total liabilities

 

517,862

 

507,551

 

468,857

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

 

 

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

 

 

 

11,000

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

 

 

Issued and outstanding - 5,527,690; 5,541,390; and 5,557,859 shares respectively

 

53,590

 

53,621

 

53,888

 

Retained earnings

 

11,796

 

11,412

 

7,181

 

Accumulated other comprehensive income

 

344

 

216

 

970

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

65,730

 

65,249

 

73,039

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

583,592

 

$

572,800

 

$

541,896

 

 

5



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2014

 

2013

 

 

 

(Unaudited)

 

INTEREST INCOME:

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

Taxable

 

$

6,281

 

$

5,889

 

Tax-exempt

 

23

 

27

 

Interest on securities:

 

 

 

 

 

Taxable

 

237

 

240

 

Tax-exempt

 

13

 

7

 

Other interest income

 

48

 

31

 

Total interest income

 

6,602

 

6,194

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

Deposits

 

822

 

877

 

Borrowings

 

187

 

161

 

Total interest expense

 

1,009

 

1,038

 

 

 

 

 

 

 

Net interest income

 

5,593

 

5,156

 

Provision for loan losses

 

183

 

375

 

Net interest income after provision for loan losses

 

5,410

 

4,781

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

Deposit service fees

 

157

 

162

 

Income from secondary market loans sold

 

103

 

299

 

SBA/USDA loan sale gains

 

382

 

109

 

Mortgage servicing income

 

13

 

103

 

Other

 

36

 

85

 

Total other income

 

691

 

758

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

Salaries and employee benefits

 

2,541

 

2,306

 

Occupancy

 

538

 

382

 

Furniture and equipment

 

319

 

270

 

Data processing

 

286

 

265

 

Advertising

 

107

 

104

 

Professional service fees

 

331

 

225

 

Loan and deposit

 

79

 

73

 

Writedowns and losses on other real estate held for sale

 

 

2

 

FDIC insurance assessment

 

85

 

105

 

Telephone

 

82

 

82

 

Other

 

739

 

497

 

Total other expenses

 

5,107

 

4,311

 

 

 

 

 

 

 

Income before provision for income taxes

 

994

 

1,228

 

Provision for income taxes

 

334

 

415

 

 

 

 

 

 

 

NET INCOME

 

660

 

813

 

 

 

 

 

 

 

Preferred dividend and accretion of discount

 

 

137

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

660

 

$

676

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

Basic

 

$

.12

 

$

.12

 

Diluted

 

$

.12

 

$

.12

 

 

6



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

LOAN PORTFOLIO AND CREDIT QUALITY

 

(Dollars in thousands)

 

Loan Portfolio Balances (at end of period):

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2014

 

2013

 

2013

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

97,153

 

$

100,333

 

$

94,828

 

Hospitality and tourism

 

44,243

 

45,360

 

42,733

 

Lessors of residential buildings

 

13,649

 

14,191

 

13,162

 

Gasoline stations and convenience stores

 

11,980

 

11,534

 

11,201

 

Commercial construction

 

10,685

 

10,904

 

16,295

 

Insurance agencies and brokerages

 

10,331

 

10,097

 

11,854

 

Other

 

173,258

 

166,949

 

154,959

 

Total Commercial Loans

 

361,299

 

359,368

 

345,032

 

 

 

 

 

 

 

 

 

1-4 family residential real estate

 

104,376

 

103,768

 

89,629

 

Consumer

 

13,804

 

13,801

 

11,803

 

Consumer construction

 

6,383

 

6,895

 

7,587

 

 

 

 

 

 

 

 

 

Total Loans

 

$

485,862

 

$

483,832

 

$

454,051

 

 

Credit Quality (at end of period):

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2014

 

2013

 

2013

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

 

 

Nonaccrual loans

 

$

983

 

$

1,410

 

$

3,833

 

Loans past due 90 days or more

 

 

 

 

Restructured loans

 

508

 

614

 

 

Total nonperforming loans

 

1,491

 

2,024

 

3,833

 

Other real estate owned

 

2,166

 

1,884

 

3,825

 

Total nonperforming assets

 

$

3,657

 

$

3,908

 

$

7,658

 

Nonperforming loans as a % of loans

 

.31

%

.42

%

.84

%

Nonperforming assets as a % of assets

 

.63

%

.68

%

1.41

%

Reserve for Loan Losses:

 

 

 

 

 

 

 

At period end

 

$

4,883

 

$

4,661

 

$

5,037

 

As a % of average loans

 

1.00

%

1.01

%

1.12

%

As a % of nonperforming loans

 

327.50

%

230.29

%

131.41

%

As a % of nonaccrual loans

 

496.74

%

330.57

%

131.41

%

Texas Ratio

 

5.18

%

5.59

%

9.90

%

 

 

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

 

 

Average loans

 

$

486,354

 

$

462,500

 

$

449,065

 

Net charge-offs (recoveries)

 

$

(40

)

$

2,232

 

$

364

 

Charge-offs as a % of average loans, annualized

 

N/M

%

.48

%

.32

%

 

7



 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

 

2014

 

2013

 

2013

 

2013

 

2013

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

485,862

 

$

483,832

 

$

472,495

 

$

455,555

 

$

454,051

 

Allowance for loan losses

 

(4,883

)

(4,661

)

(4,959

)

(5,177

)

(5,037

)

Total loans, net

 

480,979

 

479,171

 

467,536

 

450,378

 

449,014

 

Total assets

 

583,592

 

572,800

 

567,917

 

553,501

 

541,896

 

Core deposits

 

384,846

 

375,593

 

375,166

 

357,935

 

362,911

 

Noncore deposits

 

90,864

 

90,706

 

86,522

 

89,972

 

62,325

 

Total deposits

 

475,710

 

466,299

 

461,688

 

447,907

 

425,236

 

Total borrowings

 

38,852

 

37,852

 

35,852

 

35,925

 

40,925

 

Common shareholders’ equity

 

65,730

 

65,249

 

63,045

 

62,520

 

62,039

 

Total shareholders’ equity

 

65,730

 

65,249

 

67,045

 

66,520

 

73,039

 

Total shares outstanding

 

5,527,690

 

5,541,390

 

5,581,339

 

5,554,459

 

5,557,859

 

Weighted average shares outstanding

 

5,530,908

 

5,555,952

 

5,562,835

 

5,556,133

 

5,559,859

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

580,717

 

$

569,443

 

$

560,089

 

$

548,455

 

$

541,279

 

Loans

 

486,354

 

479,321

 

464,324

 

456,937

 

449,065

 

Deposits

 

473,951

 

461,630

 

456,191

 

439,780

 

429,174

 

Common Equity

 

65,462

 

62,950

 

62,134

 

62,483

 

61,238

 

Equity

 

65,462

 

66,906

 

66,134

 

67,483

 

72,238

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

5,593

 

$

5,626

 

$

5,348

 

$

5,269

 

$

5,156

 

Provision for loan losses

 

183

 

825

 

375

 

100

 

375

 

Net interest income after provision

 

5,410

 

4,801

 

4,973

 

5,169

 

4,781

 

Total noninterest income

 

691

 

1,191

 

738

 

1,251

 

758

 

Total noninterest expense

 

5,107

 

4,935

 

4,359

 

4,523

 

4,311

 

Income before taxes

 

994

 

1,057

 

1,352

 

1,897

 

1,228

 

Provision for income taxes

 

334

 

(1,911

)

456

 

637

 

415

 

Net income

 

660

 

2,968

 

896

 

1,260

 

813

 

Preferred dividend expense

 

 

58

 

50

 

63

 

137

 

Net income available to common shareholders

 

$

660

 

$

2,910

 

$

846

 

$

1,197

 

$

676

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.12

 

$

.52

 

$

.15

 

$

.22

 

$

.12

 

Book value per common share

 

11.89

 

11.77

 

11.30

 

11.26

 

11.16

 

Market value, closing price

 

12.54

 

9.90

 

9.10

 

8.88

 

9.21

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

.31

%

.42

%

.91

%

.87

%

.84

%

Nonperforming assets/total assets

 

.63

 

.68

 

1.21

 

1.17

 

1.41

 

Allowance for loan losses/total loans

 

1.01

 

.96

 

1.09

 

1.14

 

1.11

 

Allowance for loan losses/nonperforming loans

 

327.50

 

230.29

 

114.98

 

129.98

 

131.41

 

Texas ratio (1)

 

5.18

 

5.59

 

9.56

 

9.02

 

9.81

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.46

%

2.03

%

.60

%

.88

%

.51

%

Return on average common equity

 

4.09

 

18.34

 

5.40

 

7.69

 

4.47

 

Return on average equity

 

4.09

 

17.26

 

5.08

 

7.12

 

3.79

 

Net interest margin

 

4.25

 

4.24

 

4.12

 

4.16

 

4.18

 

Efficiency ratio

 

80.57

 

66.94

 

70.64

 

68.02

 

72.65

 

Average loans/average deposits

 

102.62

 

103.83

 

101.78

 

103.90

 

104.63

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

10.25

%

10.31

%

10.90

%

11.01

%

12.23

%

Tier 1 capital to risk weighted assets

 

11.79

 

11.83

 

12.45

 

12.74

 

13.98

 

Total capital to risk weighted assets

 

12.79

 

12.79

 

13.47

 

13.85

 

15.06

 

Average equity/average assets (for the quarter)

 

11.27

 

11.75

 

11.81

 

12.30

 

13.35

 

Tangible equity/tangible assets (at quarter end)

 

11.26

 

11.75

 

11.81

 

12.30

 

13.35

 

 


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