EX-99 2 a17-3726_1ex99.htm EX-99

Exhibit 99

 

GRAPHIC

 

PRESS RELEASE

 

For Release:

 

February 2, 2017

Nasdaq:

 

MFNC

Contact:

 

Paul D. Tobias, (248) 290-5901 / ptobias@bankmbank.com

 

 

Jesse A. Deering, (248) 290-5906 /jdeering@bankmbank.com

Website:

 

www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION

REPORTS 2016 FOURTH QUARTER AND ANNUAL RESULTS INCLUDING TWO ACQUISITIONS WITH FULL OPERATIONAL INTEGRATION

 

Manistique, Michigan — Mackinac Financial Corporation (Nasdaq: MFNC) (the “Corporation”), the bank holding company for mBank, today announced 2016 net income of $4.48 million, or $.72 per share, compared to net income $5.60 million, or $.90 per share, in 2015.  The 2016 results include expenses related to the acquisitions of Niagara Bancorporation, Inc. (“Niagara”) and First National Bank of Eagle River (“Eagle River”). Year-to-date transaction related expenses, largely associated with the early termination of the Eagle River data processing system, totaled $3.10 million with an after-tax impact of $2.05 million on earnings that equated to $.33 per share. Adjusted core net income (exclusive of all transaction-related expenses) for 2016 was $6.53 million, or $1.05 per share.

 

Net income for the fourth quarter ended December 31, 2016 increased 6.6% to $1.70 million, or $0.27 per share, compared to $1.60 million, or $0.26 per share, in the prior year period.  Acquisition-related expenses of $.18 million in the fourth quarter reduced net income by $.11 million, or $0.02 per share, on an after tax basis. The adjusted core net income for the fourth quarter of 2016 (exclusive of all transaction related expenses) was $1.81 million, or $0.29 per share.  No further transaction related expenses are anticipated from Eagle River or Niagara in 2017.

 

mBank, the Corporation’s primary asset, recorded net income of $6.05 million in 2016, compared to $6.94 million, in 2015.  Acquisition-related expenses totaled $2.66 million, with an after-tax impact of $1.75 million.  Adjusted core net income (exclusive of all transaction-related expenses) for 2016 was $7.80 million.

 

Total assets of the Corporation at December, 31 2016 were $983.52 million, compared to $739.27 million at December 31, 2015.  Shareholders’ equity at December 31, 2016 totaled $78.61 million, compared to $76.60 million at December 31, 2015. The book value per share equated to $12.55 compared to $12.32 per share a year ago.  Year-end tangible book value was $11.29 per share and the per share market price was $13.47, or 119%. Weighted average shares outstanding totaled 6,236,067 for year-end 2016 compared to 6,241,921 for the same period in 2015.

 

Key highlights for the 2016 results include:

 

·                  The 2016 acquisitions of Niagara and Eagle River added approximately $194 million in assets, $115 million in loan balances and $163 million in core deposits to the Corporation.  Since the December 2014 Peninsula Financial Corporation acquisition, the Corporation has grown assets, including organic growth, approximately $370 million from $613.94 million to the current $983.52 million, an increase of 60%.

 

·                  Total interest income of $37.98 million for 2016 compared to $33.51 million for the same period in 2015.

 



 

·                  Total new loan production for 2016 was $301.9 million versus $234.70 million for the same period in 2015, an increase of $67.20 million, or 29%.

 

·                  Net Interest Margin remains very good at 4.19%. Net interest income before loan provisions increased from $29.12 million in 2015 to $33.10 million in 2016, a 14% increase.

 

·                  Credit quality at the bank remains strong with a Texas Ratio of 11.76% compared to 6.34% one year ago, and nonperforming assets of $8.91 million, or .91% of total assets, compared to $4.86 million, or .66 % of total assets, for the same period in 2015.  The change in credit quality metrics is predominately due to the acquired loan portfolios of Eagle River and Niagara.  The Corporation’s pre-transaction diligence has been accurate to date as to the purchase accountings marks associated with both loan portfolios, and management remains comfortable with the overall carrying values.

 

·                  Increased contribution from secondary mortgage market activity with loans totaling $53.2 million.  2016 Income from this source totaled $1.58 million compared to $1.07 million for 2015, equating to an increase of 47% in overall production.

 

·                  Gains on sold SBA (Small Business Administration) loan premiums for 2016 were $.90 million compared to $.61 million for the same period of 2015.

 

Loans Growth and Production

 

Total loans at year-end 2016 were $781.86 million, a $163.47 million increase equating to 26% from $618.39 million at December 31, 2015.  Eagle River and Niagara accounted for approximately 18% of the total.  In addition to the aforementioned balance sheet totals, the Corporation services $221.35 million of sold mortgage loans and $52.98 million of sold SBA and USDA loans. Total loans under management equal $1.06 billion.  Legacy company loan growth (excluding Eagle River and Niagara) was $50.31 million, or 8.1%, with the largest sector increase in our commercial lending area which grew approximately 12.5% in 2016 totaling over $56 million. Balance sheet retail loans, predominantly mortgage, decreased by approximately 11.5% primarily due to client refinances into secondary market mortgage loans.

 

Total new loan production for 2016 was $301.9 million versus $234.70 million for the same period in 2015, an increase of $67.10 million, or 29%.  Commercial production accounted for $169.40 million and aggregate mortgage (mainly 1-4 family) and consumer production was $132.5 million.  The Upper Peninsula region contributed $163.30 million, Northern Lower Peninsula $58.9 million, Southeast Michigan $60.9 million and the newly acquired Wisconsin markets $18.8 million.  Commenting on new loan production and overall lending activities, Kelly W. George, President and CEO of mBank stated “We are very pleased with the new loan opportunities and production in all of our markets. Loan production is up over $67 million from the prior year with all business lines experiencing large increases from 2015 levels. This increase includes SBA lending, which outpaced prior year results and remains a key initiative for our company to help our local markets and businesses get access to capital to expand and grow their economic bases. As can be seen, our legacy bank footprint in Michigan had a strong year of loan production and generated solid organic growth to augment the pickup in loans from both acquisitions. Both of those acquisitions also helped with the overall mix and improved the granularity of our loan portfolio.  We are also very excited about the momentum in our new markets in Wisconsin and the opportunities to develop new client relationships and build on existing ones now that all operational and cultural items have been fully integrated.”

 

Credit Quality

 

Nonperforming loans totaled $4.12 million, .53% of total loans at December 31, 2016, up $1.585 million from 2015 balances of $2.539 million. Total loan delinquencies greater than 30 days resided at a nominal .83%, or $6.47 million. Mr. George, commenting on credit quality, stated, “Our credit quality metrics remain strong with no systematic issues within our loan book as we remain vigilant to ensure continued prudent underwriting standards and not stretch for loans that do not meet our policy guidelines. The slight increase in metrics is related to the acquired loan portfolios through our 2016 acquisitions, similar to what we experienced in 2014 with the Peninsula Bank (“Pen”) acquisition.  These metrics are expected to normalize in 2017 as they did with Pen.  We remain comfortable with our purchase accounting marks and

 



 

corresponding accretion levels from both transactions this year.  We further believe our loan loss reserve methodology will continue to adequately support total reserves when combining all purchase accounting marks and mBank standalone loans.”

 

Margin Analysis

 

2016 net interest income and net interest margin were $33.10 million and 4.19%, compared to $29.12 million and 4.30%, for 2015.  The increase in net interest income was due to the Niagara and Eagle River acquisitions as well as organic loan growth from the legacy operations.  The Corporation also had increased net interest contribution due to the accretive attributes associated with the purchase accounting adjustments related to the three acquisitions completed in the past two years. Mr. George stated, “We have been successful in maintaining our strong net interest margin within this historically low interest rate cycle through the use of both core and wholesale funding strategies coupled with disciplined loan pricing. With expected future rate increases on the horizon, we will be proactive in reviewing both loan and core deposit pricing in our markets in an effort to continue to maximize margin dollars without taking any undue long term interest rate risk.  The bank’s balance sheet remains short term in nature and prudently structured to take advantage of any future movements upward in short term interest rates which will be beneficial for future earnings.”

 

Deposits

 

Total deposits of $823.51 million at December 31, 2016 increased by $213.19 million (including approximately $163 million of core deposits from the Niagara and Eagle River acquisitions accounting for 76% of the total increase) from deposits of $610.32 million on December 31, 2015.  Mr. George, commenting on overall deposits and liquidity, stated, “The company maintains a strong liquidity position with many different funding sources to support loan growth and operations. We remain committed to growing core deposits in our local communities through a very competitive product and service mix. We will also continue to utilize alternative funding sources such as internet CDs and managed levels of wholesale deposits to adequately position the liability side of our balance sheet to best match up our asset durations for long term sustainability of our margin.”

 

Noninterest Income/Expense

 

Noninterest income, at $4.15 million for 2016, increased $.26 million from $3.89 million in 2015.  The primary reason for the improvement was increased year over year activity in the secondary mortgage market as well as SBA gains.  Income from sold secondary mortgages totaled $1.58 million compared to $1.07 million in 2015 while SBA gains were $.90 million compared to $.61 million in 2015.  Noninterest expense, at $29.88 million in 2016, increased $6.00 million from 2015. The 2016 increase was largely attributable to the acquisition costs including the aforementioned Eagle River data processing termination fee. There were also customary increases in salaries and benefits given additional employees and increased occupancy expense due to the acquired branch offices. Consistent with management’s operating diligence prior to both acquisitions, the Corporation has reached the expected levels of overall efficiencies and targeted accretion levels of earnings.

 

Assets and Capital

 

Total assets of the Corporation at December 31, 2016 were $983.52 million, up $244.25 million from the $739.27 million reported at year-end 2015, with approximately $194 million attributable to the acquisitions in 2016. The Corporation is “adequately” capitalized and the Bank is “well-capitalized” with Total Capital to Risk Weighted Assets at the Corporation of 9.45% and 11.92% at the Bank.

 

Paul D. Tobias, Chairman and Chief Executive Officer of the Corporation commented, “Mackinac remains focused on expanding our community oriented and client focused bank through both organic growth and through targeted accretive acquisition opportunities.  Our two 2016 transactions in Niagara and Eagle River complemented our legacy markets very well, providing more operating leverage and scale to drive higher monthly core earnings and increased market deposits and loans for a better mix of both. Our experienced management team and culture will remain focused on developing shareholder value through sound decision making and execution.

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $950 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 22 branch locations; twelve in the Upper Peninsula, three in the Northern Lower Peninsula, one in Oakland County, Michigan and

 



 

seven in Northern Wisconsin.  The Corporation’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 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.

 



 

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)

 

2016

 

2015

 

 

 

(Unaudited)

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

Assets

 

$

983,520

 

$

739,269

 

Loans

 

781,857

 

618,394

 

Investment securities

 

86,273

 

53,728

 

Deposits

 

823,512

 

610,323

 

Borrowings

 

67,579

 

45,754

 

Shareholders’ equity

 

78,609

 

76,602

 

 

 

 

 

 

 

Selected Statements of Income Data:

 

 

 

 

 

Net interest income

 

$

33,098

 

$

29,120

 

Income before taxes

 

6,766

 

7,929

 

Net income

 

4,483

 

5,596

 

Income per common share - Basic

 

.72

 

.90

 

Income per common share - Diluted

 

.71

 

.89

 

Weighted average shares outstanding

 

6,236,067

 

6,241,921

 

Weighted average shares outstanding- Diluted

 

6,289,149

 

6,273,321

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

Net interest margin

 

4.19

%

4.30

%

Return on average assets

 

.52

 

.76

 

Return on average equity

 

5.73

 

7.41

 

 

 

 

 

 

 

Average total assets

 

$

865,573

 

$

738,688

 

Average total shareholders’ equity

 

78,300

 

75,545

 

Average loans to average deposits ratio

 

98.14

%

100.52

%

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

Market price per common share

 

$

13.47

 

$

11.49

 

Book value per common share

 

12.55

 

12.32

 

Tangible book value per share

 

11.29

 

11.54

 

Dividends per share, annualized

 

.400

 

.400

 

Common shares outstanding

 

6,263,371

 

6,217,620

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

Allowance for loan losses

 

$

5,020

 

$

5,004

 

Non-performing assets

 

$

8,906

 

$

4,863

 

Allowance for loan losses to total loans

 

.64

%

.81

%

Non-performing assets to total assets

 

.91

%

.66

%

Texas ratio

 

11.76

%

6.34

%

 

 

 

 

 

 

Number of:

 

 

 

 

 

Branch locations

 

22

 

17

 

FTE Employees

 

222

 

173

 

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

December 31,

 

December 31,

 

 

 

2016

 

2015

 

 

 

(Unaudited)

 

(Audited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

44,620

 

$

25,005

 

Federal funds sold

 

2,135

 

3

 

Cash and cash equivalents

 

46,755

 

25,008

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

14,047

 

5,089

 

Securities available for sale

 

86,273

 

53,728

 

Federal Home Loan Bank stock

 

2,911

 

2,169

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

Commercial

 

543,573

 

450,275

 

Mortgage

 

218,171

 

152,272

 

Consumer

 

20,113

 

15,847

 

Total Loans

 

781,857

 

618,394

 

Allowance for loan losses

 

(5,020

)

(5,004

)

Net loans

 

776,837

 

613,390

 

 

 

 

 

 

 

Premises and equipment

 

15,891

 

12,524

 

Other real estate held for sale

 

4,782

 

2,324

 

Deferred tax asset

 

10,035

 

9,213

 

Deposit based intangibles

 

2,172

 

1,076

 

Goodwill

 

5,694

 

3,805

 

Other assets

 

18,123

 

10,943

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

983,520

 

$

739,269

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

Deposits:

 

 

 

 

 

Noninterest bearing deposits

 

$

164,179

 

$

122,775

 

NOW, money market, interest checking

 

286,622

 

202,784

 

Savings

 

58,315

 

30,882

 

CDs<$250,000

 

141,629

 

124,084

 

CDs>$250,000

 

8,489

 

8,532

 

Brokered

 

164,278

 

121,266

 

Total deposits

 

823,512

 

610,323

 

 

 

 

 

 

 

Borrowings

 

67,579

 

45,754

 

Fed funds purchased

 

6,000

 

 

Other liabilities

 

7,820

 

6,590

 

Total liabilities

 

904,911

 

662,667

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

Authorized 500,000 shares, Issued and outstanding - none

 

 

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

Issued and outstanding - 6,263,371 and 6,217,620; shares respectively

 

61,583

 

61,133

 

Retained earnings

 

17,206

 

15,221

 

Accumulated other comprehensive income

 

 

 

 

 

Unrealized (loss) gains on available for sale securities

 

(102

)

297

 

Minimum pension liability

 

(78

)

(49

)

 

 

 

 

 

 

Total shareholders’ equity

 

78,609

 

76,602

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

983,520

 

$

739,269

 

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

For the Years Ended

 

 

 

December 31,

 

 

 

2016

 

2015

 

2014

 

 

 

(Unaudited)

 

(Audited)

 

(Audited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

Taxable

 

$

36,078

 

$

32,034

 

$

26,461

 

Tax-exempt

 

64

 

13

 

30

 

Interest on securities:

 

 

 

 

 

 

 

Taxable

 

1,322

 

1,095

 

962

 

Tax-exempt

 

220

 

162

 

64

 

Other interest income

 

299

 

209

 

152

 

Total interest income

 

37,983

 

33,513

 

27,669

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

Deposits

 

3,322

 

3,251

 

3,218

 

Borrowings

 

1,563

 

1,142

 

924

 

Total interest expense

 

4,885

 

4,393

 

4,142

 

 

 

 

 

 

 

 

 

Net interest income

 

33,098

 

29,120

 

23,527

 

Provision for loan losses

 

600

 

1,204

 

1,200

 

Net interest income after provision for loan losses

 

32,498

 

27,916

 

22,327

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

Deposit service fees

 

995

 

836

 

701

 

Income from mortgage loans sold on the secondary market

 

1,575

 

1,071

 

637

 

SBA/USDA loan sale gains

 

897

 

610

 

757

 

Mortgage servicing income - net

 

(40

)

547

 

675

 

Net security gains

 

150

 

455

 

54

 

Other

 

576

 

370

 

288

 

Total other income

 

4,153

 

3,889

 

3,112

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

Salaries and employee benefits

 

14,582

 

12,449

 

10,303

 

Occupancy

 

2,680

 

2,424

 

2,129

 

Furniture and equipment

 

1,749

 

1,551

 

1,268

 

Data processing

 

1,620

 

1,381

 

1,150

 

Advertising

 

620

 

507

 

449

 

Professional service fees

 

1,169

 

1,270

 

1,163

 

Loan and deposit

 

1,296

 

955

 

699

 

Writedowns and losses on other real estate held for sale

 

202

 

332

 

280

 

FDIC insurance assessment

 

488

 

506

 

362

 

Telephone

 

528

 

455

 

327

 

Transaction related expenses

 

3,101

 

 

2,475

 

Other

 

1,850

 

2,046

 

2,005

 

Total other expenses

 

29,885

 

23,876

 

22,610

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

6,766

 

7,929

 

2,829

 

Provision for (benefit of) income taxes

 

2,283

 

2,333

 

1,129

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

4,483

 

$

5,596

 

$

1,700

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

Basic

 

$

.72

 

$

.90

 

$

.30

 

Diluted

 

$

.71

 

$

.89

 

$

.30

 

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

LOAN PORTFOLIO AND CREDIT QUALITY

 

(Dollars in thousands)

 

Loan Portfolio Balances (at end of period):

 

 

 

December 31,

 

December 31,

 

 

 

2016

 

2015

 

 

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

121,861

 

$

102,620

 

Hospitality and tourism

 

68,025

 

41,300

 

Lessors of residential buildings

 

27,590

 

25,930

 

Gasoline stations and convenience stores

 

20,509

 

21,647

 

Logging

 

19,903

 

17,346

 

Commercial construction

 

11,505

 

15,330

 

Other

 

274,180

 

226,102

 

Total Commercial Loans

 

543,573

 

450,275

 

 

 

 

 

 

 

1-4 family residential real estate

 

205,945

 

140,502

 

Consumer

 

20,113

 

15,847

 

Consumer construction

 

12,226

 

11,770

 

 

 

 

 

 

 

Total Loans

 

$

781,857

 

$

618,394

 

 

Credit Quality (at end of period):

 

 

 

December 31,

 

December 31,

 

 

 

2016

 

2015

 

 

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

Nonaccrual loans

 

$

3,959

 

$

2,353

 

Loans past due 90 days or more

 

 

32

 

Restructured loans

 

165

 

154

 

Total nonperforming loans

 

4,124

 

2,539

 

Other real estate owned

 

4,782

 

2,324

 

Total nonperforming assets

 

$

8,906

 

$

4,863

 

Nonperforming loans as a % of loans

 

1.14

%

.41

%

Nonperforming assets as a % of assets

 

.91

%

.66

%

Reserve for Loan Losses:

 

 

 

 

 

At period end

 

$

5,020

 

$

5,004

 

As a % of average loans

 

.71

%

.83

%

As a % of nonperforming loans

 

1.22

%

197.09

%

As a % of nonaccrual loans

 

1.27

%

212.66

%

Texas Ratio

 

11.76

%

6.34

%

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

Average loans

 

$

703,047

 

$

602,904

 

Net charge-offs (recoveries)

 

$

584

 

$

1,340

 

Charge-offs as a % of average loans

 

.08

%

.22

%

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

December 31

 

September 30

 

June 30,

 

March 31,

 

December 31,

 

 

 

2016

 

2016

 

2016

 

2016

 

2015

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

781,857

 

$

756,804

 

$

725,635

 

$

618,625

 

$

618,394

 

Allowance for loan losses

 

(5,020

)

(4,862

)

(4,733

)

(4,824

)

(5,004

)

Total loans, net

 

776,837

 

751,942

 

720,902

 

613,801

 

613,390

 

Total assets

 

983,520

 

959,121

 

892,328

 

732,932

 

739,269

 

Core deposits

 

650,745

 

660,867

 

579,606

 

473,761

 

480,525

 

Noncore deposits

 

172,767

 

146,313

 

158,757

 

119,217

 

129,798

 

Total deposits

 

823,512

 

807,180

 

738,363

 

592,978

 

610,323

 

Total borrowings

 

67,579

 

67,730

 

70,604

 

56,454

 

45,754

 

Total shareholders’ equity

 

78,609

 

78,285

 

77,081

 

77,395

 

76,602

 

Total tangible equity

 

70,743

 

70,356

 

69,916

 

72,544

 

71,721

 

Total shares outstanding

 

6,263,371

 

6,263,371

 

6,226,246

 

6,231,246

 

6,217,620

 

Weighted average shares outstanding

 

6,263,371

 

6,238,756

 

6,227,730

 

6,214,083

 

6,225,614

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

958,781

 

$

930,353

 

$

834,674

 

$

737,088

 

$

733,035

 

Loans

 

771,279

 

734,702

 

689,462

 

615,684

 

613,846

 

Deposits

 

800,508

 

780,265

 

679,183

 

604,363

 

602,857

 

Equity

 

78,406

 

78,027

 

79,481

 

77,284

 

75,871

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

9,118

 

$

8,696

 

$

7,996

 

$

7,288

 

$

7,365

 

Provision for loan losses

 

250

 

200

 

150

 

 

349

 

Net interest income after provision

 

8,868

 

8,496

 

7,846

 

7,288

 

7,016

 

Total noninterest income

 

1,141

 

1,489

 

896

 

627

 

1,142

 

Total noninterest expense

 

7,509

 

7,285

 

8,893

 

6,198

 

6,306

 

Income before taxes

 

2,500

 

2,700

 

(151

)

1,717

 

1,852

 

Provision for income taxes

 

802

 

922

 

(26

)

585

 

259

 

Net income available to common shareholders

 

$

1,698

 

$

1,778

 

$

(125

)

$

1,132

 

$

1,593

 

Income pre-tax, pre-provision

 

$

2,750

 

$

2,900

 

$

(1

)

$

1,717

 

$

2,201

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.27

 

$

.29

 

$

(.02

)

$

.18

 

$

.26

 

Book value per common share

 

12.55

 

12.50

 

12.38

 

12.42

 

12.32

 

Tangible book value per share

 

11.29

 

11.23

 

11.23

 

11.64

 

11.54

 

Market value, closing price

 

13.47

 

11.49

 

11.01

 

10.25

 

11.49

 

Dividends per share

 

.100

 

.100

 

.100

 

.100

 

.100

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

1.14

%

.62

%

.46

%

.28

%

.50

%

Nonperforming assets/total assets

 

.91

 

.83

 

.76

 

.60

 

.73

 

Allowance for loan losses/total loans

 

.64

 

.64

 

.65

 

.78

 

.81

 

Allowance for loan losses/nonperforming loans

 

1.22

 

104.13

 

142.52

 

280.96

 

197.09

 

Texas ratio

 

11.76

 

10.55

 

9.13

 

5.61

 

6.34

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.70

%

.76

%

(.06

)%

.62

%

.86

%

Return on average equity

 

8.62

 

9.06

 

(.63

)

5.89

 

8.33

 

Net interest margin

 

4.14

 

4.18

 

4.19

 

4.33

 

4.34

 

Average loans/average deposits

 

96.35

 

94.16

 

101.51

 

101.87

 

101.82

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

7.18

%

7.29

%

7.68

%

9.55

%

9.81

%

Tier 1 capital to risk weighted assets

 

8.80

 

8.22

 

8.76

 

10.82

 

10.23

 

Total capital to risk weighted assets

 

9.45

 

8.81

 

9.39

 

11.57

 

11.94

 

Average equity/average assets (for the quarter)

 

8.18

 

8.39

 

9.52

 

10.49

 

11.19

 

Tangible equity/tangible assets (at quarter end)

 

7.25

 

7.40

 

7.90

 

9.96

 

9.77