|Bid||12.55 x 1300|
|Ask||16.70 x 1100|
|Day's Range||12.85 - 13.30|
|52 Week Range||6.52 - 14.60|
|Beta (5Y Monthly)||0.91|
|PE Ratio (TTM)||10.16|
|Earnings Date||Jan 28, 2021|
|Forward Dividend & Yield||0.56 (4.21%)|
|Ex-Dividend Date||Dec 24, 2020|
|1y Target Est||15.00|
If you buy and hold a stock for many years, you'd hope to be making a profit. Furthermore, you'd generally like to see...
Mackinac Financial Corporation (MFNC) delivered earnings and revenue surprises of 12.90% and 3.58%, respectively, for the quarter ended December 2020. Do the numbers hold clues to what lies ahead for the stock?
Overall Quarterly Loan Production Overall Quarterly Loan Production New Loan Production (excluding PPP) New Loan Production (excluding PPP) Remaining COVID-19 Loan Modifications Remaining COVID-19 Loan Modifications Margin Analysis Per Quarter Margin Analysis Per Quarter MANISTIQUE, Mich., Jan. 28, 2021 (GLOBE NEWSWIRE) -- Mackinac Financial Corporation (Nasdaq: MFNC) (the “Corporation”), the bank holding company for mBank, today announced 2020 net income of $13.47 million, or $1.27 per share, compared to 2019 net income of $13.85 million, or $1.29 per share. The Corporation had fourth quarter 2020 net income of $3.64 million, or $.35 per share, compared to 2019 fourth quarter net income of $3.30 million, or $.31 per share. Total assets of the Corporation at December 31, 2020 were $1.50 billion, compared to $1.32 billion at December 31, 2019. Shareholders’ equity at December 31, 2020 totaled $167.86 million, compared to $161.92 million at December 31, 2019. Book value per share outstanding equated to $15.99 at the end of the fourth quarter 2020, compared to $15.06 per share outstanding a year ago. Tangible book value at quarter-end was $143.92 million, or $13.71 per share outstanding, compared to $137.30 million, or $12.77 per share outstanding at the end of the fourth quarter 2019. Additional notes: mBank, the Corporation’s primary asset, recorded net income of $15.02 million in 2020, which resulted in an ROAA of 1.03%, compared to $15.07 million in 2019. mBank recorded net income of $4.04 million for the fourth quarter of 2020 and $3.73 million for the same period of 2019. COVID-19 loan modifications resided at a nominal $2.4 million, or .25% of total loans with no commercial loans remaining in total payment deferral at December 31, 2020. This is compared to peak levels of $201 million in the spring. Core bank deposit growth has been very strong this year with an increase of approximately $196.55 million, or 19% year-over-year. The vast majority of that growth has centered in transactional related accounts through our branch network outreach and treasury management line of business. Non-interest income continued to be very solid for the fourth quarter of 2020. This included strong secondary market mortgage fee income and gain on sale of $1.92 million and premiums on the sale of Small Business Administration (SBA) guaranteed loans of $269 thousand. Year-to-date secondary market mortgage sale revenue and fees were $5.93 million and SBA premiums were $1.73 million. The residential mortgage pipeline resides at very robust levels and we expect sustained output from this line of business as we look to upcoming quarters. Reported margin in the fourth quarter, which is inclusive of accretion from acquired loans that were subject to purchase accounting adjustments and recognition of some Paycheck Protection Program (“PPP”) loan origination fees, was 4.42%. Estimated non-GAAP core operating margin, when adjusted for purchase accounting accretion and PPP impact, is approximately 4.20% for the fourth quarter. Reportable margin for the entirety of the year was 4.37%.The Corporation resumed buying back Mackinac Financial Corporation (MFNC) shares in the fourth quarter. Total purchases for the quarter were 43,135 shares at a blended price of $12.76 per share. For the entire year of 2020, the Corporation has repurchased 283,779 shares at a total weighted average price of $11.55 per share. All repurchase activity was completed at prices below tangible book value per share. Revenue & PPP Recognition Total revenue of the Corporation for 2020 was $72.23 million, compared to $70.34 million in 2019. Total revenue for the three months ended December 31, 2020 equated to $18.01 million, compared to $17.61 million for the same period of 2019. Total interest income for the fourth quarter was $15.23 million, compared to $15.77 million for the same period in 2019. The 2020 fourth quarter interest income included accretive yield of $661 thousand from combined credit mark accretion associated with acquisitions, compared to $488 thousand in the same period of 2019. The fourth quarter 2020 interest income was also positively impacted by the recognition of a portion of the PPP loan origination fees that were deferred in accordance with the following required accounting treatment: The Bank originated approximately $152 million of PPP loans in 2020.For these originations, the company earned $5.18 million in PPP fees. Of that amount, $1.69 million was recognized immediately to offset direct costs of the program, leaving roughly $3.49 million to be recognized through GAAP monthly amortization or upon forgiveness of the loan by the Small Business Administration (“SBA”).Of the $3.49 million, $2.33 million was recognized during the remainder of 2020. The greatest amounts occurred in the third and fourth quarters as acceleration of recognition due to forgiveness increased.The 2020 fourth quarter results include recognition of $1.21 million in PPP fees.The remaining $1.15 million of PPP fees are likely to be recognized in 2021.The remaining $1.15 million of PPP origination fee income will continue to be amortized monthly, but more likely will be accelerated earlier upon forgiveness of the debt by SBA. Loan Production and Portfolio Mix Total balance sheet loans at December 31, 2020 were $1.08 billion, which is inclusive of $105.49 million of PPP loans, compared to December 31, 2019 balances of $1.06 billion. Total loans under management reside at $1.33 billion, which includes $204.55 million of service retained loans. Driven by strong consumer mortgage activity, overall traditional loan production (non-PPP) for 2020 was $393.06 million, compared to $385.55 million for the same period of 2019. When including PPP loans, total production was $545.57 million. Of the total production, commercial loans equated to $128 million, consumer $265 million and the aforementioned $152 million of PPP. Within the consumer totals was $205 million of secondary market mortgage production compared to $89 million for 2019. Overall Quarterly Loan Production is available at https://www.globenewswire.com/NewsRoom/AttachmentNg/ae61b4ba-da63-4647-b83f-09b0990f7844 New Loan Production (excluding PPP) is available at https://www.globenewswire.com/NewsRoom/AttachmentNg/0acf431b-93b6-415f-9b16-9019b800397a Commenting on new loan production and overall lending activities, Mr. George stated, “As can be seen from our production totals, we continued our positive lending momentum and have started to see some more traditional commercial loan opportunities in the quarter, which also continues to be dominated by record mortgage production. We are also seeing very good mortgage activity early in 2021 as our markets continue to see a continued influx of buyers for all types of properties. This migration from more populated areas is in light of the ongoing pandemic and the quality of life and work changes many continue to seek, which entails residing in more rural areas that offer larger space acquisition opportunities. We have also begun to participate in the recently announced second round of PPP funding. Initial forecasts based on client demand indicate it could potentially yield $75 million to $100 million of additional PPP loans.” Credit Quality and COVID-19 Loan Activity Nonperforming loans totaled $5.46 million, or .51% (.56% excluding PPP balances) of total loans at December 31, 2020, compared to .49% of total loans at December 31, 2019. The nonperforming assets to total assets ratio resided at .48% (.52% excluding PPP balances) for the fourth quarter of 2020, compared to .56% for the fourth quarter of 2019. Total loan delinquencies greater than 30 days resided at .58% (.65% excluding PPP balances), compared to 1.10% in 2019. COVID-19 related loan modification activity has continued its positive trend downward throughout the fourth quarter. Currently, only $2.4 million of loan balances ($1.98 million of commercial and $.4 million of consumer) remain in some form of modification relief. Remaining COVID-19 Loan Modifications is available at https://www.globenewswire.com/NewsRoom/AttachmentNg/4f3e1a1c-235f-4fa7-8c2e-3f1210296a5e The fourth quarter provision for loan losses was $400 thousand. This amount was consistent with last quarter and we remain “risk neutral” quarter-over-quarter within the portfolio given the continued improvement in deferral activity and absence of any known pending credit issues. The resulting Allowance for Loan Loss (“ALLL”) coverage ratio was .54% of total loans. However, the total coverage ratio (equivalent to ALLL plus remaining purchase accounting credit marks to total loans less PPP balances) is .95%. Management will actively refine the provision and loan reserves as client impact and broader economic data from the pandemic become more clear. The Corporation is not currently required to utilize CECL. Commenting on overall credit risk, Mr. George stated, “The credit book has seen no signs of any systemic adverse trends and our COVID-19 modifications are extremely modest at $2.4 million. A very small segment of consumer loans remain in deferment as we continue to work with retail clients who have been adversely impacted for an elongated period of time within the pandemic. While certainly not clear of all headwinds, we remain cautiously optimistic in terms of overall credit performance as many of our hospitality and tourism related businesses in our northern footprint experienced strong demand and revenues throughout the second half of 2020. We remain ever vigilant in terms of monitoring deterioration in any isolated specific situations that could arise for our clients where provisions and/or COVID relief could be needed in light of ongoing pandemic conditions within a particular industry that we all know can still change quickly.” Margin Analysis, Funding and Liquidity Net interest income for the year ended December 31, 2020 was $54.81 million, with a net interest margin (NIM) of 4.37% compared to the same period of 2019 of $53.91 million and a NIM of 4.57%. Net interest income for the fourth quarter 2020 was $13.90 million, resulting in a NIM of 4.42%, compared to $13.35 million in the fourth quarter 2019 and a NIM of 4.39%. Core operating margin, which is net of accretion from acquired loans that were subject to purchase accounting adjustments and recognized PPP fee income, was 3.82% for the fourth quarter of 2020, compared to 4.23% for the same period of 2019. Items impacting margin, outside of the overall current low interest rate environment, include higher than normal cash balances as well as negative impact from the yields associated with PPP loans. On a non-GAAP basis, management currently estimates the direct negative impact of the PPP loan balances for the fourth quarter to be .38%. Estimated adjusted core margin for the fourth quarter is 4.20% for the quarter. Margin Analysis Per Quarter is available at https://www.globenewswire.com/NewsRoom/AttachmentNg/2e632676-eaaf-488a-8e72-6a5d6528970a Total bank deposits (excluding brokered deposits) have increased by $196.55 million year-over-year from $1.02 billion at December 31, 2019 to $1.21 billion at fourth quarter-end 2020. Total brokered deposits have also decreased and were $45.17 million at December 31, 2020, compared to $58.62 million at December 31, 2019, a decrease of 23%. FHLB (Federal Home Loan Bank) borrowings have remained mostly flat year-over-year from $63.48 million to $64.55 million. Further maturities are expected to be paid off in both the first and second quarters of 2021. The Corporation utilized the Paycheck Protection Program Liquidity Facility (“PPPLF”) to fund a portion of the initial PPP loan originations. There was no balance on this facility as of December 31, 2020 and management does not expect the need to utilize the facility for the new round of PPP funding based on the Corporation’s current liquidity position. Overall access to short-term functional liquidity remains very strong through multiple sources. Mr. George stated, “We are very pleased with our organic efforts in terms of core deposit growth this year within the more challenging pandemic environment. While this is partially due to the significant amount of liquidity in the economic system from various stimulus packages, we have also procured and expanded client relationships that we expect to be with us well beyond the pandemic. This is also reflective of the strong commerce activity many of our retail and tourism related clients had over the summer and into the fall and the cash buildup within those businesses. Like many banks, we remain flush with liquidity with slowed commercial loan demand (compared to prior years) given the pandemic and limited prudent investment opportunities in light of market rates, both of which have continued to negatively impact our core margin. We expect that we will use some of this excess cash on our balance sheet for PPP funding, additional retirement of higher priced brokered deposits and FHLB maturities and to fund expected loan growth in 2021.” Noninterest Income / Expense Noninterest income (which is not inclusive of PPP fees) for 2020 was $10.20 million, compared to 2019 of $5.95 million, an increase of 71%. Fourth quarter 2020 noninterest income was $2.78 million, compared to $1.85 million for the same period of 2019. The significant year-over-year improvement is mainly a combination of the secondary market mortgage and SBA sales. The SBA 7A sales were not inclusive of any PPP loan fees, all of which are recognized through interest income. Noninterest expense for 2020 was $46.95 million, compared to 2019 of $41.76 million. Noninterest expense for the fourth quarter of 2020 was $11.66 million, compared to $10.81 million for the same period of 2019. Year-over-year increases were mainly associated with the COVID operating environment as well as incentives associated with retail and mortgage related activity. Assets and Capital Total assets of the Corporation at December 31, 2020 were $1.50 billion, compared to $1.32 billion at December 31, 2019. Shareholders’ equity at December 31, 2020 totaled $167.86 million, compared to $161.92 million at December 31, 2019. Book value per share outstanding equated to $15.99 at the end of the fourth quarter 2020, compared to $15.06 per share outstanding a year ago. Tangible book value at quarter-end was $143.92 million, or $13.71 per share outstanding, compared to $137.30 million, or $12.77 per share outstanding at the end of the fourth quarter 2019. Both the Corporation and the Bank are “well-capitalized” with total risk-based capital to risk-weighted assets of 15.07% at the Corporation and 14.42% at the Bank and tier 1 capital to total tier 1 average assets (the “leverage ratio”) at the Corporation of 9.63% and at the Bank of 9.25%. The leverage ratio is calculated inclusive of PPP loan balances. The Corporation is monitoring the impact of the recent pandemic-associated market volatility on its Goodwill asset. The Corporation continues to conduct Goodwill impairment analysis to confirm the value of this intangible asset as market events unfold. Paul D. Tobias, Chairman and Chief Executive Officer of the Corporation and Chairman of mBank concluded, “2020 saw our company overcome significant hurdles and obstacles to achieve net income of $13.47 million, or $1.27 of earnings per share for the year. Considering significant downward rate moves, a pandemic operating environment and significant global economic pressures, we successfully managed through a very difficult year with our credit book and operating platform in-tact. We executed on PPP to both support our clients and communities and supplement earnings. With commercial loan production slowed by COVID, we pivoted to originate record levels of residential mortgage loans and drive significant noninterest income. This further proved our ability to be agile within our operations. We also accreted capital while executing the repurchase of approximately 284,000 shares of MFNC on the open market and maintaining our $.56 annual dividend. Overall, we could not be more pleased with our team’s efforts and execution during this unprecedented year.” Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $1.5 billion 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 29 branch locations; eleven in the Upper Peninsula, ten 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: the effects of the COVID-19 pandemic, particularly potentially negative effects on our customers, borrowers, third party service providers and our liquidity; 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 Corporation 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 SUBSIDIARIESSELECTED 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) 2020 2019 (Unaudited) Selected Financial Condition Data (at end of period): Assets $ 1,501,730 $1,320,069 Loans 1,077,592 1,058,776 Investment securities 111,836 107,972 Deposits 1,258,776 1,075,677 Borrowings 63,479 64,551 Shareholders' equity 167,864 161,919 Selected Statements of Income Data Net interest income $ 54,806 $53,907 Income before taxes 17,056 17,710 Net income 13,473 13,850 Income per common share - Basic 1.27 1.29 Income per common share - Diluted 1.27 1.29 Weighted average shares outstanding - Basic 10,580,044 10,737,653 Weighted average shares outstanding- Diluted 10,580,044 10,757,507 Selected Financial Ratios and Other Data: Performance Ratios: Net interest margin 4.37% 4.57%Efficiency ratio 71.84 69.10 Return on average assets 0.92 1.04 Return on average equity 8.19 8.78 Average total assets $ 1,464,674 $1,332,882 Average total shareholders' equity 164,505 157,831 Average loans to average deposits ratio 93.34% 95.03% Common Share Data at end of period: Market price per common share $ 12.76 $17.56 Book value per common share 15.99 15.06 Tangible book value per share 13.71 12.77 Dividends paid per share, annualized 0.52 0.52 Common shares outstanding 10,500,758 10,748,712 Other Data at end of period: Allowance for loan losses $ 5,816 $5,308 Non-performing assets 7,210 7,377 Allowance for loan losses to total loans 0.51% 0.49%Non-performing assets to total assets 0.48% 0.56%Texas ratio 4.82% 4.41% Number of: Branch locations 28 29 FTE Employees 315 304 MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIESCONSOLIDATED BALANCE SHEETS December 31, December 31, 2020 2019 (Unaudited) ASSETS Cash and due from banks $218,901 $49,794 Federal funds sold 76 32 Cash and cash equivalents 218,977 49,826 Interest-bearing deposits in other financial institutions 2,917 10,295 Securities available for sale 111,836 107,972 Federal Home Loan Bank stock 4,924 4,924 Loans: Commercial 819,907 765,524 Mortgage 238,705 272,014 Consumer 18,980 21,238 Total Loans 1,077,592 1,058,776 Allowance for loan losses (5,816) (5,308)Net loans 1,071,776 1,053,468 Premises and equipment 25,518 23,608 Other real estate held for sale 1,752 2,194 Deferred tax asset 3,303 3,732 Deposit based intangibles 4,368 5,043 Goodwill 19,574 19,574 Other assets 36,785 39,433 TOTAL ASSETS $1,501,730 $1,320,069 LIABILITIES AND SHAREHOLDERS' EQUITY LIABILITIES: Deposits: Noninterest bearing deposits $414,804 $287,611 NOW, money market, interest checking 450,556 373,165 Savings 130,755 109,548 CDs<$250,000 202,266 233,956 CDs>$250,000 15,224 12,775 Brokered 45,171 58,622 Total deposits 1,258,776 1,075,677 Federal funds purchased - 6,225 Borrowings 63,479 64,551 Other liabilities 11,611 11,697 Total liabilities 1,333,866 1,158,150 SHAREHOLDERS' EQUITY: Common stock and additional paid in capital - No par value Authorized - 18,000,000 shares Issued and outstanding - 10,500,758 and 10,748,712 respectively 127,164 129,564 Retained earnings 39,318 31,740 Accumulated other comprehensive income (loss) Unrealized (losses) gains on available for sale securities 1,965 1,025 Minimum pension liability (583) (410)Total shareholders' equity 167,864 161,919 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $1,501,730 $1,320,069 MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIESCONSOLIDATED STATEMENTS OF OPERATIONS For the Years Ended December 31, 2020 2019 (Unaudited) INTEREST INCOME: Interest and fees on loans: Taxable $ 58,412 $59,673 Tax-exempt 201 187 Interest on securities: Taxable 2,255 2,708 Tax-exempt 535 343 Other interest income 626 1,473 Total interest income 62,029 64,384 INTEREST EXPENSE: Deposits 6,052 9,436 Borrowings 1,171 1,041 Total interest expense 7,223 10,477 Net interest income 54,806 53,907 Provision for loan losses 1,000 385 Net interest income after provision for loan losses 53,806 53,522 OTHER INCOME: Deposit service fees 1,133 1,586 Income from loans sold on the secondary market 5,935 1,889 SBA/USDA loan sale gains 1,729 908 Mortgage servicing amortization 838 693 Net security gains 2 208 Other 562 669 Total other income 10,199 5,953 OTHER EXPENSE: Salaries and employee benefits 26,081 22,743 Occupancy 4,370 4,069 Furniture and equipment 3,347 3,000 Data processing 3,093 2,717 Advertising 912 889 Professional service fees 1,842 2,100 Loan origination expenses and deposit and card related fees 1,965 1,546 Writedowns and (gains) losses on other real estate held for sale (22) 212 FDIC insurance assessment 578 70 Communications expense 935 885 Other 3,848 3,534 Total other expenses 46,949 41,765 Income before provision for income taxes 17,056 17,710 Provision for income taxes 3,583 3,860 NET INCOME AVAILABLE TO COMMON SHAREHOLDERS $ 13,473 $13,850 INCOME PER COMMON SHARE: Basic $ 1.27 $1.29 Diluted $ 1.27 $1.29 MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIESLOAN PORTFOLIO AND CREDIT QUALITY (Dollars in thousands) Loan Portfolio Balances (at end of period): December 31, December 31, 2020 2019 (Unaudited) (Audited) Commercial Loans: Real estate - operators of nonresidential buildings$ 138,992 $141,965 Hospitality and tourism 100,237 97,721 Lessors of residential buildings 52,035 51,085 Gasoline stations and convenience stores 29,046 27,176 Logging 18,651 22,136 Commercial construction 47,698 40,107 Other 433,248 385,334 Total Commercial Loans 819,907 765,524 1-4 family residential real estate 227,044 253,918 Consumer 18,980 21,238 Consumer construction 11,661 18,096 Total Loans$ 1,077,592 $1,058,776 Credit Quality (at end of period): December 31, December 31, 2020 2019 (Unaudited) (Audited) Nonperforming Assets : Nonaccrual loans$ 5,458 $5,172 Loans past due 90 days or more - 11 Restructured loans - - Total nonperforming loans 5,458 5,183 Other real estate owned 1,752 2,194 Total nonperforming assets$ 7,210 $7,377 Nonperforming loans as a % of loans 0.51% 0.49%Nonperforming assets as a % of assets 0.48% 0.56%Reserve for Loan Losses: At period end$ 5,816 $5,308 As a % of outstanding loans 0.54% 0.50%As a % of nonperforming loans 106.56% 102.41%As a % of nonaccrual loans 106.56% 102.63%Texas Ratio 4.82% 4.41% Charge-off Information (year to date): Average loans$ 1,117,132 $1,047,439 Net charge-offs (recoveries)$ 492 $260 Charge-offs as a % of average loans, annualized 0.04% 0.02% MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES QUARTERLY FINANCIAL HIGHLIGHTS QUARTER ENDED (Unaudited) December 31, September 30, June 30, March 31, December 31, 2020 2020 2020 2020 2019 BALANCE SHEET (Dollars in thousands) Total loans$ 1,077,592 $1,144,325 $1,153,790 $1,044,177 $1,058,776 Allowance for loan losses (5,816) (5,832) (5,355) (5,292) (5,308) Total loans, net 1,071,776 1,138,493 1,148,435 1,038,885 1,053,468 Total assets 1,501,730 1,522,917 1,518,473 1,356,381 1,320,069 Core deposits 1,198,381 1,195,062 1,122,582 984,936 1,004,280 Noncore deposits 60,395 85,825 104,970 110,445 71,397 Total deposits 1,258,776 1,280,887 1,227,552 1,095,381 1,075,677 Total borrowings 63,479 63,505 114,466 67,120 64,551 Total shareholders' equity 167,864 166,168 164,157 160,060 161,919 Total tangible equity 143,922 142,057 139,877 135,612 137,302 Total shares outstanding 10,500,758 10,533,589 10,533,589 10,533,589 10,748,712 Weighted average shares outstanding 10,536,023 10,533,589 10,533,589 10,717,967 10,748,712 AVERAGE BALANCES (Dollars in thousands) Assets$ 1,505,869 $1,536,128 $1,501,423 $1,321,134 $1,347,916 Earning assets 1,252,038 1,303,102 1,290,012 1,171,551 1,205,241 Loans 1,118,665 1,154,670 1,147,620 1,047,144 1,081,294 Noninterest bearing deposits 422,081 422,134 346,180 284,677 283,259 Deposits 1,255,669 1,269,658 1,211,694 1,076,206 1,080,359 Equity 167,459 165,450 161,811 162,661 161,588 INCOME STATEMENT (Dollars in thousands) Net interest income$ 13,898 $13,052 $14,458 $13,397 $13,350 Provision for loan losses 400 400 100 100 35 Net interest income after provision 13,498 12,652 14,358 13,297 13,315 Total noninterest income 2,779 3,116 2,367 1,937 1,848 Total noninterest expense 11,663 11,561 12,352 11,372 10,813 Income before taxes 4,614 4,207 4,373 3,862 4,350 Provision for income taxes 970 883 919 811 1,054 Net income available to common shareholders$ 3,644 $3,324 $3,454 $3,051 $3,296 Income pre-tax, pre-provision$ 5,014 $3,724 $4,473 $3,962 $4,385 PER SHARE DATA Earnings per common share$ 0.35 $0.32 $0.33 $0.28 $0.31 Book value per common share 15.99 15.78 15.58 15.20 15.06 Tangible book value per share 13.71 13.49 13.28 12.87 12.77 Market value, closing price 12.76 9.65 10.37 10.45 17.56 Dividends per share 0.14 0.14 0.14 0.14 0.14 ASSET QUALITY RATIOS Nonperforming loans/total loans 0.51 % 0.47 % 0.53 % 0.61 % 0.49 % Nonperforming assets/total assets 0.48 0.48 0.55 0.64 0.56 Allowance for loan losses/total loans 0.54 0.51 0.46 0.51 0.50 Allowance for loan losses/nonperforming loans 106.56 107.72 87.44 82.48 102.41 Texas ratio 4.82 4.91 4.22 6.13 4.41 PROFITABILITY RATIOS Return on average assets 0.96 % 0.86 % 0.93 % 0.93 % 0.97 % Return on average equity 8.66 7.99 8.58 7.54 8.09 Net interest margin 4.42 3.98 4.51 4.60 4.39 Average loans/average deposits 89.09 90.94 94.71 97.30 100.09 CAPITAL ADEQUACY RATIOS Tier 1 leverage ratio 9.63 % 9.20 % 9.45 % 10.20 % 10.09 % Tier 1 capital to risk weighted assets 14.48 13.91 13.27 12.89 12.71 Total capital to risk weighted assets 15.07 14.49 13.79 13.41 13.22 Average equity/average assets (for the quarter) 11.12 10.77 10.78 12.31 11.99 Contact: Jesse A. Deering, EVP & Chief Financial Officer (248) 290-5906 /email@example.comWebsite: www.bankmbank.com