Attached files

file filename
8-K - 8-K - MACKINAC FINANCIAL CORP /MI/a16-3536_18k.htm

Exhibit 99

 

GRAPHIC

 

PRESS RELEASE

 

 

For Release:

February 3, 2016

Nasdaq:

MFNC

Contact:

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

Website:

www.bankmbank.com

 

 

MACKINAC FINANCIAL CORPORATION

REPORTS STRONG EARNINGS GROWTH FOR 2015

 

Manistique, Michigan — Mackinac Financial Corporation (Nasdaq: MFNC) (the “Corporation”), the bank holding company for mBank, today announced 2015 net income of $5.596 million, or $.90 per share, compared to net income $1.700 million, or $.30 per share in 2014.  The 2015 results include one-time charges related to (i) the transfer of our asset based lending subsidiary assets to mBank, which charges included unamortized debt issue and dissolution costs of the subsidiary, and (ii) regulatory audit costs incurred in connection with our approval as an SBA preferred lender, along with a deferred tax valuation adjustment of $.322 million. The net positive impact of these items was approximately $.02 per share.

 

In 2014, 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.

 

Shareholders’ equity at December 31, 2015 totaled $76.602 million, compared to $73.996 million on December 31, 2014. The book value per share equated to $12.32 on December 31, 2015 compared to $11.81 per share a year ago. Weighted average shares outstanding totaled 6,247,416 in 2015 compared to 5,592,738 in 2014.

 

Key highlights for the 2015 results include:

 

·                  mBank, the Corporation’s primary asset, recorded net income of $6.940 million in 2015, compared to $4.856 million, as adjusted for nonrecurring transaction related expenses, in 2014, a 43% increase following the seamless integration of Peninsula Bank.

 

·                  The Corporation recorded “pre-tax, pre-provision” income of $9.133 million in 2015, compared to $6.504 million, as adjusted for nonrecurring transaction related expenses, for the same period in 2014, an increase of 25%.

 

·                  Nonperforming asset reduction of $1.546 million, or 22.25%, from 2014 year-end.  Nonperforming assets equate to a nominal .73% of total assets for 2015 and a Texas Ratio of 7.04%. Year-end nonperforming assets represent a reduction of $4.949 million from September 30, 2015.

 

·                  Strong net interest margin, which improved to 4.30% compared to 4.19% in 2014.  The margin was positively affected by the accretive impact of the “marks” to Peninsula acquired loans by approximately 19 basis points.

 

·                  Increased contribution from secondary mortgage market activity. Income from this source in 2015 totaled $1.071 million compared to $.637 million in 2014.

 

·                  The recently announced agreement to acquire First National Bank of Eagle River, a Wisconsin community bank with $140 million of assets as of December 31, 2015, for $12.5 million in cash.  The acquisition is expected to be consummated in the second quarter of 2016, and should provide further earnings accretion.

 

1



 

Loans and Nonperforming Assets

 

Total loans at December 31, 2015 were $618.394 million, a $17.459 million increase from $600.935 million at December 31, 2014.  In addition to the aforementioned balance sheet totals, the company services $224.612 million of sold mortgage loans and $63.460 million of sold SBA and USDA loans. Total loans under management now total $906 million.

 

New loan production totaled $234.271 million with the Upper Peninsula contributing $133.738 million, the Northern Lower Peninsula $56.142 million and Southeast Michigan $44.391 million. Commercial loan production accounted for $137.198 million of the total, with consumer loans, primarily 1-4 family mortgages, of $97.073 million.  Commenting on new loan production and overall lending activities, Kelly W. George, President and CEO of mBank stated, “2015 was our best year in terms of new loan production since the recap of the company in December of 2004. We saw positive trends and good opportunities in all our markets and were very pleased with the significant increase in the mortgage lending area. SBA activities slowed some given the very competitive market conditions which in turn led to many more lenders looking at these transactions in conventional lending ways, which can be more appealing to borrowers. Actual outstanding’s growth was stunted due in part to several larger clients who exited the bank for rates and terms we could not match prudently for long term balance sheet stability. We are optimistic we will carry over this loan momentum into 2016 and see further market improvements in part with the addition of the new Wisconsin region we will be entering.”

 

Nonperforming loans totaled $3.079 million, .50% of total loans at December 31, 2015, down $4.949 million from September 30, 2015 balances of $8.028 million and down $1.546 million from 2014 year end balances of $3.939 million.  Total loan delinquencies greater than 30 days resided at a nominal .58%, or $3.543 million. Mr. George, commenting on credit quality stated, “Our credit quality remains one of the Corporation’s major strengths, with all segments of the loan portfolio performing well on a micro level. From a macro perspective, we remain diverse in terms of the types of originations throughout the various regions of the company which produces low portfolio concentration risk should a negative economic event occur.  We remain at very low levels of problem loans through a disciplined loan underwriting culture that does not stretch proven credit parameters for short term gains. This is coupled with a timely and efficient identification and resolution workout process should a loan default, in order to minimize long term carrying costs and reduce overall loss exposure. This process proved well for 2015 as we were very successful in reducing problem assets acquired from the Peninsula Bank transaction with positive gains to the Corporation from our diligence marks.”

 

Margin Analysis

 

Net interest income in 2015 increased to $29.120 million, or 4.30%, compared to $23.527 million, or 4.19%, in 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, “As noted above, we were pleased with the accretive resolutions of the exited Peninsula loans and ORE acquired in that transaction supporting our initial review of their lending assets. In terms of our core margin, we expect continued pressure from a highly competitive lending environment coupled with historically still low credit borrowing rates. However, we remain positive in our ability to prudently manage interest rate risk within the balance sheet for long term stability in terms of loan rates, and continue to capture increasing levels of margin dollars with well-structured liability pricing as well.”

 

Deposits

 

Total deposits of $610.323 million at December 31, 2015 increased by $3.350 million from deposits of $606.973 million on December 31, 2014.  Mr. George, commenting on core deposits and overall liquidity needs, stated “The Corporation maintains a strong liquidity position to fund loans and operations. Core deposit generation this year was reduced from previous years in a managed way given the stunted loan outstandings growth mentioned above, in an effort to maximize margin dollars. We supplemented core funding needs as customary through the use of targeted brokered deposits to better match loan pricing and term structures. We actively review in market deposit pricing and remain competitive, but are not willing to match up rates to keep non relationship type clients. This issue has become ever increasing throughout this year and is expected to continue with the slight uptick in rates from various different types of financial depository institutions.”

 

2



 

Noninterest Income/Expense

 

Noninterest income, at $3.889 million in 2015, increased $.777 million from the 2014 level of $3.112 million.  The primary reason for the improvement was increased year over year activity in the secondary mortgage market.  Income from this source totaled $1.071 million compared to $.637 million in 2014.  Noninterest expense, at $23.876 million in 2015, increased $1.266 million, or 5.60% from 2014. The 2015 increase was largely attributable to the Peninsula transaction in December 2014 in terms of salaries and benefits, occupancy expense of acquired branch offices and some early 2015 data processing costs prior to conversion.  We remain diligent in monitoring and controlling our expense base given the governance and regulatory needs that come with a growing and more complex company. We continue to reside at or below peer levels in terms of overall costs to our asset base, and were pleased with the level of efficiencies we gained through the Peninsula transaction spreading our cost base over a larger platform.

 

Assets and Capital

 

Total assets of the Corporation at December 31, 2015 were $739.269 million, down $4.516 million from the $743.785 million reported at December 31, 2014. Common shareholders’ equity at December 31, 2015 totaled $76.602 million, or $12.32 per share, compared to $73.996 million, or $11.81 per share on December 31, 2014.  The Corporation and the Bank are both “well-capitalized” with Tier 1 Capital at the Corporation of 9.81% and 10.56% at the Bank.

 

Paul D. Tobias, Chairman and Chief Executive Officer of the Corporation added, “With the acquisition of PFC, the combination of our organizations has resulted in accretive earnings as planned, 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 part of Marquette County and tangent markets. Our increased asset size resulted in the anticipated operational and scale efficiencies, which contributed to earnings accretion. We are looking forward to the expansion of our franchise into neighboring Wisconsin.  As customary, subject to regulatory approval, we will be closing this transaction in the second quarter and we are confident that it is a great cultural fit and business fit.  We will look for additional true community bank partners in Wisconsin and Michigan as the year progresses.

 

Early in the fourth quarter we moved Mackinac Commercial Credit, our asset based lending subsidiary, into mBank to take advantage of a lower cost of funds and improved marketing opportunities being within the larger bank.  This activity is now contributing to earnings and we expect that contribution to accelerate as the market for closely monitored loans grows as the credit cycle ages.  In conclusion, 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 per share 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 $730 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, 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

 

3



 

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

 

 

 

As of and for the

 

As of and For the

 

 

 

Year Ending

 

Year Ending

 

 

 

December 31,

 

December 31,

 

(Dollars in thousands, except per share data)

 

2015

 

2014

 

 

 

(Unaudited)

 

 

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

Assets

 

$

739,269

 

$

743,785

 

Loans

 

618,394

 

600,935

 

Investment securities

 

53,728

 

65,832

 

Deposits

 

610,323

 

606,973

 

Borrowings

 

45,754

 

49,846

 

Shareholders’ equity

 

76,602

 

73,996

 

 

 

 

 

 

 

Selected Statements of Income Data:

 

 

 

 

 

Net interest income

 

$

29,120

 

$

23,527

 

Income before taxes

 

7,929

 

2,829

 

Net income

 

5,596

 

1,700

 

Income per common share - Basic

 

.90

 

.30

 

Income per common share - Diluted

 

.89

 

.30

 

Weighted average shares outstanding

 

6,247,416

 

5,592,738

 

Weighted average shares outstanding- Diluted

 

6,278,817

 

5,653,811

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

Net interest margin

 

4.30

%

4.19

%

Efficiency ratio

 

72.12

 

74.43

 

Return on average assets

 

.76

 

.28

 

Return on average equity

 

7.41

 

2.57

 

 

 

 

 

 

 

Average total assets

 

$

738,688

 

$

605,612

 

Average total shareholders’ equity

 

75,545

 

66,249

 

Average loans to average deposits ratio

 

100.52

%

103.98

%

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

Market price per common share

 

$

11.49

 

$

11.85

 

Book value per common share

 

12.32

 

11.81

 

Tangible book value per share

 

11.54

 

11.01

 

Dividends per share, annualized

 

.400

 

.300

 

Common shares outstanding

 

6,217,620

 

6,266,756

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

Allowance for loan losses

 

$

5,004

 

$

5,140

 

Non-performing assets

 

$

5,403

 

$

6,949

 

Allowance for loan losses to total loans

 

.81

%

.86

%

Non-performing assets to total assets

 

.73

%

.93

%

Texas ratio

 

7.04

%

9.37

%

 

 

 

 

 

 

Number of:

 

 

 

 

 

Branch locations

 

17

 

17

 

FTE Employees

 

173

 

160

 

 

5



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

December 31,

 

December 31,

 

 

 

2015

 

2014

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

25,005

 

$

21,947

 

Federal funds sold

 

3

 

 

Cash and cash equivalents

 

25,008

 

21,947

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

5,089

 

5,797

 

Securities available for sale

 

53,728

 

65,832

 

Federal Home Loan Bank stock

 

2,169

 

2,973

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

Commercial

 

454,831

 

433,566

 

Mortgage

 

147,442

 

148,984

 

Consumer

 

16,121

 

18,385

 

Total Loans

 

618,394

 

600,935

 

Allowance for loan losses

 

(5,004

)

(5,140

)

Net loans

 

613,390

 

595,795

 

 

 

 

 

 

 

Premises and equipment

 

12,524

 

12,658

 

Other real estate held for sale

 

2,324

 

3,010

 

Deferred tax asset

 

9,213

 

11,498

 

Deposit based intangibles

 

1,076

 

1,196

 

Goodwill

 

3,805

 

3,805

 

Other assets

 

10,943

 

19,274

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

739,269

 

$

743,785

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

Deposits:

 

 

 

 

 

Noninterest bearing deposits

 

$

122,775

 

$

95,498

 

NOW, money market, interest checking

 

202,784

 

212,565

 

Savings

 

30,882

 

28,015

 

CDs<$100,000

 

105,859

 

134,951

 

CDs>$100,000

 

26,757

 

30,316

 

Brokered

 

121,266

 

105,628

 

Total deposits

 

610,323

 

606,973

 

 

 

 

 

 

 

Federal funds purchased

 

 

 

Borrowings

 

45,754

 

49,846

 

Other liabilities

 

6,590

 

12,970

 

Total liabilities

 

662,667

 

669,789

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

Authorized - 500,000 shares ,Issued and outstanding - none and 4,000 shares

 

 

 

Common stock and additional paid in capital - No par value Authorized - 18,000,000 shares Issued and outstanding - 6,217,620 and 6,266,756 respectively

 

61,133

 

61,679

 

Retained earnings

 

15,221

 

11,804

 

Accumulated other comprehensive income

 

 

 

 

 

Unrealized gains (losses) on available for sale securities

 

297

 

562

 

Minimum pension liability

 

(49

)

(49

)

 

 

 

 

 

 

Total shareholders’ equity

 

76,602

 

73,996

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

739,269

 

$

743,785

 

 

6



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

For the Years Ended

 

 

 

December 31,

 

 

 

2015

 

2014

 

2013

 

 

 

(Unaudited)

 

(Audited)

 

(Audited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

Taxable

 

$

32,034

 

$

26,461

 

$

24,295

 

Tax-exempt

 

13

 

30

 

105

 

Interest on securities:

 

 

 

 

 

 

 

Taxable

 

1,095

 

962

 

961

 

Tax-exempt

 

162

 

64

 

34

 

Other interest income

 

209

 

152

 

128

 

Total interest income

 

33,513

 

27,669

 

25,523

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

Deposits

 

3,251

 

3,218

 

3,468

 

Borrowings

 

1,142

 

924

 

656

 

Total interest expense

 

4,393

 

4,142

 

4,124

 

 

 

 

 

 

 

 

 

Net interest income

 

29,120

 

23,527

 

21,399

 

Provision for loan losses

 

1,204

 

1,200

 

1,675

 

Net interest income after provision for loan losses

 

27,916

 

22,327

 

19,724

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

Deposit service fees

 

836

 

701

 

667

 

Income from loans sold on the secondary market

 

1,071

 

637

 

1,028

 

SBA/USDA loan sale gains

 

610

 

757

 

951

 

Mortgage servicing income

 

547

 

675

 

790

 

Net security gains

 

455

 

54

 

73

 

Other

 

370

 

288

 

429

 

Total other income

 

3,889

 

3,112

 

3,938

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

Salaries and employee benefits

 

12,449

 

10,303

 

9,351

 

Occupancy

 

2,424

 

2,129

 

1,481

 

Furniture and equipment

 

1,551

 

1,268

 

1,102

 

Data processing

 

1,381

 

1,150

 

1,071

 

Advertising

 

507

 

449

 

436

 

Professional service fees

 

1,270

 

1,163

 

1,069

 

Loan and deposit

 

955

 

699

 

617

 

Writedowns and losses on other real estate held for sale

 

332

 

280

 

265

 

FDIC insurance assessment

 

506

 

362

 

385

 

Telephone

 

455

 

327

 

303

 

Nonrecurring transaction related expenses

 

 

2,475

 

 

Other

 

2,046

 

2,005

 

2,048

 

Total other expenses

 

23,876

 

22,610

 

18,128

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

7,929

 

2,829

 

5,534

 

Provision for (benefit of) income taxes

 

2,333

 

1,129

 

(403

)

 

 

 

 

 

 

 

 

NET INCOME

 

$

5,596

 

$

1,700

 

$

5,937

 

 

 

 

 

 

 

 

 

Preferred dividend and accretion of discount

 

 

 

308

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

5,596

 

$

1,700

 

$

5,629

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

Basic

 

$

.90

 

$

.30

 

$

1.01

 

Diluted

 

$

.89

 

$

.30

 

$

1.00

 

 

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,

 

 

 

2015

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

102,620

 

$

106,644

 

Hospitality and tourism

 

41,300

 

46,211

 

Lessors of residential buildings

 

25,930

 

19,776

 

Gasoline stations and convenience stores

 

21,647

 

13,841

 

Commercial construction

 

15,330

 

16,284

 

Lessors of other real estate property

 

7,055

 

9,130

 

Other

 

236,393

 

221,680

 

Total Commercial Loans

 

450,275

 

433,566

 

 

 

 

 

 

 

1-4 family residential real estate

 

140,502

 

139,553

 

Consumer

 

15,847

 

18,385

 

Consumer construction

 

11,770

 

9,431

 

 

 

 

 

 

 

Total Loans

 

$

618,394

 

$

600,935

 

 

Credit Quality (at end of period):

 

 

 

December 31,

 

December 31,

 

 

 

2015

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

Nonaccrual loans

 

$

2,363

 

$

3,939

 

Loans past due 90 days or more

 

32

 

 

Restructured loans

 

684

 

 

Total nonperforming loans

 

3,079

 

3,939

 

Other real estate owned

 

2,324

 

3,010

 

Total nonperforming assets

 

$

5,403

 

$

6,949

 

Nonperforming loans as a % of loans

 

.50

%

.66

%

Nonperforming assets as a % of assets

 

.73

%

.93

%

Reserve for Loan Losses:

 

 

 

 

 

At period end

 

$

5,004

 

$

5,140

 

As a % of average loans

 

.83

%

1.01

%

As a % of nonperforming loans

 

162.57

%

130.49

%

As a % of nonaccrual loans

 

211.76

%

130.49

%

Texas Ratio

 

6.62

%

9.37

%

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

Average loans

 

$

602,904

 

$

509,749

 

Net charge-offs (recoveries)

 

$

1,284

 

$

721

 

Charge-offs as a % of average loans

 

.21

%

.14

%

 

8



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

December 31,

 

September 30,

 

June 30, 2015

 

March 31,

 

December 31,

 

 

 

2015

 

2015

 

2015

 

2015

 

2014

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

618,394

 

$

619,906

 

$

615,247

 

$

597,731

 

$

600,935

 

Allowance for loan losses

 

(5,004

)

(5,779

)

(5,600

)

(5,527

)

(5,140

)

Total loans, net

 

613,390

 

614,127

 

609,647

 

592,204

 

595,795

 

Total assets

 

739,269

 

754,972

 

735,338

 

728,844

 

743,785

 

Core deposits

 

462,300

 

489,963

 

470,053

 

468,622

 

471,029

 

Noncore deposits

 

148,023

 

132,371

 

118,768

 

129,291

 

135,944

 

Total deposits

 

610,323

 

622,334

 

588,821

 

597,913

 

606,973

 

Total borrowings

 

45,754

 

49,593

 

64,483

 

49,839

 

49,846

 

Total shareholders’ equity

 

76,602

 

76,091

 

75,746

 

75,038

 

73,996

 

Total tangible equity

 

71,721

 

71,180

 

70,805

 

70,066

 

68,995

 

Total shares outstanding

 

6,217,620

 

6,249,595

 

6,236,250

 

6,257,450

 

6,266,756

 

Weighted average shares outstanding

 

6,225,614

 

6,247,416

 

6,245,553

 

6,256,475

 

5,770,104

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

733,035

 

$

751,153

 

$

732,979

 

$

737,496

 

$

651,935

 

Loans

 

613,846

 

614,315

 

607,330

 

600,052

 

549,411

 

Deposits

 

602,857

 

624,528

 

594,266

 

601,834

 

522,155

 

Equity

 

75,871

 

76,362

 

75,564

 

73,776

 

67,397

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

7,365

 

$

7,235

 

$

7,000

 

$

7,520

 

$

6,389

 

Provision for loan losses

 

349

 

350

 

200

 

305

 

639

 

Net interest income after provision

 

7,016

 

6,885

 

6,800

 

7,215

 

5,750

 

Total noninterest income

 

1,142

 

773

 

1,350

 

624

 

1,003

 

Total noninterest expense

 

6,306

 

6,114

 

5,700

 

5,756

 

7,479

 

Income before taxes

 

1,852

 

1,544

 

2,450

 

2,083

 

(726

)

Provision for income taxes

 

259

 

526

 

836

 

712

 

(74

)

Net income available to common shareholders

 

$

1,593

 

$

1,018

 

$

1,614

 

$

1,371

 

$

(652

)

Income pre-tax, pre-provision

 

$

2,201

 

$

1,894

 

$

2,650

 

$

2,388

 

$

(87

)

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.26

 

$

.16

 

$

.26

 

$

.22

 

$

(.13

)

Book value per common share

 

12.32

 

12.18

 

12.15

 

11.99

 

11.81

 

Tangible book value per share

 

11.54

 

11.39

 

11.35

 

11.20

 

11.01

 

Market value, closing price

 

11.49

 

10.10

 

10.53

 

11.39

 

11.85

 

Dividends per share

 

.100

 

.100

 

.075

 

.075

 

.075

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

.50

%

1.30

%

1.57

%

1.98

%

.66

%

Nonperforming assets/total assets

 

.73

 

1.37

 

1.64

 

1.99

 

.93

 

Allowance for loan losses/total loans

 

.81

 

.93

 

.91

 

.92

 

.86

 

Allowance for loan losses/nonperforming loans

 

162.57

 

71.99

 

58.02

 

46.64

 

130.49

 

Texas ratio (1)

 

7.04

 

13.41

 

15.76

 

19.16

 

9.37

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.86

%

.54

%

.88

%

.75

%

(.40

)%

Return on average equity

 

8.33

 

5.28

 

8.57

 

7.54

 

(3.84

)

Net interest margin

 

4.34

 

4.18

 

4.17

 

4.53

 

4.19

 

Efficiency ratio

 

72.16

 

76.13

 

69.94

 

74.27

 

70.27

 

Average loans/average deposits

 

101.82

 

98.36

 

102.20

 

99.78

 

105.22

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

9.81

%

9.02

%

9.14

%

8.75

%

8.57

%

Tier 1 capital to risk weighted assets

 

10.23

 

10.28

 

10.18

 

10.33

 

10.23

 

Total capital to risk weighted assets

 

11.94

 

11.17

 

11.04

 

11.22

 

11.07

 

Average equity/average assets (for the quarter)

 

11.19

 

10.19

 

10.31

 

10.00

 

10.34

 

Tangible equity/tangible assets (at quarter end)

 

9.77

 

9.49

 

9.68

 

9.68

 

9.25

 

 


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

 

9