Attached files

file filename
8-K - 8-K - MACKINAC FINANCIAL CORP /MI/a15-10566_18k.htm

Exhibit 99

 

GRAPHIC

 

PRESS RELEASE

 

 

For Release:

May 1, 2015

Nasdaq:

MFNC

Contact:

Ernie R. Krueger (906)341-7158

Website:

www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION

REPORTS STRONG FIRST QUARTER 2015 RESULTS FOLLOWING RECENT ACQUISITION

 

Manistique, Michigan — Mackinac Financial Corporation (Nasdaq: MFNC), (the “Corporation”) the bank holding company for mBank, today announced first quarter 2015 income of $1.371 million or $.22 per share compared to net income of $.660 million, or $.12 per share for the first quarter of 2014.  Total assets of the Corporation at March 31, 2015 totaled $728.844 million compared to $583.592 million at March 31, 2014.

 

Shareholders’ equity at March 31, 2015 totaled $75.038 million, compared to $65.730 million on March 31, 2014. The book value per share equated to $11.99 on March 31, 2015 compared to $11.89 per share a year ago. Weighted average shares outstanding totaled 6,256,475 shares in the 2015 first quarter compared to 5,527,690 for the same period in 2014.

 

The acquisition of Peninsula Financial Corporation the holding company for Peninsula Bank, (“PFC”), in December 2014 added approximately $125 million in assets, $70 million in loan balances and $100 million in deposits to our organization. In connection with this acquisition we increased shareholders equity by $7.804 million, issued 695,361 shares of our common stock and added approximately 350 new shareholders.

 

Some highlights for the first quarter include:

 

·                  mBank, the Corporation’s primary asset, recorded net income of $1.627 million in the first quarter of 2015, a 47.9% increase compared to $1.100 million for the first quarter of 2014.

 

·                  A seamless operational and cultural integration of PFC, with a full systems conversion completed in March 2015.

 

·                  Strong net interest margin improving to 4.53% compared to 4.25% in the 2014 first quarter.

 

·                  Increased contribution from secondary mortgage market activity.

 

·                  The Corporation recorded “pre-tax, pre-provision” income of $2.388 million for the first quarter of 2015, compared to $1.177 million for the same period in 2014.

 

·                  Dividend on common stock of $.075 per share compared to $.05 per share one year ago.

 

1



 

Loans and Non-performing Assets

 

Total loans at March 31, 2015 were $597.731 million, an increase of $111.869 million, $70.0 million from the PFC acquisition noted above, and down slightly from year end balances of $600.935 million.  Our organic balance sheet loan growth in the past twelve months was approximately $42 million, or 8.7%.  New loan production was solid in the 2015 first quarter at $31.4 million, although some larger loan payoffs and normal loan principal amortization resulted in a slight decrease in outstanding loan balances. 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 with almost $15 million in new commercial originations and over $16 million in consumer, primarily mortgage, where we have seen a nice uptick in the secondary market.  We expect that trend to continue as we move into our more seasonal lending origination months. The slight decrease in loan balances from various commercial loan pay downs for existing clients reflects borrowers’ actions to reduce debt with excess cash reserves, and a few commercial real estate relationships exiting the bank where available terms and rates were outside of our acceptable parameters. Our current loan pipeline remains good for both traditional commercial and SBA loans as we also move to a more offensive position within our newly acquired PFC markets after the successful operational and cultural merger of the company over the first quarter into the mBank operating environment.”

 

Nonperforming loans totaled $11.850 million, 1.98% of total loans at March 31, 2015 compared to $1.491 million, or .31% of total loans at March 31, 2014 and up from the $3.939 million from December 31, 2014.  Total loan delinquencies greater than 30 days resided at a nominal .95% or $5.612 million. Mr. George, commenting on credit quality, stated, “Our credit quality risk metrics and overall loan portfolio payment performance remains strong with no systemic issues within any segments of the portfolio. The increase in nonperforming assets in the 2015 first quarter totaling $7.911 million is due almost entirely to one large credit, an approximate $7.5 million local loan relationship, which the bank entered into in 2011 as a chapter 11 bankruptcy reorganization.  This relationship was established in conjunction with several other state and federal government lending parties who provided various loan guarantees, in order to preserve a long standing paper mill in our headquarters market and save over 150 jobs. The private equity owners of the mill shut the facility unexpectedly in late March of this year given ongoing projected capital needs they were unwilling to fund. We are proceeding with a cautiously optimistic posture that a new owner can be procured in the near-term as the mill has been open since 1914. We have taken prudent steps working with all lending parties to gradually wind down the mill and protect and control the disposition of our collateral should the mill fail to reopen.  We have been very pleased with the resolution of several of the acquired PFC problem assets, and expect further positive progress there as we work through their remaining nonperforming assets the first half of this year.  We believe our purchase accounting marks for the loans acquired are appropriate.”

 

Margin Analysis

 

Net interest income in the first quarter of 2014 increased to $7.520 million, 4.53%, compared to $5.593 million, or 4.25%, in the first quarter of 2014.  The increase in net interest income was largely due to the PFC acquisition as we increased earning assets by approximately $90 million.  We also had increased net interest contribution due to the accretive attributes associated with the purchase accounting adjustments related to PFC loan marks under GAAP. Mr. George stated, “We have been successful in maintaining our strong net interest margin within this historically low interest rate cycle though the use of continued targeted funding strategies and disciplined loan pricing in efforts to mitigate longer term interest rate risk where we maintain a favorable balance sheet position in a rising interest rate environment. We continue to look for any investment opportunities that fit our balance sheet structure but will not take unnecessary risk or extend duration in order to enhance short term yields. 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 the best overall returns to our shareholders.”

 

Deposits

 

Total deposits of $597.913 million at March 31, 2015 increased by $122.203 million, ($100 million from the PFC acquisition noted above), from deposits of $475.710 million on March 31, 2014 and were down slightly from year end deposits of $606.973 million.  Mr. George, commenting on core deposits and overall liquidity needs, stated, “The Corporation maintains a strong liquidity position to fund operations and loan growth. We proactively review our short and long term funding needs and 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

 

2



 

cover any potential short term funding gaps that could arise to protect our balance sheet in various interest rate change stress tests.”

 

Noninterest Income/Expense

 

Noninterest income, at $.624 million in the first quarter of 2015, decreased $.067 million from the first quarter 2014 level of $.691 million.  The primary reason for the decrease was a reduced level of gains on the sale of SBA/USDA loan balances which totaled $.118 million in the 2015 first quarter down from $.382 million in the first quarter of 2014.  Secondary market fees increased to $.167 million in the first quarter of 2015 compared to $.103 million in the first quarter of 2014. Noninterest expense, at $5.756 million in the first quarter of 2015, increased $.649 million, or 12.71% from the first quarter of 2014. The increase from the first quarter of 2014 was largely attributable to the PFC acquisition in December 2014 in terms of salaries and benefits, and some data processing costs which are expected to diminish now that the conversion is complete.

 

Assets and Capital

 

Total assets of the Corporation at March 31, 2015 were $728.844 million, up $145.252 million from the $583.592 million reported at March 31, 2014 and down $14.941 million from the $743.785 million of total assets at year-end 2014. The decrease in assets during the first quarter was primarily due to the reduction in deposits as we paid down some of our brokered deposits in connection with reductions in loan funding needs. Common shareholders’ equity at March 31, 2015 totaled $75.038 million, or $11.99 per share, compared to $65.730 million, or $11.89 per share on March 31, 2014.  The Corporation and the Bank are both “well-capitalized” with Tier 1 Capital at the Corporation of 8.75% and 9.41% at the Bank.

 

Paul D. Tobias, Chairman and Chief Executive Officer of Mackinac concluded, “With the recent acquisition of PFC, the combination of our organizations has resulted in significant accretive earnings in our first quarter of combined results and we expect this contribution to continue in future periods.  The expansion of our footprint from this business combination provided us with increased growth opportunities in the western U.P. markets and our increased asset size resulted in the anticipated operational efficiencies, which contributed to earnings accretion as anticipated. We believe that we will have additional accretive opportunities in the near term as the regulatory and operating costs for smaller banks dictate a larger asset base. 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 $725 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.

 

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

 

 

 

As of and For the

 

As of and For the

 

As of and For the

 

 

 

Quarter Ending

 

Year Ending

 

Quarter Ending

 

 

 

March 31,

 

December 31,

 

March 31,

 

(Dollars in thousands, except per share data)

 

2015

 

2014

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

 

 

Assets

 

$

728,844

 

$

743,785

 

$

583,592

 

Loans

 

597,731

 

600,935

 

485,862

 

Investment securities

 

63,313

 

65,832

 

47,411

 

Deposits

 

597,913

 

606,973

 

475,710

 

Borrowings

 

49,839

 

49,846

 

38,852

 

Shareholders’ equity

 

75,038

 

73,996

 

65,730

 

 

 

 

 

 

 

 

 

Selected Statements of Income Data:

 

 

 

 

 

 

 

Net interest income

 

$

7,520

 

$

23,527

 

$

5,593

 

Income before taxes

 

2,083

 

2,829

 

994

 

Net income

 

1,371

 

1,700

 

660

 

Income per common share - Basic

 

.22

 

.30

 

.12

 

Income per common share - Diluted

 

.22

 

.30

 

.12

 

Weighted average shares outstanding

 

6,256,475

 

5,592,738

 

5,530,908

 

Weighted average shares outstanding- Diluted

 

6,268,742

 

5,653,811

 

5,549,730

 

 

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

Net interest margin

 

4.53

%

4.19

%

4.25

%

Efficiency ratio

 

74.27

 

74.43

 

80.57

 

Return on average assets

 

.75

 

.28

 

.46

 

Return on average equity

 

7.54

 

2.57

 

4.09

 

 

 

 

 

 

 

 

 

Average total assets

 

$

737,496

 

$

605,612

 

$

580,717

 

Average total shareholders’ equity

 

73,776

 

66,249

 

65,462

 

Average loans to average deposits ratio

 

99.78

%

103.98

%

102.62

%

 

 

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

 

 

Market price per common share

 

$

11.39

 

$

11.85

 

$

12.54

 

Book value per common share

 

11.99

 

11.81

 

11.89

 

Dividends paid per share, annualized

 

.30

 

.225

 

.20

 

Common shares outstanding

 

6,257,450

 

6,266,756

 

5,527,690

 

 

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

5,527

 

$

5,140

 

$

4,883

 

Non-performing assets

 

$

14,482

 

$

6,949

 

$

3,657

 

Allowance for loan losses to total loans

 

.92

%

.86

%

1.01

%

Non-performing assets to total assets

 

1.99

%

.63

%

.63

%

Texas ratio

 

19.16

%

9.37

%

5.18

%

 

 

 

 

 

 

 

 

Number of:

 

 

 

 

 

 

 

Branch locations

 

17

 

17

 

11

 

FTE Employees

 

168

 

160

 

133

 

 

4



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2015

 

2014

 

2014

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

24,242

 

$

21,947

 

$

24,748

 

Federal funds sold

 

4

 

 

3

 

Cash and cash equivalents

 

24,246

 

21,947

 

24,751

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

5,832

 

5,797

 

10

 

Securities available for sale

 

63,313

 

65,832

 

47,411

 

Federal Home Loan Bank stock

 

2,973

 

2,973

 

3,060

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial

 

428,439

 

433,566

 

361,299

 

Mortgage

 

152,016

 

148,984

 

110,759

 

Consumer

 

17,276

 

18,385

 

13,804

 

Total Loans

 

597,731

 

600,935

 

485,862

 

Allowance for loan losses

 

(5,527

)

(5,140

)

(4,883

)

Net loans

 

592,204

 

595,795

 

480,979

 

 

 

 

 

 

 

 

 

Premises and equipment

 

12,614

 

12,658

 

9,800

 

Other real estate held for sale

 

2,632

 

3,010

 

2,166

 

Deferred tax asset

 

10,332

 

11,498

 

9,533

 

Deposit based intangibles

 

1,167

 

1,196

 

 

Goodwill

 

3,805

 

3,805

 

 

Other assets

 

9,726

 

19,274

 

5,882

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

728,844

 

$

743,785

 

$

583,592

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

104,689

 

$

95,498

 

$

68,027

 

NOW, money market, interest checking

 

206,824

 

212,565

 

148,023

 

Savings

 

29,470

 

28,015

 

14,425

 

CDs<$100,000

 

127,639

 

134,951

 

154,371

 

CDs>$100,000

 

29,434

 

30,316

 

23,317

 

Brokered

 

99,857

 

105,628

 

67,547

 

Total deposits

 

597,913

 

606,973

 

475,710

 

 

 

 

 

 

 

 

 

Borrowings

 

49,839

 

49,846

 

38,852

 

Other liabilities

 

6,054

 

12,970

 

3,300

 

Total liabilities

 

653,806

 

669,789

 

517,862

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

 

 

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

 

 

 

 

Common stock and additional paid in capital - No par value
Authorized - 18,000,000 shares
Issued and outstanding - 6,257,450; 6,266,756; and 5,527,690 shares respectively

 

61,558

 

61,679

 

53,590

 

Retained earnings

 

12,706

 

11,804

 

11,796

 

Accumulated other comprehensive income

 

774

 

513

 

344

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

75,038

 

73,996

 

65,730

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

728,844

 

$

743,785

 

$

583,592

 

 

5



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2015

 

2014

 

 

 

(Unaudited)

 

INTEREST INCOME:

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

Taxable

 

$

8,225

 

$

6,281

 

Tax-exempt

 

3

 

23

 

Interest on securities:

 

 

 

 

 

Taxable

 

302

 

237

 

Tax-exempt

 

41

 

13

 

Other interest income

 

62

 

48

 

Total interest income

 

8,633

 

6,602

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

Deposits

 

823

 

822

 

Borrowings

 

290

 

187

 

Total interest expense

 

1,113

 

1,009

 

 

 

 

 

 

 

Net interest income

 

7,520

 

5,593

 

Provision for loan losses

 

305

 

183

 

Net interest income after provision for loan losses

 

7,215

 

5,410

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

Deposit service fees

 

184

 

157

 

Income from loans sold on the secondary market

 

167

 

103

 

SBA/USDA loan sale gains

 

118

 

382

 

Mortgage servicing income

 

31

 

13

 

Net security gains

 

10

 

 

Other

 

114

 

36

 

Total other income

 

624

 

691

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

Salaries and employee benefits

 

3,047

 

2,541

 

Occupancy

 

576

 

538

 

Furniture and equipment

 

399

 

319

 

Data processing

 

355

 

286

 

Advertising

 

126

 

107

 

Professional service fees

 

301

 

331

 

Loan and deposit

 

138

 

79

 

Writedowns and losses on other real estate held for sale

 

17

 

 

FDIC insurance assessment

 

108

 

85

 

Telephone

 

132

 

82

 

Other

 

557

 

739

 

Total other expenses

 

5,756

 

5,107

 

 

 

 

 

 

 

Income before provision for income taxes

 

2,083

 

994

 

Provision for income taxes

 

712

 

334

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

1,371

 

$

660

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

Basic

 

$

.22

 

$

.12

 

Diluted

 

$

.22

 

$

.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,

 

 

 

2015

 

2013

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

106,286

 

$

106,644

 

$

97,153

 

Hospitality and tourism

 

45,995

 

46,211

 

44,243

 

Lessors of residential buildings

 

21,545

 

19,776

 

13,649

 

Commercial construction

 

18,019

 

16,284

 

10,685

 

Gasoline stations and convenience stores

 

13,965

 

13,841

 

11,980

 

Real estate agents and managers

 

9,717

 

9,454

 

10,115

 

Other

 

212,912

 

221,356

 

184,159

 

Total Commercial Loans

 

428,439

 

433,566

 

371,984

 

 

 

 

 

 

 

 

 

1-4 family residential real estate

 

142,283

 

139,553

 

104,376

 

Consumer

 

17,276

 

18,385

 

13,804

 

Consumer construction

 

9,733

 

9,431

 

6,383

 

 

 

 

 

 

 

 

 

Total Loans

 

$

597,731

 

$

600,935

 

$

496,547

 

 

Credit Quality (at end of period):

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2015

 

2014

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

 

 

Nonaccrual loans

 

$

11,801

 

$

3,939

 

$

983

 

Loans past due 90 days or more

 

49

 

 

 

Restructured loans

 

 

 

508

 

Total nonperforming loans

 

11,850

 

3,939

 

1,491

 

Other real estate owned

 

2,632

 

3,010

 

2,166

 

Total nonperforming assets

 

$

14,482

 

$

6,949

 

$

3,657

 

Nonperforming loans as a % of loans

 

1.98

%

.66

%

.31

%

Nonperforming assets as a % of assets

 

1.99

%

.93

%

.63

%

Reserve for Loan Losses:

 

 

 

 

 

 

 

At period end

 

$

5,527

 

$

5,140

 

$

4,883

 

As a % of average loans

 

.92

%

1.01

%

1.00

%

As a % of nonperforming loans

 

46.64

%

130.49

%

327.50

%

As a % of nonaccrual loans

 

46.84

%

130.49

%

496.74

%

Texas Ratio

 

19.16

%

9.37

%

5.18

%

 

 

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

 

 

Average loans

 

$

600,052

 

$

509,749

 

$

486,354

 

Net charge-offs (recoveries)

 

$

(83

)

$

721

 

$

(40

)

Charge-offs as a % of average loans, annualized

 

N/M%

 

.14

%

N/M%

 

 

7



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

 

2015

 

2014

 

2014

 

2014

 

2014

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

597,731

 

$

600,935

 

$

518,373

 

$

502,940

 

$

485,862

 

Allowance for loan losses

 

(5,527

)

(5,140

)

(5,279

)

(5,097

)

(4,883

)

Total loans, net

 

592,204

 

595,795

 

513,094

 

497,843

 

480,979

 

Total assets

 

728,844

 

743,785

 

613,943

 

595,869

 

583,592

 

Core deposits

 

468,622

 

471,029

 

403,950

 

380,772

 

384,846

 

Noncore deposits

 

129,291

 

135,944

 

87,256

 

103,244

 

90,864

 

Total deposits

 

597,913

 

606,973

 

491,206

 

484,016

 

475,710

 

Total borrowings

 

49,839

 

49,846

 

52,409

 

42,087

 

38,852

 

Total shareholders’ equity

 

75,038

 

73,996

 

67,132

 

66,477

 

65,730

 

Total tangible equity

 

70,066

 

68,995

 

67,132

 

66,477

 

65,730

 

Total shares outstanding

 

6,257,450

 

6,266,756

 

5,564,815

 

5,527,690

 

5,527,690

 

Weighted average shares outstanding

 

6,256,475

 

5,770,104

 

5,540,200

 

5,527,690

 

5,530,908

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

737,496

 

$

651,935

 

$

607,840

 

$

581,150

 

$

580,717

 

Loans

 

600,052

 

549,411

 

509,618

 

492,923

 

486,354

 

Deposits

 

601,834

 

522,155

 

494,599

 

469,720

 

473,951

 

Equity

 

73,776

 

67,397

 

66,558

 

65,553

 

65,462

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

7,520

 

$

6,389

 

$

5,886

 

$

5,659

 

$

5,593

 

Provision for loan losses

 

305

 

639

 

187

 

191

 

183

 

Net interest income after provision

 

7,215

 

5,750

 

5,699

 

5,468

 

5,410

 

Total noninterest income

 

624

 

1,003

 

768

 

650

 

691

 

Total noninterest expense

 

5,756

 

7,479

 

5,126

 

4,898

 

5,107

 

Income before taxes

 

2,083

 

(726

)

1,341

 

1,220

 

994

 

Provision for income taxes

 

712

 

(74

)

455

 

414

 

334

 

Net income available to common shareholders

 

$

1,371

 

$

(652

)

$

886

 

$

806

 

$

660

 

Income pre-tax, pre-provision

 

$

2,388

 

$

(87

)

$

1,528

 

$

1,411

 

$

1,177

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.22

 

$

(.13

)

$

.16

 

$

.15

 

$

.12

 

Book value per common share

 

11.99

 

11.81

 

12.06

 

12.03

 

11.89

 

Market value, closing price

 

11.39

 

11.85

 

11.30

 

12.90

 

12.54

 

Dividends per share

 

.075

 

.075

 

.05

 

.05

 

.05

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

1.98

%

.66

%

.52

%

.53

%

.31

%

Nonperforming assets/total assets

 

1.99

 

.93

 

.74

 

.77

 

.63

 

Allowance for loan losses/total loans

 

.92

 

.86

 

1.02

 

1.01

 

1.01

 

Allowance for loan losses/nonperforming loans

 

46.64

 

130.49

 

195.88

 

192.19

 

327.50

 

Texas ratio (1)

 

19.16

 

9.37

 

6.27

 

6.43

 

5.18

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.75

%

(.40

)%

.58

%

.56

%

.46

%

Return on average equity

 

7.54

 

(3.84

)

5.28

 

4.93

 

4.09

 

Net interest margin

 

4.53

 

4.19

 

4.20

 

4.18

 

4.25

 

Efficiency ratio

 

74.27

 

70.27

 

73.83

 

77.55

 

80.57

 

Average loans/average deposits

 

99.78

 

105.22

 

103.03

 

104.94

 

102.62

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

8.75

%

8.57

%

10.23

%

10.50

%

10.25

%

Tier 1 capital to risk weighted assets

 

10.33

 

10.23

 

11.68

 

11.86

 

11.79

 

Total capital to risk weighted assets

 

11.22

 

11.07

 

12.68

 

12.87

 

12.79

 

Average equity/average assets (for the quarter)

 

10.00

 

10.34

 

10.95

 

11.28

 

11.27

 

Tangible equity/tangible assets (at quarter end)

 

9.68

 

9.25

 

10.93

 

11.16

 

11.26

 

 


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