EX-99 2 a14-18060_1ex99.htm EX-99

Exhibit 99

 

 

PRESS RELEASE

 

For Release:

 

July 30, 2014

Nasdaq:

 

MFNC

Contact:

 

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

Website:

 

www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION

REPORTS SIX MONTH AND SECOND QUARTER 2014 RESULTS

 

Manistique, Michigan — Mackinac Financial Corporation (Nasdaq: MFNC), the bank holding company for mBank (the “Bank”), today announced second quarter 2014 income of $.806 million or $.15 per share compared to net income available to common shareholders of $1.197 million, or $.22 per share for the second quarter of 2013.  Operating results for the first six months of 2014 totaled $1.466 million or $.27 per share compared to $1.873 million or $.34 per share for the same period in 2013.  The consolidated operating results for 2014 were impacted by costs associated with strategic initiatives. The Corporation incurred $.272 million of expenses related to acquisition initiatives and also recorded an after tax loss from the asset based lending subsidiary of $.297 million. The combination of these two initiatives had a negative after tax impact of $.477 million, or $.09 per share.

 

Weighted average shares totaled 5,529,290 shares for the six month period in 2014 and 5,527,690 shares in the 2014 second quarter compared to 5,557,842 shares for the six month period and 5,556,133 shares in the second quarter of 2013.

 

The Corporation’s subsidiary, mBank, recorded net income of $2.404 million for the first six months of this year compared to $2.538 million for the same period in 2013. The largest adverse variance was noninterest income as it decreased primarily as a result of a reduced level of fees and gains on the sale of loans from secondary market mortgage lending of $.365 million from prior year period given the national mortgage refinance slowdown.

 

Total assets of the Corporation at June 30, 2014 were $595.869 million, up 7.65% from the $553.501 million reported at June 30, 2013 and up 4.03% from the $572.800 million of total assets at year-end 2013. The Corporation and the Bank are both “well-capitalized” with Tier 1 Capital at both the Corporation and the Bank of 10.50%.

 

Key highlights for the first six months of 2014 results include:

 

·                  Continued strong credit quality with a Texas Ratio of 6.43% compared to 9.02% one year ago, with nonperforming assets of $4.599 million, a $1.865 million reduction from a year earlier.

 

·                  Healthy new loan growth, with six-month production of $86 million and balance sheet growth of $19 million.

 

·                  Net interest income in the first half of 2014 increased to $11.252 million, 4.21%, compared to $10.425 million, or 4.17%, in the first half of 2013.

 

·                  Continued success in SBA/USDA lending with gains on the sale of these loans of $.549 million, compared to $.663 million a year earlier.

 

·                  The recent announcement of the pending acquisition of Peninsula Bank, a 127-year old, $132 million asset bank headquartered in the Upper Peninsula with six banking locations in Marquette County.

 

1



 

Loans and Nonperforming Assets

 

Total loans at June 30, 2014 were $502.940 million, a 10.40% increase from the $455.555 million at June 30, 2013 and up $19.108 million from year-end 2013 total loans of $483.832 million. In addition to the aforementioned balance sheet totals, the company services $138 million of sold mortgage loans and $60 million of sold SBA and USDA loans. Total loans under management now reside at $701 million.

 

New loan production totaled $85.8 million with the Upper Peninsula contributing $52.3 million, the Northern Lower Peninsula $14.8 million and Southeast Michigan $18.7 million. Commercial loan production accounted for $55.9 million of the six month total, with consumer, primarily 1-4 family mortgages of $29.9 million.  Commenting on new loan production and overall lending activities, Kelly W. George, President and CEO of mBank stated, “We were pleased with our overall continued success in new loan production for the first half of 2014 in light of the very harsh and elongated winter in Northern Michigan where the majority of our lending activities reside.  The weather stymied business development especially within the retail loan segments. Loan balance growth did accelerate in the second quarter with good activity in all of our markets and lending segments, and our pipeline remains good moving into the remainder of the year.”

 

Nonperforming loans totaled $2.652 million, .53% of total loans at June 30, 2014 compared to $3.983 million, or .87% of total loans at June 30, 2013 and up $.628 million from December 31, 2013.  Nonperforming assets were reduced by $1.865 million from a year ago and stood at .77% of total assets and equated to $4.599 million.  Total loan delinquencies greater than 30 days resided at a nominal .63% or $3.145 million.  George, commenting on credit quality, stated, “Our micro credit risk metrics and overall loan portfolio payment performance remains strong. We are diligent within our loan origination structures and will not stretch our prudent lending parameters for new loans. From a macro perspective, our loan origination mix and concentrations remain well manageable and will improve with the mix and types of loans that will be acquired in the Peninsula Bank acquisition.”

 

Margin Analysis

 

Net interest income in the first half of 2014 increased to $11.252 million, 4.21%, compared to $10.425 million, or 4.17%, in the first half of 2014. George stated, “The growth of our net interest income 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 though the use of continued targeted funding strategies and disciplined loan pricing and terms in efforts to mitigate longer term interest rate risk. We will remain committed to our core banking philosophy which emphasizes loan growth as the best asset to invest in to benefit and help grow the economic bases in our local communities, which in turn also provides for the best overall returns to our shareholders.”

 

Deposits

 

Total deposits of $484.016 million at June 30, 2014 increased by 8.06% from deposits of $447.907 million on June 30, 2013 and were up $17.717 million from year-end deposits $466.299 million.  The overall increase in deposits for the first six months of 2014 from year-end is comprised of an increase in core deposits, mostly in certificates of deposits. George, commenting on core deposits and overall liquidity needs, stated, “The Corporation maintains a strong liquidity position to fund operations and loan growth, especially as we move through the seasonal quarters where many of our lodging and tourism clients are the busiest. 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, and cover any potential short term funding gaps that could arise.”

 

Noninterest Income/Expense

 

Noninterest income, at $1.341 million in the first half of 2014, decreased $.668 million from the first half 2013 level of $2.009 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 lending of $.336 million from prior year period. Noninterest expense, at $10.005 million in the first half of 2014, increased $1.171 million, or 13.26% from the same period in 2013. The largest increase from the first half of 2013 was in salaries and benefits, largely reflective of the compensation packages for the staff up of our asset based lending subsidiary formed in the third quarter of 2013.  We also had increased occupancy costs between periods due

 

2



 

primarily to our new Marquette branch office, which we moved into late in 2013. We incurred some additional legal costs as well in the first half of 2014 for the exploration of an acquisition and additional SEC filing work needed this year.

 

Assets and Capital

 

Total assets of the Corporation at June 30, 2014 were $595.869 million, up 7.65% from the $553.501 million reported at June 30, 2013 and up $23.069 million from the $572.800 million of total assets at year-end 2013. The increase in assets during the first half of 2014 was primarily loan growth.

 

Total common shareholders’ equity at June 30, 2014 was $66.477 million, or $12.03 per share, compared to $62.520 million, or $11.26 per share on June 30, 2013, an increase of $3.950 million, or 6.31 %.

 

Paul D. Tobias, Chairman and Chief Executive Officer, concluded, “We are very excited about our recently announced acquisition of Peninsula State Bank.  This marks a milestone for your Corporation as we seek to merge with the second oldest community bank in Michigan.  This fine bank is within our largest and growing commerce hub in the Upper Peninsula. We expect this acquisition to be accretive in 2014 and beyond.  In addition, our organic growth will be enhanced when our asset based lending subsidiary grows to a level that sustains profitability later this year.  This new business is complementary to our commercial lending and to our SBA/USDA efforts.  We expect our returns from both of these initiatives to produce positive returns on our investment and add to shareholder value in the near future.”

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $590 million and whose common stock is traded on the NASDAQ stock market as “MFNC.”   The principal subsidiary of the Corporation is mBank.  Headquartered in Manistique, Michigan, mBank has 11 branch locations; seven in the Upper Peninsula, three in the Northern Lower Peninsula and one in Oakland County, Michigan.  The Company’s banking services include commercial lending and treasury management products and services geared toward small to mid-sized businesses, as well as a full array of personal and business deposit products and consumer loans.

 

Forward-Looking Statements

 

This release contains certain forward-looking statements.  Words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “should,” “will,” and variations of such words and similar expressions are intended to identify forward-looking statements: as defined by the Private Securities Litigation Reform Act of 1995.  These statements reflect management’s current beliefs as to expected outcomes of future events and are not guarantees of future performance.  These statements involve certain risks, uncertainties and assumptions that are difficult to predict with regard to timing, extent, likelihood, and degree of occurrence.  Therefore, actual results and outcomes may materially differ from what may be expressed or forecasted in such forward-looking statements.  Factors that could cause a difference include among others: changes in the national and local economies or market conditions; changes in interest rates and banking regulations; the impact of competition from traditional or new sources; and the possibility that anticipated cost savings and revenue enhancements from mergers and acquisitions, bank consolidations, branch closings and other sources may not be fully realized at all or within specified time frames as well as other risks and uncertainties including but not limited to those detailed from time to time in filings of the Company with the Securities and Exchange Commission.  These and other factors may cause decisions and actual results to differ materially from current expectations.  Mackinac Financial Corporation undertakes no obligation to revise, update, or clarify forward-looking statements to reflect events or conditions after the date of this release.

 

3



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

 

 

 

June 30,

 

December 31,

 

June 30,

 

(Dollars in thousands, except per share data)

 

2014

 

2013

 

2013

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

 

 

Assets

 

$

595,869

 

$

572,800

 

$

553,501

 

Loans

 

502,940

 

483,832

 

455,555

 

Investment securities

 

47,374

 

44,388

 

47,307

 

Deposits

 

484,016

 

466,299

 

447,907

 

Borrowings

 

42,087

 

37,852

 

35,925

 

Common Shareholders’ Equity

 

66,477

 

65,249

 

62,520

 

Shareholders’ equity

 

66,477

 

65,249

 

66,520

 

 

 

 

 

 

 

 

 

Selected Statements of Income Data (six months and year ended):

 

 

 

 

 

 

 

Net interest income

 

$

11,252

 

$

21,399

 

$

10,425

 

Income before taxes and preferred dividend

 

2,214

 

5,534

 

3,125

 

Net income

 

1,466

 

5,629

 

1,873

 

Income per common share - Basic*

 

.27

 

1.01

 

.34

 

Income per common share - Diluted*

 

.26

 

1.00

 

.34

 

Weighted average shares outstanding

 

5,529,290

 

5,558,313

 

5,557,842

 

Weighted average shares outstanding- Diluted

 

5,623,192

 

5,650,058

 

5,557,842

 

 

 

 

 

 

 

 

 

Three Months Ended:

 

 

 

 

 

 

 

Net interest income

 

$

5,659

 

$

5,626

 

$

5,269

 

Income before taxes and preferred dividend

 

1,220

 

1,057

 

1,897

 

Net income

 

806

 

2,910

 

1,197

 

Income per common share - Basic

 

.15

 

.52

 

.22

 

Income per common share - Diluted*

 

.15

 

.51

 

.22

 

Weighted average shares outstanding*

 

5,527,690

 

5,555,952

 

5,556,133

 

Weighted average shares outstanding- Diluted

 

5,557,563

 

5,555,952

 

5,556,133

 

 

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

Net interest margin

 

4.21

%

4.17

%

4.17

%

Efficiency ratio

 

78.95

 

67.46

 

70.22

 

Return on average assets

 

.51

 

1.01

 

.69

 

Return on average common equity

 

4.51

 

9.07

 

6.13

 

Return on average equity

 

4.51

 

8.26

 

5.41

 

 

 

 

 

 

 

 

 

Average total assets

 

$

580,934

 

$

555,152

 

$

544,887

 

Average common shareholders’ equity

 

65,508

 

62,082

 

61,590

 

Average total shareholders’ equity

 

65,508

 

68,172

 

69,847

 

Average loans to average deposits ratio

 

103.78

%

103.46

%

104.26

%

 

 

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

 

 

Market price per common share

 

$

12.90

 

$

9.90

 

$

8.88

 

Book value per common share

 

$

12.03

 

$

11.77

 

$

11.26

 

Common shares outstanding

 

5,527,690

 

5,541,390

 

5,554,459

 

 

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

5,097

 

$

4,661

 

$

5,177

 

Non-performing assets

 

$

4,599

 

$

3,908

 

$

6,464

 

Allowance for loan losses to total loans

 

1.01

%

.96

%

1.14

%

Non-performing assets to total assets

 

.77

%

.68

%

1.17

%

Texas ratio

 

6.43

%

5.59

%

9.02

%

 

 

 

 

 

 

 

 

Number of:

 

 

 

 

 

 

 

Branch locations

 

11

 

11

 

11

 

FTE Employees

 

134

 

133

 

128

 

 


*Earnings per share data for 2012 restated for common stock issuance

 

4



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2014

 

2013

 

2013

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

20,744

 

$

18,216

 

$

26,216

 

Federal funds sold

 

2

 

3

 

3

 

Cash and cash equivalents

 

20,746

 

18,219

 

26,219

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

235

 

10

 

10

 

Securities available for sale

 

47,374

 

44,388

 

47,307

 

Federal Home Loan Bank stock

 

3,060

 

3,060

 

3,060

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial

 

374,565

 

359,368

 

343,561

 

Mortgage

 

113,332

 

110,663

 

98,559

 

Consumer

 

15,043

 

13,801

 

13,435

 

Total Loans

 

502,940

 

483,832

 

455,555

 

Allowance for loan losses

 

(5,097

)

(4,661

)

(5,177

)

Net loans

 

497,843

 

479,171

 

450,378

 

 

 

 

 

 

 

 

 

Premises and equipment

 

9,790

 

10,210

 

10,536

 

Other real estate held for sale

 

1,947

 

1,884

 

2,481

 

Deferred tax asset

 

9,097

 

9,933

 

8,367

 

Other assets

 

5,777

 

5,925

 

5,143

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

595,869

 

$

572,800

 

$

553,501

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

73,732

 

$

72,936

 

$

64,736

 

NOW, money market, interest checking

 

148,242

 

149,123

 

146,203

 

Savings

 

15,658

 

13,039

 

12,229

 

CDs<$100,000

 

143,140

 

140,495

 

134,767

 

CDs>$100,000

 

23,151

 

23,159

 

25,091

 

Brokered

 

80,093

 

67,547

 

64,881

 

Total deposits

 

484,016

 

466,299

 

447,907

 

 

 

 

 

 

 

 

 

Borrowings

 

42,087

 

37,852

 

35,925

 

Other liabilities

 

3,289

 

3,400

 

3,149

 

Total liabilities

 

529,392

 

507,551

 

486,981

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

 

 

Authorized - 500,000 shares , none issued and outstanding

 

 

 

4,000

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

 

 

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

 

53,703

 

53,621

 

53,934

 

Retained earnings

 

12,325

 

11,412

 

8,156

 

Accumulated other comprehensive income

 

449

 

216

 

430

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

66,477

 

65,249

 

66,520

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

595,869

 

$

572,800

 

$

553,501

 

 

5



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

(Unaudited)

 

(Unaudited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

 

 

Taxable

 

$

6,373

 

$

6,014

 

$

12,654

 

$

11,903

 

Tax-exempt

 

 

28

 

23

 

55

 

Interest on securities:

 

 

 

 

 

 

 

 

 

Taxable

 

244

 

241

 

481

 

481

 

Tax-exempt

 

14

 

6

 

27

 

13

 

Other interest income

 

32

 

32

 

80

 

63

 

Total interest income

 

6,663

 

6,321

 

13,265

 

12,515

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

Deposits

 

800

 

886

 

1,622

 

1,763

 

Borrowings

 

204

 

166

 

391

 

327

 

Total interest expense

 

1,004

 

1,052

 

2,013

 

2,090

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

5,659

 

5,269

 

11,252

 

10,425

 

Provision for loan losses

 

191

 

100

 

374

 

475

 

Net interest income after provision for loan losses

 

5,468

 

5,169

 

10,878

 

9,950

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

 

 

Deposit service fees

 

192

 

175

 

349

 

337

 

Income from loans sold on the secondary market

 

139

 

279

 

242

 

578

 

SBA/USDA loan sale gains

 

166

 

554

 

548

 

663

 

Mortgage servicing income

 

89

 

182

 

102

 

285

 

Other

 

64

 

61

 

100

 

146

 

Total other income

 

650

 

1,251

 

1,341

 

2,009

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

2,523

 

2,375

 

5,064

 

4,681

 

Occupancy

 

546

 

363

 

1,084

 

745

 

Furniture and equipment

 

303

 

255

 

622

 

525

 

Data processing

 

288

 

268

 

574

 

533

 

Advertising

 

123

 

111

 

230

 

215

 

Professional service fees

 

276

 

320

 

607

 

545

 

Loan and deposit

 

83

 

45

 

162

 

118

 

Writedowns and losses on other real estate held for sale

 

14

 

87

 

14

 

89

 

FDIC insurance assessment

 

90

 

95

 

175

 

200

 

Telephone

 

82

 

63

 

164

 

145

 

Other

 

570

 

541

 

1,309

 

1,038

 

Total other expenses

 

4,898

 

4,523

 

10,005

 

8,834

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

1,220

 

1,897

 

2,214

 

3,125

 

Provision for income taxes

 

414

 

637

 

748

 

1,052

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

806

 

1,260

 

1,466

 

2,073

 

 

 

 

 

 

 

 

 

 

 

Preferred dividend and accretion of discount

 

 

63

 

 

200

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

806

 

$

1,197

 

$

1,466

 

$

1,873

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

$

.15

 

$

.22

 

$

.27

 

$

.34

 

Diluted

 

$

.15

 

$

.22

 

$

.26

 

$

.34

 

 

6



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

LOAN PORTFOLIO AND CREDIT QUALITY

 

(Dollars in thousands)

 

Loan Portfolio Balances (at end of period):

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2014

 

2013

 

2013

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

103,598

 

$

100,333

 

$

95,510

 

Hospitality and tourism

 

42,111

 

45,360

 

42,833

 

Lessors of residential buildings

 

14,912

 

14,191

 

13,377

 

Gasoline stations and convenience stores

 

11,881

 

11,534

 

11,038

 

Real estate agents and managers

 

11,388

 

10,922

 

9,472

 

Commercial construction

 

10,550

 

10,904

 

16,053

 

Other

 

180,125

 

166,124

 

155,278

 

Total Commercial Loans

 

374,565

 

359,368

 

343,561

 

 

 

 

 

 

 

 

 

1-4 family residential real estate

 

105,868

 

103,768

 

94,254

 

Consumer

 

15,043

 

13,801

 

13,435

 

Consumer construction

 

7,464

 

6,895

 

4,305

 

 

 

 

 

 

 

 

 

Total Loans

 

$

502,940

 

$

483,832

 

$

455,555

 

 

Credit Quality (at end of period):

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2014

 

2013

 

2013

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

 

 

Nonaccrual loans

 

$

2,055

 

$

1,410

 

$

3,983

 

Loans past due 90 days or more

 

 

 

 

Restructured loans

 

597

 

614

 

 

Total nonperforming loans

 

2,652

 

2,024

 

3,983

 

Other real estate owned

 

1,947

 

1,884

 

2,481

 

Total nonperforming assets

 

$

4,599

 

$

3,908

 

$

6,464

 

Nonperforming loans as a % of loans

 

.53

%

.42

%

.87

%

Nonperforming assets as a % of assets

 

.77

%

.68

%

1.17

%

Reserve for Loan Losses:

 

 

 

 

 

 

 

At period end

 

$

5,097

 

$

4,661

 

$

5,177

 

As a % of average loans

 

1.04

%

1.01

%

1.14

%

As a % of nonperforming loans

 

192.19

%

230.29

%

129.98

%

As a % of nonaccrual loans

 

248.03

%

330.57

%

129.98

%

Texas Ratio

 

6.43

%

5.59

%

9.02

%

 

 

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

 

 

Average loans

 

$

489,656

 

$

462,500

 

$

453,023

 

Net charge-offs (recoveries)

 

$

(62

)

$

2,232

 

$

516

 

Charge-offs as a % of average loans

 

N/M

%

.48

%

.23

%

 

7



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

 

2014

 

2014

 

2013

 

2013

 

2013

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

502,940

 

$

485,862

 

$

483,832

 

$

472,495

 

$

455,555

 

Allowance for loan losses

 

(5,097

)

(4,883

)

(4,661

)

(4,959

)

(5,177

)

Total loans, net

 

497,843

 

480,979

 

479,171

 

467,536

 

450,378

 

Total assets

 

595,869

 

583,592

 

572,800

 

567,917

 

553,501

 

Core deposits

 

380,772

 

384,846

 

375,593

 

375,166

 

357,935

 

Noncore deposits

 

103,244

 

90,864

 

90,706

 

86,522

 

89,972

 

Total deposits

 

484,016

 

475,710

 

466,299

 

461,688

 

447,907

 

Total borrowings

 

42,087

 

38,852

 

37,852

 

35,852

 

35,925

 

Common shareholders’ equity

 

66,477

 

65,730

 

65,249

 

63,045

 

62,520

 

Total shareholders’ equity

 

66,477

 

65,730

 

65,249

 

67,045

 

66,520

 

Total shares outstanding

 

5,527,690

 

5,527,690

 

5,541,390

 

5,581,339

 

5,554,459

 

Weighted average shares outstanding

 

5,527,690

 

5,530,908

 

5,555,952

 

5,562,835

 

5,556,133

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

581,150

 

$

580,717

 

$

569,443

 

$

560,089

 

$

548,455

 

Loans

 

492,923

 

486,354

 

479,321

 

464,324

 

456,937

 

Deposits

 

469,720

 

473,951

 

461,630

 

456,191

 

439,780

 

Common Equity

 

65,553

 

65,462

 

62,950

 

62,134

 

62,483

 

Equity

 

65,553

 

65,462

 

66,906

 

66,134

 

67,483

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

5,659

 

$

5,593

 

$

5,626

 

$

5,348

 

$

5,269

 

Provision for loan losses

 

191

 

183

 

825

 

375

 

100

 

Net interest income after provision

 

5,468

 

5,410

 

4,801

 

4,973

 

5,169

 

Total noninterest income

 

650

 

691

 

1,191

 

738

 

1,251

 

Total noninterest expense

 

4,898

 

5,107

 

4,935

 

4,359

 

4,523

 

Income before taxes

 

1,220

 

994

 

1,057

 

1,352

 

1,897

 

Provision for income taxes

 

414

 

334

 

(1,911

)

456

 

637

 

Net income

 

806

 

660

 

2,968

 

896

 

1,260

 

Preferred dividend expense

 

 

 

58

 

50

 

63

 

Net income available to common shareholders

 

$

806

 

$

660

 

$

2,910

 

$

846

 

$

1,197

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.15

 

$

.12

 

$

.52

 

$

.15

 

$

.22

 

Book value per common share

 

12.03

 

11.89

 

11.77

 

11.30

 

11.26

 

Market value, closing price

 

12.90

 

12.54

 

9.90

 

9.10

 

8.88

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

.53

%

.31

%

.42

%

.91

%

.87

%

Nonperforming assets/total assets

 

.77

 

.63

 

.68

 

1.21

 

1.17

 

Allowance for loan losses/total loans

 

1.01

 

1.01

 

.96

 

1.09

 

1.14

 

Allowance for loan losses/nonperforming loans

 

192.19

 

327.50

 

230.29

 

114.98

 

129.98

 

Texas ratio (1)

 

6.43

 

5.18

 

5.59

 

9.56

 

9.02

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.56

%

.46

%

2.03

%

.60

%

.88

%

Return on average common equity

 

4.93

 

4.09

 

18.34

 

5.40

 

7.69

 

Return on average equity

 

4.93

 

4.09

 

17.26

 

5.08

 

7.12

 

Net interest margin

 

4.18

 

4.25

 

4.24

 

4.12

 

4.16

 

Efficiency ratio

 

77.55

 

80.57

 

66.94

 

70.64

 

68.02

 

Average loans/average deposits

 

104.94

 

102.62

 

103.83

 

101.78

 

103.90

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

10.50

%

10.25

%

10.31

%

10.90

%

11.01

%

Tier 1 capital to risk weighted assets

 

11.86

 

11.79

 

11.83

 

12.45

 

12.74

 

Total capital to risk weighted assets

 

12.87

 

12.79

 

12.79

 

13.47

 

13.85

 

Average equity/average assets (for the quarter)

 

11.28

 

11.27

 

11.75

 

11.81

 

12.30

 

Tangible equity/tangible assets (at quarter end)

 

11.16

 

11.26

 

11.75

 

11.81

 

12.30

 

 


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

 

8