Attached files

file filename
8-K - FIRST M&F CORP/MSv229241_8k.htm

Exhibit 99.1
 
First M&F Corp. Investor Information
CONTACT: 
John G. Copeland
 
EVP & Chief Financial Officer
 
(662) 289-8594
 
July 20, 2011

FOR IMMEDIATE RELEASE

First M&F Posts Sixth Consecutive Profitable Quarter as Credit Continues to Improve

KOSCIUSKO, Miss. - First M&F Corp. (NASDAQ: FMFC) reported today a net profit for the quarter ended June 30, 2011 of $1.106 million.  Net income for the quarter allocated to common shareholders was $.661million, or $.07 basic and diluted earnings per share, compared to the first quarter of 2011 earnings of $.515 million, or $.06 basic and diluted earnings per share and earnings of $.826 million, or $.09 basic and diluted earnings per share for the second quarter of 2010.

Hugh Potts, Jr., Chairman and CEO commented, “The pathway to full recovery continued in the second quarter of 2011 for the sixth consecutive quarter of positive earnings.  The progress from 2009 has been substantial and, in many aspects, remarkable.  The pace remains less than brisk, yet has brought M&F quite a distance from the trough of the recessionary cycle.  The trends are positive and consistent for which we are grateful.”

Net Interest Income

Reported net interest income was improved by 11.54% compared to the second quarter of 2010, with the net interest margin increasing to 3.75% on a tax equivalent basis in the second quarter of 2011 as compared to 3.40% in the second quarter of 2010. The significant contributors to the increase in net interest income year over year was the improvement in spreads, primarily due to lower cost of funds followed by a continuing trend downward in new nonaccrual loans. The net interest margin for the first quarter of 2011 was 3.59% as compared to 3.57% for the fourth quarter of 2010 and 3.60% for the third quarter of 2010.  Loan yields fell to 5.85% in the second quarter of 2011 from 6.08% in the second quarter of 2010, with downward pressure on loan pricing more than offsetting yield improvement from fewer new nonaccrual loans. Loan yields fell from the first quarter of 2011 to the second quarter as well. Average loans were $1.050 billion for the second quarter of 2011 as compared to $1.057 billion for the first quarter of 2011 and $1.038 billion during the second quarter of 2010. Loans decreased by $6.7 million in the second quarter of 2011 and fell by $8.9 million in the first quarter.  Mr. Potts stated, “Widening margins are a reflection of interest rate conditions and credit improvement somewhat offset by continued sluggish loan demand and growth.  Our objective is to outperform the economy…an exciting challenge.”

 
 

 

Deposit costs decreased in the second quarter of 2011 from the first quarter of 2011 and from the second quarter of 2010, in response to the continuing low rate environment.  Deposit costs were 1.20% in the second quarter of 2011 as compared to 1.75% in the second quarter of 2010. Deposits grew by $24.4 million during the second quarter of 2011 and have grown $80.7 million since the second quarter of 2010. Management plans to continue to focus on core deposit growth for 2010 to encourage relationship-driven deposits as a stable source of funding.

Loans as a percentage of assets were 64.36% at June 30, 2011 as compared to 66.19% at June 30, 2010 and 66.09% at December 31, 2010. Loans grew by less than 1% since the second quarter of 2010 while deposits grew by 6.00%.

Non-interest Income

Non-interest income, excluding securities transactions and impairment of investments, for the second quarter of 2011 fell by 4.62% compared to the second quarter of 2010, with deposit-related income down 3.62%.  Insurance agency commissions were flat quarter over quarter.

A major part of non-interest income is from deposit sources. Although down overall, deposit revenues continue to be supported by debit card fee income, which grew by 18.74% in the second quarter of 2011 compared to the second quarter of 2010, while overdraft fee income fell by 12.96%.

Non-interest Expenses

Non-interest expenses were higher by 7.20% in the second quarter of 2011 as compared to the second quarter of 2010 largely due to higher foreclosed property expenses.

Credit Quality

Annualized net loan charge-offs as a percent of average loans for the second quarter of 2011 were .20% as compared to 2.01% for the same period in 2010.  Net charge-offs totaled $.518 million for the quarter versus $5.194 million a year ago and $1.562 million in the first quarter of 2011.  Non-accrual and 90-day past due loans as a percent of total loans were 3.20% at the end of the second quarter of 2011 as compared to 3.54% at the end of the 2010 quarter. The allowance for loan losses as a percentage of loans was 1.80% at June 30, 2011 as compared to 1.76% at June 30, 2010. The provision for loan losses fell slightly to $2.280 million in the second quarter of 2011 from $2.380 million in the second quarter of 2010.  Mr. Potts commented, “Credit quality as reflected in a lower level of newly occurring credit issues and overall portfolio trends is significantly improving.” Commenting further, Mr. Potts said, “The disposition of non-performing assets continues at a measured pace influenced greatly by the tepid and uncertain economic recovery.”

 
 

 

Balance Sheet

Total assets at June 30, 2011 were $1.623 billion as compared to $1.604 billion at the end of 2010 and $1.568 billion at June 30, 2010. Total loans were $1.045 billion compared to $1.060 billion at the end of 2010 and $1.038 billion at June 30, 2010. Deposits were $1.424 billion compared to $1.375 billion at the end of 2010 and $1.344 billion at June 30, 2010. Total capital was $110.053 million, or $10.20 in book value per common share, at June 30, 2011.  Mr. Potts further added, “The M&F team has demonstrated great individual and collective attitudes and dedication resulting in a positive and tenacious approach to dealing with the issues at hand.”  In closing Mr. Potts said, “Willingness to deal realistically with these issues with a positive, confident mindset has been both remarkable and gratifying.  From the Boardroom to the back room, from our clients’ offices to our lobbies, the M&F family is on task to remove encumbrances to full recovery for our customers, communities and shareholders.”

About First M&F Corporation

First M&F Corp., the parent of M&F Bank, is committed to proceed with its mission of making the mid-south better through the delivery of excellence in financial services to 33 communities in Mississippi, Alabama, Tennessee and Florida.

Caution Concerning Forward-Looking Statements

This document includes certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on management's current expectations and are subject to uncertainty and changes in circumstances. Actual results may differ materially from these expectations due to changes in economic, business, competitive, market and regulatory factors. More detailed information about those factors is contained in First M&F Corporation's filings with the Securities and Exchange Commission.
 
 
 

 

First M&F Corporation
Condensed Consolidated Statements of Condition (Unaudited)
(In thousands, except share data)

   
June 30
   
December 31
   
June 30
 
   
2011
   
2010
   
2010
 
Cash and due from banks
  $ 41,146     $ 45,099     $ 34,213  
Interest bearing bank balances
    103,847       72,103       53,449  
Federal funds sold
    25,000       25,000       31,000  
Securities available for sale (cost of $288,304, $274,421 and $275,867)
    293,133       276,929       282,508  
Loans held for sale
    2,117       6,242       4,484  
                         
Loans
    1,044,595       1,060,146       1,038,115  
Allowance for loan losses
    18,805       16,025       18,301  
Net loans
    1,025,790       1,044,121       1,019,814  
                         
Bank premises and equipment
    40,564       40,696       41,659  
Accrued interest receivable
    5,970       6,380       6,572  
Other real estate
    30,650       31,125       31,231  
Other intangible assets
    4,799       5,013       5,226  
Other assets
    50,074       51,256       58,234  
Total assets
  $ 1,623,090     $ 1,603,964     $ 1,568,390  
                         
Non-interest bearing deposits
  $ 243,626     $ 212,199     $ 227,825  
Interest bearing deposits
    1,180,873       1,163,213       1,115,986  
Total deposits
    1,424,499       1,375,412       1,343,811  
                         
Federal funds and repurchase agreements
    5,047       33,481       17,045  
Other borrowings
    45,492       50,416       58,874  
Junior subordinated debt
    30,928       30,928       30,928  
Accrued interest payable
    1,306       1,470       1,831  
Other liabilities
    5,765       5,192       8,194  
Total liabilities
    1,513,037       1,496,899       1,460,683  
                         
Preferred stock, 30,000 shares issued and outstanding
    16,962       16,390       28,964  
Common stock, 9,131,387, 9,106,803 and 9,069,346 shares issued & outstanding
    45,657       45,534       45,347  
Additional paid-in capital
    31,935       31,883       31,932  
Nonvested restricted stock awards
    718       784       743  
Retained earnings (deficit)
    13,224       12,225       (1,529 )
Accumulated other comprehensive income
    1,557       249       2,249  
Total First M&F Corp equity
    110,053       107,065       107,706  
Noncontrolling interests in subsidiaries
    -       -       1  
Total equity
    110,053       107,065       107,707  
Total liabilities & equity
  $ 1,623,090     $ 1,603,964     $ 1,568,390  

 
 

 

First M&F Corporation and Subsidiary
Condensed Consolidated Statements of Income (Unaudited)
(In thousands, except share data)

   
Three Months Ended June 30
   
Six Months Ended June 30
 
   
2011
   
2010
   
2011
   
2010
 
Interest and fees on loans
  $ 15,281     $ 15,687     $ 30,656     $ 31,075  
Interest on loans held for sale
    27       46       68       124  
Taxable investments
    1,931       2,032       3,702       4,077  
Tax exempt investments
    302       392       616       822  
Federal funds sold
    15       24       31       50  
Interest bearing bank balances
    46       41       98       86  
     Total interest income
    17,602       18,222       35,171       36,234  
                                 
Interest on deposits
    3,523       4,971       7,370       10,161  
Interest on fed funds and repurchase agreements
    7       15       22       34  
Interest on other borrowings
    509       846       1,033       1,912  
Interest on subordinated debt
    292       492       750       988  
     Total interest expense
    4,331       6,324       9,175       13,095  
                                 
     Net interest income
    13,271       11,898       25,996       23,139  
Provision for possible loan losses
    2,280       2,380       4,860       4,660  
     Net interest income after loan loss
    10,991       9,518       21,136       18,479  
                                 
Service charges on deposits
    2,473       2,566       4,931       5,046  
Mortgage banking income
    323       469       679       812  
Agency commission income
    936       935       1,828       1,833  
Fiduciary and brokerage income
    152       144       285       265  
Other income
    572       558       1,411       1,517  
Other-than-temporary impairment on securities, net of $87, $68, $143 and $2 recognized in other comprehensive income
    (85 )     (164 )     (381 )     (366 )
Gains on AFS securities
    341       708       1,690       1,712  
     Total noninterest income
    4,712       5,216       10,443       10,819  
                                 
Salaries and employee benefits
    7,157       6,893       14,113       13,718  
Net occupancy expense
    951       977       1,940       1,946  
Equipment expenses
    451       658       916       1,309  
Software and processing expenses
    395       417       794       819  
FDIC insurance assessments
    923       839       1,697       1,685  
Foreclosed property expenses
    1,468       419       3,821       875  
Intangible asset amortization and impairment
    107       106       214       213  
Other expenses
    2,851       3,033       5,619       6,186  
     Total noninterest expense
    14,303       13,342       29,114       26,751  
                                 
     Net income before taxes
    1,400       1,392       2,465       2,547  
Income tax expense
    294       120       409       421  
     Net income
    1,106       1,272       2,056       2,126  
Net income attributable to noncontrolling interests
    -       -       -       1  
     Net income attributable to First M&F Corp
  $ 1,106     $ 1,272     $ 2,056     $ 2,125  
                                 
Earnings Per Common Share Calculations:
                               
     Net income attributable to First M&F Corp
  $ 1,106     $ 1,272     $ 2,056     $ 2,125  
Dividends and accretion on preferred stock
    (440 )     (439 )     (872 )     (876 )
     Net income applicable to common stock
    666       833       1,184       1,249  
Earnings attributable to participating securities
    5       7       8       10  
     Net income allocated to common shareholders
  $ 661     $ 826     $ 1,176     $ 1,239  
                                 
Weighted average shares (basic)
    9,118,267       9,069,346       9,113,706       9,069,346  
Weighted average shares (diluted)
    9,118,267       9,069,346       9,113,706       9,069,346  
Basic earnings per share
  $ 0.07     $ 0.09     $ 0.13     $ 0.14  
Diluted earnings per share
  $ 0.07     $ 0.09     $ 0.13     $ 0.14  

 
 

 

First M&F Corporation
Financial Highlights

   
YTD Ended
   
YTD Ended
   
YTD Ended
   
YTD Ended
 
   
June 30
   
December 31
   
June 30
   
December 31
 
   
2011
   
2010
   
2010
   
2009
 
Performance Ratios:
                       
Return on assets (annualized)
    0.26 %     0.25 %     0.26 %     -3.63 %
Return on equity (annualized)  (a)
    3.83 %     3.74 %     4.06 %     -42.97 %
Return on common equity (annualized)  (a)
    2.61 %     2.87 %     3.29 %     -53.73 %
Efficiency ratio (c)
    78.92 %     78.47 %     77.42 %     89.87 %
Net interest margin (annualized, tax-equivalent)
    3.67 %     3.43 %     3.28 %     3.29 %
Net charge-offs to average loans (annualized)
    0.40 %     1.65 %     2.00 %     4.50 %
Nonaccrual loans to total loans
    3.13 %     3.11 %     3.41 %     4.17 %
90 day accruing loans to total loans
    0.07 %     0.09 %     0.17 %     0.23 %
                                 
   
QTD Ended
   
QTD Ended
   
QTD Ended
   
QTD Ended
 
   
June 30
   
March 31
   
December 31
   
September 30
 
    2011     2011     2010     2010  
Per Common Share (diluted):
                               
Net income
  $ 0.07     $ 0.06     $ 0.03     $ 1.49  
Cash dividends paid
    0.01       0.01       0.01       0.01  
Book value
    10.20       9.98       9.96       10.18  
Closing stock price
    3.78       4.08       3.74       3.38  
                                 
Loan Portfolio Composition: (in thousands)
                               
Commercial, financial and agricultural
  $ 152,063     $ 137,620     $ 133,226     $ 137,824  
Non-residential real estate
    621,546       642,372       646,731       626,747  
Residential real estate
    187,932       189,290       195,184       196,299  
Home equity loans
    38,891       38,622       40,305       40,523  
Consumer loans
    44,163       43,357       44,700       45,620  
Total loans
  $ 1,044,595     $ 1,051,261     $ 1,060,146     $ 1,047,013  
                                 
Deposit Composition: (in thousands)
                               
Noninterest-bearing deposits
  $ 243,626     $ 208,457     $ 212,199     $ 220,556  
NOW deposits
    397,281       411,898       364,209       307,533  
MMDA deposits
    174,127       161,959       166,455       162,955  
Savings deposits
    117,830       116,714       114,769       117,175  
Core certificates of deposit under $100,000
    255,847       261,087       268,272       267,350  
Core certificates of deposit $100,000 and over
    217,540       222,617       234,500       228,543  
Brokered certificates of deposit under $100,000
    4,611       2,880       3,074       3,005  
Brokered certificates of deposit $100,000 and over
    13,637       14,464       11,934       14,762  
Total deposits
  $ 1,424,499     $ 1,400,076     $ 1,375,412     $ 1,321,879  
                                 
Nonperforming Assets: (in thousands)
                               
Nonaccrual loans
  $ 32,800     $ 37,407     $ 33,127     $ 37,082  
Other real estate
    30,650       29,660       31,125       38,631  
Investment securities
    693       639       698       596  
Total nonperforming assets
  $ 64,143     $ 67,706     $ 64,950     $ 76,309  
Accruing loans past due 90 days or more
  $ 784     $ 338     $ 951     $ 858  
Restructured loans (accruing)
  $ 22,988     $ 16,320     $ 18,052     $ 18,518  
Total nonaccrual loan to loans
    3.13 %     3.55 %     3.11 %     3.53 %
Total nonperforming credit assets to loans and ORE
    5.89 %     6.19 %     5.85 %     6.95 %
Total nonperforming assets to assets ratio
    3.95 %     4.21 %     4.05 %     4.93 %
                                 
Allowance For Loan Loss Activity: (in thousands)
                               
Beginning balance
  $ 17,043     $ 16,025     $ 20,077     $ 18,301  
Provision for loan loss
    2,280       2,580       2,280       2,280  
Charge-offs
    (1,442 )     (2,147 )     (6,536 )     (1,485 )
Recoveries
    924       585       204       981  
Ending balance
  $ 18,805     $ 17,043     $ 16,025     $ 20,077  

 
 

 

First M&F Corporation
Financial Highlights

   
QTD Ended
   
QTD Ended
   
QTD Ended
   
QTD Ended
 
   
June 30
   
March 31
   
December 31
   
September 30
 
   
2011
   
2011
   
2010
   
2010
 
Condensed Income Statements: (in thousands)
                       
                         
Interest income
  $ 17,602     $ 17,569     $ 17,603     $ 17,855  
Interest expense
    4,331       4,844       5,235       5,561  
Net interest income
    13,271       12,725       12,368       12,294  
Provision for loan losses
    2,280       2,580       2,280       2,280  
Noninterest revenues
    4,712       5,731       4,956       4,746  
Noninterest expenses
    14,303       14,811       14,628       13,111  
Net income before taxes
    1,400       1,065       416       1,649  
Income tax expense (benefit)
    294       115       (226 )     407  
Noncontrolling interest
    -       -       1       (3 )
Net income
  $ 1,106     $ 950     $ 641     $ 1,245  
Preferred dividends
    (440 )     (432 )     (375 )     (441 )
Gain on exchange of preferred stock (Note 1)
    -       -       -       12,867  
Net income applicable to common stock
    666       518       266       13,671  
Earnings (loss) attributable to participating securities
    5       3       (1 )     106  
Net income allocated to common shareholders
  $ 661     $ 515     $ 267     $ 13,565  
                                 
Tax-equivalent net interest income
  $ 13,495     $ 12,955     $ 12,624     $ 12,563  
                                 
Selected Average Balances: (in thousands)
                               
Assets
  $ 1,598,871     $ 1,622,363     $ 1,574,426     $ 1,553,415  
Loans held for investment
    1,050,136       1,056,903       1,041,453       1,046,242  
Earning assets
    1,444,677       1,463,032       1,404,766       1,384,289  
Deposits
    1,396,331       1,403,733       1,341,738       1,331,624  
Equity
    108,911       107,633       109,110       108,535  
Common equity
    92,096       91,102       90,612       79,547  
                                 
Selected Ratios:
                               
Return on average assets (annualized)
    0.28 %     0.24 %     0.16 %     0.32 %
Return on average equity (annualized)  (a)
    4.07 %     3.58 %     2.33 %     4.55 %
Return on average common equity (annualized)  (a)
    2.90 %     2.31 %     1.16 %     4.01 %
Average equity to average assets
    6.81 %     6.63 %     6.93 %     6.99 %
Tangible equity to tangible assets  (b)
    6.50 %     6.41 %     6.38 %     6.72 %
Tangible common equity to tangible assets  (b)
    5.46 %     5.37 %     5.36 %     5.67 %
Net interest margin (annualized, tax-equivalent)
    3.75 %     3.59 %     3.57 %     3.60 %
Efficiency ratio (c)
    78.56 %     79.26 %     83.22 %     75.75 %
Net charge-offs to average loans (annualized)
    0.20 %     0.60 %     2.41 %     0.19 %
Nonaccrual loans to total loans
    3.13 %     3.55 %     3.11 %     3.53 %
90 day accruing loans to total loans
    0.07 %     0.03 %     0.09 %     0.08 %
Price to book
    0.37 x     0.41 x     0.38 x     0.33 x
Price to earnings
    13.50 x     17.00 x     31.17 x     0.57 x

 
 

 

First M&F Corporation
Financial Highlights

Historical Earnings Trends:                        
           
Earnings
   
Earnings
       
           
Applicable to
   
Allocated to
       
           
Common
   
Common
       
     
Earnings
   
Stock
   
Shareholders
   
EPS
 
     
(in thousands)
   
(in thousands)
   
(in thousands)
   
(diluted)
 
 
2Q 2011
  $ 1,106     $ 666     $ 661     $ 0.07  
 
1Q 2011
    950       518       515       0.06  
 
4Q 2010
    641       266       267       0.03  
 
3Q 2010
    1,245       13,671       13,565       1.49  
 
2Q 2010
    1,272       833       826       0.09  
 
1Q 2010
    853       416       413       0.05  
 
4Q 2009
    (27,311 )     (27,747 )     (27,488 )     (3.03 )
 
3Q 2009
    (136 )     (571 )     (580 )     (0.06 )
 
2Q 2009
    (5,111 )     (5,550 )     (5,498 )     (0.61 )
                                   
Revenue Statistics:                                
             
Non-interest
   
Non-interest
         
     
Revenues
   
Revenues to
   
Revenues to
         
     
Per FTE
   
Ttl. Revenues
   
Avg. Assets
         
     
(thousands)
   
(percent)
   
(percent)
         
 
2Q 2011
  $ 36.6       25.88 %     1.18 %        
 
1Q 2011
    37.9       30.67 %     1.43 %        
 
4Q 2010
    35.4       28.19 %     1.25 %        
 
3Q 2010
    34.9       27.42 %     1.21 %        
 
2Q 2010
    35.1       29.98 %     1.31 %        
 
1Q 2010
    34.4       32.66 %     1.39 %        
 
4Q 2009
    32.8       26.09 %     1.05 %        
 
3Q 2009
    34.4       29.81 %     1.30 %        
 
2Q 2009
    31.2       29.92 %     1.24 %        
                                   
Expense Statistics:                                
     
Non-interest
                         
     
Expense to
   
Efficiency
                 
     
Avg. Assets
   
Ratio
                 
     
(percent)
   
(percent) (c)
                 
 
2Q 2011
    3.59 %     78.56 %                
 
1Q 2011
    3.70 %     79.26 %                
 
4Q 2010
    3.69 %     83.22 %                
 
3Q 2010
    3.35 %     75.75 %                
 
2Q 2010
    3.35 %     76.69 %                
 
1Q 2010
    3.32 %     78.16 %                
 
4Q 2009
    8.25 %     106.73 %                
 
3Q 2009
    3.41 %     78.34 %                
 
2Q 2009
    3.94 %     95.10 %                
 
 
 

 

First M&F Corporation
Average Balance Sheets/Yields and Costs (tax-equivalent)
(In thousands with yields and costs annualized)
    QTD June 2011    
QTD June 2010
 
   
Average
         
Average
       
   
Balance
   
Yield/Cost
   
Balance
   
Yield/Cost
 
Interest bearing bank balances
  $ 71,291       0.26 %   $ 68,553       0.24 %
Federal funds sold
    25,000       0.25 %     39,548       0.24 %
Taxable investments (amortized cost)
    262,915       2.95 %     243,858       3.34 %
Tax-exempt investments (amortized cost)
    32,407       5.98 %     41,696       6.01 %
Loans held for sale
    2,928       3.75 %     6,363       2.90 %
Loans held for investment
    1,050,136       5.85 %     1,038,148       6.08 %
Total earning assets
    1,444,677       5.00 %     1,438,166       5.16 %
Non-earning assets
    154,194               160,119          
Total average assets
  $ 1,598,871             $ 1,598,285          
                                 
NOW
  $ 400,942       0.71 %   $ 322,791       1.06 %
MMDA
    167,657       0.77 %     143,445       1.13 %
Savings
    117,783       1.12 %     113,983       1.28 %
Certificates of Deposit
    493,722       1.76 %     559,825       2.40 %
Short-term borrowings
    8,637       0.34 %     10,728       0.57 %
Other borrowings
    77,440       4.15 %     111,440       4.82 %
Total interest bearing liabilities
    1,266,181       1.37 %     1,262,212       2.01 %
Non-interest bearing deposits
    216,227               222,318          
Non-interest bearing liabilities
    7,552               8,374          
Preferred equity
    16,815               28,931          
Common equity
    92,096               76,450          
Total average liabilities and equity
  $ 1,598,871             $ 1,598,285          
Net interest spread
            3.63 %             3.15 %
Effect of non-interest bearing deposits
            0.20 %             0.30 %
Effect of leverage
            -0.08 %             -0.05 %
Net interest margin, tax-equivalent
            3.75 %             3.40 %
Less tax equivalent adjustment:
                               
Investments
            0.05 %             0.06 %
Loans
            0.02 %             0.02 %
Reported book net interest margin
            3.68 %             3.32 %
 
 
 

 

First M&F Corporation
Average Balance Sheets/Yields and Costs (tax-equivalent)
(In thousands with yields and costs annualized)
   
YTD June 2011
   
YTD June 2010
 
   
Average
         
Average
       
   
Balance
   
Yield/Cost
   
Balance
   
Yield/Cost
 
Interest bearing bank balances
  $ 82,515       0.24 %   $ 74,854       0.23 %
Federal funds sold
    25,000       0.25 %     44,670       0.22 %
Taxable investments (amortized cost)
    256,026       2.92 %     239,969       3.43 %
Tax-exempt investments (amortized cost)
    33,169       5.98 %     44,105       5.99 %
Loans held for sale
    3,593       3.81 %     8,920       2.81 %
Loans held for investment
    1,053,501       5.88 %     1,047,113       6.00 %
Total earning assets
    1,453,804       4.94 %     1,459,631       5.09 %
Non-earning assets
    156,748               158,780          
Total average assets
  $ 1,610,552             $ 1,618,411          
                                 
NOW
  $ 401,866       0.76 %   $ 326,422       1.07 %
MMDA
    164,635       0.81 %     145,276       1.11 %
Savings
    116,805       1.17 %     113,126       1.30 %
Certificates of Deposit
    503,896       1.81 %     568,309       2.45 %
Short-term borrowings
    16,235       0.27 %     12,223       0.56 %
Other borrowings
    78,843       4.56 %     121,573       4.81 %
Total interest bearing liabilities
    1,282,280       1.44 %     1,286,929       2.05 %
Non-interest bearing deposits
    212,809               217,756          
Non-interest bearing liabilities
    7,188               8,244          
Preferred equity
    16,674               28,900          
Common equity
    91,601               76,582          
Total average liabilities and equity
  $ 1,610,552             $ 1,618,411          
Net interest spread
            3.50 %             3.04 %
Effect of non-interest bearing deposits
            0.21 %             0.30 %
Effect of leverage
            -0.04 %             -0.06 %
Net interest margin, tax-equivalent
            3.67 %             3.28 %
Less tax equivalent adjustment:
                               
Investments
            0.05 %             0.07 %
Loans
            0.01 %             0.01 %
Reported book net interest margin
            3.61 %             3.20 %
 
 
 

 

First M&F Corporation
Notes to Financial Schedules

(a)
Return on equity is calculated as: (Net income attributable to First M&F Corp) divided by (Total equity)

Return on common equity is calculated as: (Net income attributable to First M&F Corp minus preferred dividends) divided by (Total First M&F Corp equity minus preferred stock)

(b)
Tangible equity to tangible assets is calculated as: (Total equity minus goodwill and other intangible assets) divided by (Total assets minus goodwill and other intangible assets)

Tangible common equity to tangible assets is calculated as: (Total First M&F Corp equity minus preferred stock minus goodwill and other intangible assets) divided by (Total assets minus goodwill and other intangible assets)

(c)
Efficiency ratio is calculated as: (Noninterest expense) divided by (Tax-equivalent net interest income plus noninterest revenues)

Note 1: On September 29, 2010 the Company issued 30,000 shares of Class B, Series CD, par value $1,000 preferred stock to the U.S. Treasury to acquire its 30,000 shares outstanding of Class B, Series A, par value $1,000 preferred stock. The Series CD preferred stock issued has a dividend rate of 2.00%. The estimated fair value of the Series CD preferred stock as of September 29, 2010 was $16,159,000. The Series A preferred stock carried a dividend rate of 5.00% and had a book value of $29,026,000 as of September 29, 2010. The acquisition of the Series A shares in exchange for the Series CD shares resulted in a gain of $12,867,000 which was recorded as a credit to retained earnings.