Attached files

file filename
8-K - 8-K - MACKINAC FINANCIAL CORP /MI/a15-3769_18k.htm

Exhibit 99

 

GRAPHIC

 

PRESS RELEASE

 

For Release:                                                     February 4, 2015

Nasdaq:                                                                          MFNC

Contact:                                                                        Ernie R. Krueger, (906) 341-7158 /ekrueger@bankmbank.com

Website:                                                                      www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION

ANNOUNCES 2014 RESULTS OF OPERATIONS

 

Manistique, Michigan — Mackinac Financial Corporation (Nasdaq: MFNC), the bank holding company for mBank (the “Bank”), today announced 2014 income of $1.700 million, or $.30 per share, compared to net income available to common shareholders of $5.629 million, or $1.01, per share for 2013. In 2013, a deferred tax benefit of $2.250 million was recorded which equated to $.40 per share.  In December 2014, the Corporation completed the acquisition of Peninsula Financial Corporation, (“PFC”) the holding company for Peninsula Bank, headquartered in Ishpeming, Michigan. In connection with this acquisition and other strategic initiatives, the Corporation had nonrecurring transaction related expenses totaling $2.475 million. These “one-time” costs reduced the reported net income in 2014 by $1.810 million, or $.32 per share, on an after tax basis. The adjusted net income for 2014 (not inclusive of the nonrecurring transaction related expenses) would equate to $3.510 million, or $.62 per share, compared to adjusted net income of $3.379 million in 2013 (not including the deferred tax benefit), or $.61 per share. Weighted average shares for 2014 totaled 5,592,738 compared to 5,518,383 shares in 2013.

 

The Bank recorded net income of $4.070 million for 2014 compared to $4.939 million in 2013, as adjusted for the $2.250 million deferred tax benefit. In 2014, the Bank recorded $.786 million, after tax, of nonrecurring transaction related expenses. The adjusted income for 2014 would have been $4.856 million, compared to the adjusted income of $4.939 million in 2013. The slight reduction in core income for the bank was largely attributable to large reductions year to year in secondary market mortgage lending activities seen throughout the industry and some smaller reductions in our SBA originations for sale. These reductions were offset by strong gains in net interest income of approximately $1.1 million through continued strong balance sheet growth and sustained margin.

 

Total assets of the Corporation at December 31, 2014 were $743.785 million, up 29.85% from the $572.800 million reported at December 31, 2013. The PFC acquisition in early December added approximately $125 million in assets. The Corporation and the Bank are both “well-capitalized”.

 

Paul D. Tobias, Chairman and Chief Executive Officer of Mackinac commenting on the year stated, “We are very pleased with our recent acquisition of PFC. This community bank had an impressive tradition and the same community banking culture of mBank. We are pleased to add this tradition to our largest and growing commerce hub in the Upper Peninsula. We explored other acquisition opportunities throughout the year, remained patient, and concluded Peninsula Bank would create long-term shareholder value with minimal risk. We expect this acquisition to be immediately accretive and we are pleased with the current integration into our banking platform and business model. Concurrently in 2014, we have also continued to grow our balance sheet organically with good quality loans and core deposits while maintaining a healthy margin and stable bank expense base”

 

Key highlights for 2014 results include:

 

·                  The early December acquisition of Peninsula Bank, a 127-year old, $125 million asset bank headquartered in the Upper Peninsula with six banking locations in Marquette County. With this transaction, total assets of the Corporation were $744 million at 2014 year end. We expect this acquisition to be immediately accretive, at a 2015 contribution of $.15 to $.20 per share with continued contribution beyond.

 



 

·                  Increased annual dividend by 50%, from $.20 to $.30 per share

 

·                  Credit quality remains strong with a Texas Ratio of 5.90% compared to 5.59% one year ago, and nonperforming assets of $4.668 million, or .63% of assets, compared with $3.908, or .68% of assets, at 2013 year end.

 

·                  Healthy new loan growth, with production of $183 million and organic balance sheet growth of $50 million.

 

·                  Margin remains solid, at 4.19% in 2014 with disciplined pricing of our loan and deposit products. Net interest income increased from $21.399 million in 2013 to $23.527 million in 2014, a 9.94% increase.

 

·                  Our asset based lending subsidiary, Mackinac Commercial Credit, reached sustainable profitability in January 2015 with 4th quarter 2014 portfolio growth and expense management.

 

Loans and Nonperforming Assets

 

Total loans at December 31, 2014 were $600.935 million compared to $483.832 million at 2013 year end. The PFC acquired loans were $67 million, and the Corporation had organic growth in 2014 of $50 million. In addition to the aforementioned balance sheet totals, the company services $224 million of sold mortgage loans and $46 million of sold SBA and USDA loans. Total loans under management now total $871 million.

 

New loan production totaled $183 million with the Upper Peninsula contributing $105 million, the Northern Lower Peninsula $40 million and Southeast Michigan $38 million. Commercial loan production accounted for $110 million of the 2014 total, with consumer loans, primarily 1-4 family mortgages, of $73 million. Commenting on new loan production and overall lending activities, Kelly W. George, President and CEO of mBank stated, “We are once again pleased with our successful track record in new loan production. We have grown loans by approximately 8% each year for the past several years in a challenging interest rate environment and state economy that was slow coming out of the recession which led to limited loan opportunities for some years. Competition has increased in all our markets as well, with more healthy banks looking to lend and the steady introduction of credit unions competing more for commercial loan clients. Loan balance growth has accelerated in recent months with good activity in all of our markets and lending segments. Our pipeline of pending credits entering 2015 is healthy and we expect pick up in the SBA originations that were slow to close in the fourth quarter of 2014”.

 

Nonperforming loans totaled $1.658 million, .28% of total loans at December 31, 2014 compared to $2.024 million, or .42% of total loans at December 31, 2013.  Nonperforming assets were $4.668 million, .63% of total assets compared to $3.908 million, .68% of assets at 2013 year end. George, commenting on credit quality stated, “Our credit processes continue to maintain pace with the changing risk profile of the company and provide the foundation for our good lending success. Problem assets continue to be well managed and identified quickly for resolution. We are diligent within our loan origination structures and will not stretch our prudent lending parameters for new loans but try as best we can to accommodate rate terms for good quality credits to be competitive in all our markets. From a macro perspective, our loan origination mix and industry concentrations are managed for diversity, and improved with the mix and types of loans that we acquired in the PFC acquisition.”

 

Margin Analysis

 

Net interest income for 2014 increased to $23.527 million, a 4.19% net interest margin compared to $21.399 million, or 4.17%, in 2013. George stated, “the growth and stability of our net interest margin is a direct reflection of our continued pricing discipline for loans and deposits within our various markets. We will continue our efforts to maintain our strong net interest margin within this historically low interest rate cycle through the use of continued targeted funding strategies and disciplined loan pricing and terms in efforts to mitigate longer term interest rate risk. 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 durations for competitive lending situations that arise, and cover any potential short term funding gaps that could develop.”

 

2



 

Deposits

 

Total deposits of $606.973 million at 2014 year end included $101 million deposits acquired with the PFC acquisition. The growth of deposits was approximately $40 million from 2013 year-end and was comprised primarily of wholesale deposit funding.  George, commenting on core deposits and overall liquidity needs, stated, “The Corporation maintains a strong liquidity position to fund operations and loan growth. We will remain committed to our core banking philosophy which emphasizes funding loan growth with core deposits to build long term franchise value and help grow the economic bases in our local communities. With the acquisition of the PFC locations, we expect further core deposit procurement efforts with these branch outlets in markets we had currently not penetrated to their fullest with a larger selection of banking services we expect to provide to this client base.”

 

Noninterest Income/Expense

 

Noninterest income, at $3.112 million was $.826 million lower than the 2013 level of $3.938 million.  Noninterest income decreased primarily as a result of a reduced level of fees and gains on the sale of loans from secondary market mortgage activity of $.391 million from prior year period, along with lower gains from sales on SBA loans and reduced levels of service fee income.

 

Noninterest expense, at $22.610 million, included $2.475 million of nonrecurring transaction-related expenses. Excluding these charges, noninterest expense totaled $20.135 million, compared to $18.128 million in 2013. The largest increase from 2014 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. Overall salary and benefit costs at the subsidiary bank remain below peer levels. We also incurred increased expenses for occupancy due primarily for our new banking facility in Marquette, our primary market in the Upper Peninsula, and needed facilities to support our growth in the county following the acquisition of PFC as well. The company will continue to make managing its cost base a primary focus into 2015 with the recent acquisition and continues to evaluate it personnel and technological infrastructures to ensure they keep pace internally with a changing risk environment within the banking and regulatory environments.

 

Assets and Capital

 

Total assets of the Corporation at December 31, 2014 were $743.785 million, up $170.985 million from the $572.800 million of total assets at year-end 2013. The Corporation’s internal growth (exclusive of the PFC acquisition) for 2014 amounted to approximately $46 million, or 8%, due primarily to robust loan growth.

 

Total common shareholders’ equity at December 31, 2014 was $73.996 million, or $11.81 per share, compared to $65.249 million, or $11.77 per share at December 31, 2013.  The Corporation issued 695,361 shares and added approximately 375 new common stock shareholders as a result of the PFC acquisition. We expect this acquisition to be immediately accretive and benefit our legacy and newly added PFC shareholders. The capital levels at both Bank and Consolidated levels remain “well capitalized” at December 31, 2014.

 

In closure, Mr. Tobias stated, “in addition, our organic growth will be enhanced in 2015 with our asset based lending subsidiary attaining the growth necessary to sustain profitability.  The asset based lending business is complementary to our commercial lending and to our SBA/USDA efforts.  These current initiatives will produce positive returns on our investment and significantly add to shareholder value in the near future. Our increased footings and growing revenue base will also allow us to better absorb the higher costs associated with increased regulation.  As we look into 2015 and beyond, we will continue to evaluate opportunities for both organic and external growth to enhance shareholder value”.

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $740 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 17 branch locations; thirteen 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.

 

3



 

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: our failure to achieve expected synergies from the acquisition of Peninsula Bank, unforeseen difficulties in integrating the operations of Peninsula Bank, 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.

 

4



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

 

 

 

December 31,

 

December 31,

 

(Dollars in thousands, except per share data)

 

2014

 

2013

 

 

 

(Unaudited)

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

Assets

 

$

743,785

 

$

572,800

 

Loans

 

600,935

 

483,832

 

Investment securities

 

65,832

 

44,388

 

Deposits

 

606,973

 

466,299

 

Borrowings

 

49,846

 

37,852

 

Common Shareholders’ Equity

 

73,996

 

65,249

 

Shareholders’ equity

 

73,996

 

65,249

 

 

 

 

 

 

 

Selected Statements of Income Data:

 

 

 

 

 

Net interest income

 

$

23,527

 

$

21,399

 

Income before taxes and preferred dividend

 

2,829

 

5,534

 

Net income

 

1,700

 

5,629

 

Income per common share - Basic

 

.30

 

1.01

 

Income per common share - Diluted

 

.30

 

1.00

 

Dividends paid per share

 

$

.225

 

$

.170

 

Weighted average shares outstanding

 

5,592,738

 

5,558,313

 

Weighted average shares outstanding- Diluted

 

5,653,811

 

5,650,058

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

Net interest margin

 

4.19

%

4.17

%

Efficiency ratio

 

74.43

 

67.46

 

Return on average assets

 

.28

 

1.01

 

Return on average common equity

 

2.57

 

9.07

 

Return on average equity

 

2.57

 

8.26

 

 

 

 

 

 

 

Average total assets

 

$

605,612

 

$

555,152

 

Average common shareholders’ equity

 

66,249

 

62,082

 

Average total shareholders’ equity

 

66,249

 

68,172

 

Average loans to average deposits ratio

 

103.98

%

103.46

%

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

Market price per common share

 

$

11.85

 

$

9.90

 

Book value per common share

 

$

11.81

 

$

11.77

 

Tangible book value per share

 

$

11.01

 

$

11.77

 

Common shares outstanding

 

6,266,756

 

5,541,390

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

Allowance for loan losses

 

$

5,140

 

$

4,661

 

Non-performing assets

 

$

4,668

 

$

3,908

 

Allowance for loan losses to total loans

 

.86

%

.96

%

Non-performing assets to total assets

 

.63

%

.68

%

Texas ratio

 

5.90

%

5.59

%

 

 

 

 

 

 

Number of:

 

 

 

 

 

Branch locations

 

17

 

11

 

FTE Employees

 

160

 

133

 

 

5



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

 

 

(Unaudited)

 

Audited

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

21,947

 

$

18,216

 

Federal funds sold

 

 

3

 

Cash and cash equivalents

 

21,947

 

18,219

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

5,797

 

10

 

Securities available for sale

 

65,832

 

44,388

 

Federal Home Loan Bank stock

 

2,973

 

3,060

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

Commercial

 

407,377

 

359,368

 

Mortgage

 

170,203

 

110,663

 

Consumer

 

23,355

 

13,801

 

Total Loans

 

600,935

 

483,832

 

Allowance for loan losses

 

(5,140

)

(4,661

)

Net loans

 

595,795

 

479,171

 

 

 

 

 

 

 

Premises and equipment

 

12,658

 

10,210

 

Other real estate held for sale

 

3,010

 

1,884

 

Deferred Tax Asset

 

11,498

 

9,933

 

Deposit based intangible

 

1,196

 

 

Goodwill

 

3,805

 

 

Other assets

 

19,274

 

5,925

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

743,785

 

$

572,800

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

Deposits:

 

 

 

 

 

Noninterest bearing deposits

 

$

95,498

 

$

72,936

 

NOW, money market, interest checking

 

212,565

 

149,123

 

Savings

 

28,015

 

13,039

 

CDs<$100,000

 

134,951

 

140,495

 

CDs>$100,000

 

30,316

 

23,159

 

Brokered

 

105,628

 

67,547

 

Total deposits

 

606,973

 

466,299

 

 

 

 

 

 

 

Borrowings

 

49,846

 

37,852

 

Other liabilities

 

12,970

 

3,400

 

Total liabilities

 

669,789

 

507,551

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

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

 

 

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

Issued and outstanding - 6,266,756 and 5,541,390, shares respectively

 

62,410

 

53,621

 

Retained earnings

 

11,803

 

11,412

 

Accumulated other comprehensive income

 

(217

)

216

 

 

 

 

 

 

 

Total shareholders’ equity

 

73,996

 

65,249

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

743,785

 

$

572,800

 

 

6



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

For the Years Ended December 31,

 

 

 

2014

 

2013

 

2012

 

 

 

(Unaudited)

 

(Audited)

 

(Audited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

Taxable

 

$

26,461

 

$

24,295

 

$

23,197

 

Tax-exempt

 

30

 

105

 

116

 

Interest on securities:

 

 

 

 

 

 

 

Taxable

 

962

 

961

 

948

 

Tax-exempt

 

64

 

34

 

27

 

Other interest income

 

152

 

128

 

139

 

Total interest income

 

27,669

 

25,523

 

24,427

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

Deposits

 

3,218

 

3,468

 

3,946

 

Borrowings

 

924

 

656

 

657

 

Total interest expense

 

4,142

 

4,124

 

4,603

 

 

 

 

 

 

 

 

 

Net interest income

 

23,527

 

21,399

 

19,824

 

Provision for loan losses

 

1,200

 

1,675

 

945

 

Net interest income after provision for loan losses

 

22,327

 

19,724

 

18,879

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

Deposit service fees

 

701

 

667

 

699

 

Income from loans sold on the secondary market

 

637

 

1,028

 

1,390

 

SBA/USDA loan sale gains

 

757

 

951

 

1,176

 

Mortgage servicing income

 

675

 

790

 

417

 

Net security gains

 

54

 

73

 

 

Other

 

288

 

429

 

361

 

Total other income

 

3,112

 

3,938

 

4,043

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

Salaries and employee benefits

 

10,303

 

9,351

 

8,288

 

Occupancy

 

2,129

 

1,481

 

1,372

 

Furniture and equipment

 

1,268

 

1,102

 

885

 

Data processing

 

1,150

 

1,071

 

991

 

Advertising

 

449

 

436

 

376

 

Professional service fees

 

1,163

 

1,069

 

1,196

 

Loan and deposit

 

699

 

617

 

877

 

Writedowns and losses on other real estate held for sale

 

280

 

265

 

489

 

FDIC insurance assessment

 

362

 

385

 

459

 

Telephone

 

327

 

303

 

233

 

Nonrecurring transaction related expenses

 

2,475

 

 

 

Other

 

2,005

 

2,048

 

1,591

 

Total other expenses

 

22,610

 

18,128

 

16,757

 

 

 

 

 

 

 

 

 

Income before income taxes

 

2,829

 

5,534

 

6,165

 

Provision (benefit of) for income taxes

 

1,129

 

(403

)

(922

)

 

 

 

 

 

 

 

 

NET INCOME

 

1,700

 

5,937

 

7,087

 

 

 

 

 

 

 

 

 

Preferred dividend and accretion of discount

 

 

308

 

629

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

1,700

 

$

5,629

 

$

6,458

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

Basic

 

$

.30

 

$

1.01

 

$

1.51

 

Diluted

 

$

.30

 

$

1.00

 

$

1.51

 

 

7



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

LOAN PORTFOLIO AND CREDIT QUALITY

 

(Dollars in thousands)

 

Loan Portfolio Balances (at end of period):

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

 

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

106,644

 

$

100,333

 

Hospitality and tourism

 

46,211

 

45,360

 

Lessors of residential buildings

 

19,776

 

14,191

 

Commercial construction

 

16,284

 

10,904

 

Gasoline stations and convenience stores

 

13,841

 

11,534

 

Real estate agents and managers

 

9,454

 

10,922

 

Other

 

221,356

 

166,124

 

Total Commercial Loans

 

433,566

 

359,368

 

 

 

 

 

 

 

1-4 family residential real estate

 

139,553

 

103,768

 

Consumer

 

18,385

 

13,801

 

Consumer construction

 

9,431

 

6,895

 

 

 

 

 

 

 

Total Loans

 

$

600,935

 

$

483,832

 

 

Credit Quality (at end of period):

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

 

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

Nonaccrual loans

 

$

1,658

 

$

2,024

 

Loans past due 90 days or more

 

 

 

Restructured loans

 

 

 

Total nonperforming loans

 

1,658

 

2,024

 

Other real estate owned

 

3,010

 

1,884

 

Total nonperforming assets

 

$

4,668

 

$

3,908

 

Nonperforming loans as a % of loans

 

.28

%

.42

%

Nonperforming assets as a % of assets

 

.63

%

.68

%

Reserve for Loan Losses:

 

 

 

 

 

At period end

 

$

5,140

 

$

4,661

 

As a % of average loans

 

1.01

%

.96

%

As a % of nonperforming loans

 

310.00

%

230.29

%

As a % of nonaccrual loans

 

310.00

%

230.29

%

Texas Ratio

 

5.90

%

5.59

%

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

Average loans

 

$

509,749

 

$

462,500

 

Net charge-offs

 

$

721

 

$

2,232

 

Charge-offs as a % of average loans, annualized

 

.14

%

.48

%

 

8



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

 

 

2014

 

2014

 

2014

 

2014

 

2013

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

600,935

 

$

518,373

 

$

502,940

 

$

485,862

 

$

483,832

 

Allowance for loan losses

 

(5,140

)

(5,279

)

(5,097

)

(4,883

)

(4,661

)

Total loans, net

 

595,795

 

513,094

 

497,843

 

480,979

 

479,171

 

Total assets

 

743,785

 

613,943

 

595,869

 

583,592

 

572,800

 

Core deposits

 

471,029

 

403,950

 

380,772

 

384,846

 

375,593

 

Noncore deposits

 

135,944

 

87,256

 

103,244

 

90,864

 

90,706

 

Total deposits

 

606,973

 

491,206

 

484,016

 

475,710

 

466,299

 

Total borrowings

 

49,846

 

52,409

 

42,087

 

38,852

 

37,852

 

Common shareholders’ equity

 

73,996

 

67,132

 

66,477

 

65,730

 

65,249

 

Total shareholders’ equity

 

73,996

 

67,132

 

66,477

 

65,730

 

65,249

 

Total shares outstanding

 

6,266,756

 

5,564,815

 

5,527,690

 

5,527,690

 

5,541,390

 

Weighted average shares outstanding

 

5,770,104

 

5,540,200

 

5,527,690

 

5,530,908

 

5,555,952

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

651,935

 

$

607,840

 

$

581,150

 

$

580,717

 

$

569,443

 

Loans

 

549,411

 

509,618

 

492,923

 

486,354

 

479,321

 

Deposits

 

522,155

 

494,599

 

469,720

 

473,951

 

461,630

 

Common Equity

 

67,397

 

66,558

 

65,553

 

65,462

 

62,950

 

Equity

 

67,397

 

66,558

 

65,553

 

65,462

 

66,906

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

6,389

 

$

5,886

 

$

5,659

 

$

5,593

 

$

5,626

 

Provision for loan losses

 

639

 

187

 

191

 

183

 

825

 

Net interest income after provision

 

5,750

 

5,699

 

5,468

 

5,410

 

4,801

 

Total noninterest income

 

1,003

 

768

 

650

 

691

 

1,191

 

Total noninterest expense

 

7,479

 

5,126

 

4,898

 

5,107

 

4,935

 

Income before taxes

 

(726

)

1,341

 

1,220

 

994

 

1,057

 

Provision for income taxes

 

(74

)

455

 

414

 

334

 

(1,911

)

Net income

 

(652

)

886

 

806

 

660

 

2,968

 

Preferred dividend expense

 

 

 

 

 

58

 

Net income available to common shareholders

 

$

(652

)

$

886

 

$

806

 

$

660

 

$

2,910

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

(.13

)

$

.16

 

$

.15

 

$

.12

 

$

.52

 

Book value per common share

 

11.85

 

12.06

 

12.03

 

11.89

 

11.77

 

Market value, closing price

 

11.81

 

11.30

 

12.90

 

12.54

 

9.90

 

Dividends per share

 

.075

 

.05

 

.05

 

.05

 

.05

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

.28

%

.52

%

.53

%

.31

%

.42

%

Nonperforming assets/total assets

 

.63

 

.74

 

.77

 

.63

 

.68

 

Allowance for loan losses/total loans

 

.86

 

1.02

 

1.01

 

1.01

 

.96

 

Allowance for loan losses/nonperforming loans

 

310.00

 

195.88

 

192.19

 

327.50

 

230.29

 

Texas ratio (1)

 

5.90

 

6.27

 

6.43

 

5.18

 

5.59

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

(.40

)%

.58

%

.56

%

.46

%

2.03

%

Return on average common equity

 

(3.84

)

5.28

 

4.93

 

4.09

 

18.34

 

Return on average equity

 

(3.84

)

5.28

 

4.93

 

4.09

 

17.26

 

Net interest margin

 

4.19

 

4.20

 

4.18

 

4.25

 

4.24

 

Efficiency ratio

 

70.27

 

73.83

 

77.55

 

80.57

 

66.94

 

Average loans/average deposits

 

105.22

 

103.03

 

104.94

 

102.62

 

103.83

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

8.68

%

10.23

%

10.50

%

10.25

%

10.31

%

Tier 1 capital to risk weighted assets

 

10.35

 

11.68

 

11.86

 

11.79

 

11.83

 

Total capital to risk weighted assets

 

11.19

 

12.68

 

12.87

 

12.79

 

12.79

 

Average equity/average assets (for the quarter)

 

10.34

 

10.95

 

11.28

 

11.27

 

11.75

 

Tangible equity/tangible assets (at quarter end)

 

9.25

 

10.93

 

11.16

 

11.26

 

11.75

 

 


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

 

9