KOSCIUSKO, Miss., Oct. 19, 2012 /PRNewswire/ -- First M&F Corp. (NASDAQ: FMFC) reported today a net profit for the quarter ended September 30, 2012 of $1.794 million compared to $1.330 million at September 30, 2011. Net income for the quarter allocated to common shareholders was $1.264 million or $0.14 basic and diluted earnings per share, compared to September 30, 2011 net income of $.878 million and $.10 per share. Common net income for the quarter ended September 30, 2012 was $1.315 million or $0.14 per share versus the year-ago quarter common net income of $.882 million or $.10 basic and diluted earnings per share. Second quarter of 2012 earnings allocated to common shareholders were $1.226 million, or $.14 basic and diluted earnings per share.

Hugh Potts, Jr., Chairman and CEO commented, "Earnings per share in this third quarter are up 40% over the year ago quarter, with year over year earnings per share up 74%. Increased mortgage revenue has been a bright spot as well as lower credit costs. Our focus and persistence over the last several quarters are bearing the fruit of greatly improved credit metrics with our stock value responding very positively to the trends we've demonstrated."

Net Interest Income

Reported net interest income was down 2.67% compared to the third quarter of 2011, although the net interest margin increased slightly to 3.73% on a tax equivalent basis in the third quarter of 2012 as compared to 3.72% in the third quarter of 2011. The significant contributor to the stability in the net interest margin year over year is the improvement, though slight, in spreads, primarily due to lower cost of funds. The net interest margin for the second quarter of 2012 was 3.72% as compared to 3.67% for the first quarter of 2012 and 3.64% for the fourth quarter of 2011. Loan yields fell to 5.48% in the third quarter of 2012 from 5.81% in the third quarter of 2011. Loan yields decreased from the second quarter of 2012 to the third quarter as well as the Company strove to increase loan volumes in the face of continued tepid demand. Average loans were $1.007 billion for the third quarter of 2012 as compared to $1.004 billion for the second quarter of 2012 and $1.035 billion during the third quarter of 2011. Loans held for investment did grow by $4.7 million in the third quarter of 2012 and by $3.1 million in the second quarter.

Deposit costs decreased in the third quarter of 2012 from the second quarter of 2012 and from the third quarter of 2011, in response to the continuing low rate environment. Deposit costs were .73% in the third quarter of 2012 as compared to 1.10% in the third quarter of 2011. Deposits fell by $11.9 million during the third quarter of 2012 consistent with historic seasonal fluctuations and have fallen $34.4 million since the third quarter of 2011. Management plans to continue to focus on relationship-driven deposits as a stable source of funding. Mr. Potts commented, "With interest rates low and the Fed targeting low rates for the foreseeable future, as well as a lackluster economy, the pressure on the net interest margin of all banks is great and mounting. The ability to hold spreads up by re-pricing funding sources is waning. As NIM issues persist, increasing efficiencies and overhead discipline will play more of a role."

Loans held for investment as a percentage of assets were 63.6% at September 30, 2012 as compared to 64.0% at September 30, 2011 and 63.5% at December 31, 2011. Loans held for investment fell by 2.72% since the third quarter of 2011 while deposits fell by 2.48%.

Non-interest Income

Non-interest income, excluding securities transactions and impairment of investments, for the third quarter of 2012 improved by 14.12% compared to the third quarter of 2011, with most of the increase attributable to higher mortgage banking income. Deposit-related income, the single largest non-interest income category, was down 4.85%, largely due to lower overdraft fee income which fell by 12.79%. Debit card fee income was up 11.11%. Insurance agency commissions were virtually flat quarter over quarter.

Non-interest Expenses

Non-interest expenses were also virtually flat in the third quarter of 2012 as compared to the third quarter of 2011. Drops in Salaries and Benefits as well as Occupancy, Equipment and Foreclosed property expenses were largely offset by higher mortgage expenses from higher mortgage volumes. Mr. Potts commented, "We have initiated several cost savings and efficiency projects during this credit cycle designed to position the bank to better deal with the continuing low-growth economy. The positive overhead effects of those initiatives and the improvements in our credit issues are being seen in 2012."

Credit Quality

Annualized net loan charge-offs as a percent of average loans for the third quarter of 2012 were .26% as compared to 2.03% for the same period in 2011. Net charge-offs totaled $.634 million for the quarter versus $5.274 million a year ago and $3.054 million in the second quarter of 2012. Non-accrual and 90-day past due loans as a percent of total loans were .66% at the end of the third quarter of 2012 as compared to 2.61% at the end of the 2011 quarter. The allowance for loan losses as a percentage of loans was 1.69% at September 30, 2012 as compared to 1.59% at September 30, 2011. The provision for loan losses fell to $1.980 million in the third quarter of 2012 from $2.580 million in the third quarter of 2011. Mr. Potts commented, "As noted last quarter, virtually every credit trend we measure continues to move in a positive direction. Our improving credit quality is beginning to positively impact earnings in the reduction of provision expense, foreclosed property expenses and even FDIC premiums."

Balance Sheet

Total assets at September 30, 2012 were $1.553 billion as compared to $1.569 billion at the end of 2011 and $1.587 billion at September 30, 2011. Total loans held for investment were $.987 billion compared to $.996 billion at the end of 2011 and $1.015 billion at September 30, 2011. Deposits were $1.349 billion compared to $1.371 billion at the end of 2011 and $1.384 billion at September 30, 2011. Total capital was $117.004 million or $10.69 in book value per common share at September 30, 2012. Further commenting, Mr. Potts said, "Increasing earnings are contributing to a consistent growth in our capital. Our strategy of non-dilutive capital building and balance sheet strengthening through credit resolution is progressing quarter by quarter."

In closing, Mr. Potts said, "From the first quarter of 2010 through the third quarter of 2012, the recovery of First M&F has been noteworthy in its magnitude, consistency and results. From every perspective, much value has been restored. The trends have been validated by consistency over the period but the full restoration of performance, quality and value has not yet been attained. We believe that value follows quality. The progress, both real and significant, spurs us on to further improvement."

About First M&F Corporation

First M&F Corp., the parent of M&F Bank, is committed to proceed with its mission of making the mid-south better through the delivery of excellence in financial services to 26 communities in Mississippi, Alabama, and Tennessee.

Caution Concerning Forward?Looking Statements

This document includes certain "forward?looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on management's current expectations and are subject to uncertainty and changes in circumstances. Actual results may differ materially from these expectations due to changes in economic, business, competitive, market and regulatory factors. More detailed information about those factors is contained in First M&F Corporation's filings with the Securities and Exchange Commission.


    First M&F Corporation
    Condensed Consolidated Statements of Condition
     (Unaudited)
    (In thousands, except
     share data)
                                                   September 30         December 31          September 30
                                                                   2012                2011                  2011
                                                                   ----                ----                  ----
    Cash and due from
     banks                                                      $41,605             $39,976               $42,545
    Interest bearing bank
     balances                                                    42,777              39,391                66,026
    Federal funds sold                                                -              25,000                25,000
    Securities available
     for sale (cost of
         $345,957, $315,890 and $301,274)                       354,188             320,774               307,167
    Loans held for sale                                          23,548              26,073                11,676

    Loans                                                       987,327             996,340             1,014,966
    Allowance for loan
     losses                                                      16,656              14,953                16,111
                                                                 ------              ------                ------
         Net loans                                              970,671             981,387               998,855

    Bank premises and
     equipment                                                   37,429              37,989                40,382
    Accrued interest
     receivable                                                   6,123               6,122                 5,915
    Other real estate                                            28,002              36,952                32,722
    Other intangible
     assets                                                       4,266               4,586                 4,693
    Other assets                                                 44,568              50,401                51,886
                                                                 ------              ------                ------
         Total assets                                        $1,553,177          $1,568,651            $1,586,867
                                                             ==========          ==========            ==========

    Non-interest bearing
     deposits                                                  $233,684            $231,718              $222,042
    Interest bearing
     deposits                                                 1,115,790           1,139,745             1,161,817
                                                              ---------           ---------             ---------
         Total deposits                                       1,349,474           1,371,463             1,383,859

    Federal funds and
     repurchase agreements                                        5,225               4,398                 8,374
    Other borrowings                                             38,984              43,001                44,315
    Junior subordinated
     debt                                                        30,928              30,928                30,928
    Accrued interest
     payable                                                        806               1,023                 1,237
    Other liabilities                                            10,756               8,242                 7,374
                                                                 ------               -----                 -----
         Total liabilities                                    1,436,173           1,459,055             1,476,087

    Preferred stock,
     30,000 shares issued
     and outstanding                                             18,528              17,564                17,260
    Common stock,
     9,215,092, 9,154,936
     and 9,142,717
         shares issued &
          outstanding                                            46,075              45,775                45,714
    Additional paid-in
     capital                                                     32,350              31,895                31,917
    Nonvested restricted
     stock awards                                                   304                 674                   647
    Retained earnings                                            17,923              14,456                14,016
    Accumulated other
     comprehensive income
     (loss)                                                       1,824                (768)                1,226
                                                                  -----                ----                 -----
         Total equity                                           117,004             109,596               110,780
                                                                -------             -------               -------
         Total liabilities &
          equity                                             $1,553,177          $1,568,651            $1,586,867
                                                             ==========          ==========            ==========


    First M&F Corporation and Subsidiary
    Condensed Consolidated Statements of Income (Unaudited)
    (In thousands, except share data)
                                                                                                              Three Months Ended September 30     Nine Months Ended September 30
                                                                                                                                            2012                                2011       2012       2011
                                                                                                                                            ----                                ----       ----       ----
    Interest and fees on loans                                                                                                           $13,697                             $15,063    $41,596    $45,719
    Interest on loans held for sale                                                                                                          162                                  53        579        121
    Taxable investments                                                                                                                    1,421                               1,746      4,474      5,448
    Tax exempt investments                                                                                                                   325                                 318        962        934
    Federal funds sold                                                                                                                         -                                  16         26         47
    Interest bearing bank balances                                                                                                            20                                  43         99        141
                                                                                                                                             ---                                 ---        ---        ---
         Total interest income                                                                                                            15,625                              17,239     47,736     52,410

    Interest on deposits                                                                                                                   2,032                               3,234      6,778     10,604
    Interest on fed funds and repurchase agreements                                                                                            5                                   8         16         30
    Interest on other borrowings                                                                                                             423                                 479      1,311      1,512
    Interest on subordinated debt                                                                                                            293                                 293        879      1,043
                                                                                                                                             ---                                 ---        ---      -----
         Total interest expense                                                                                                            2,753                               4,014      8,984     13,189

         Net interest income                                                                                                              12,872                              13,225     38,752     39,221
    Provision for possible loan losses                                                                                                     1,980                               2,580      6,540      7,440
                                                                                                                                           -----                               -----      -----      -----
         Net interest income after loan loss                                                                                              10,892                              10,645     32,212     31,781

    Service charges on deposits                                                                                                            2,589                               2,721      7,594      7,652
    Mortgage banking income                                                                                                                1,357                                 524      3,730      1,203
    Agency commission income                                                                                                               1,001                               1,010      2,678      2,838
    Fiduciary and brokerage income                                                                                                           114                                 146        417        431
    Other income                                                                                                                             598                                 558      2,108      1,969
    Other-than-temporary impairment on securities, net of
                                                            $17, $71, $21 and $214 reclassified to/from other
    comprehensive income                                                                                                                     (25)                               (200)       (29)      (581)
    Gains (losses) on AFS securities                                                                                                         (27)                                460        565      2,150
                                                                                                                                             ---                                 ---        ---      -----
         Total noninterest income                                                                                                          5,607                               5,219     17,063     15,662

    Salaries and employee benefits                                                                                                         6,900                               7,457     20,500     21,570
    Net occupancy expense                                                                                                                    917                                 992      2,757      2,932
    Equipment expenses                                                                                                                       422                                 476      1,308      1,392
    Software and processing expenses                                                                                                         354                                 368      1,062      1,162
    FDIC insurance assessments                                                                                                               333                                 545      1,400      1,896
    Foreclosed property expenses                                                                                                           1,176                               1,483      3,914      5,304
    Intangible asset amortization and impairment                                                                                             107                                 106        320        320
    Other expenses                                                                                                                         3,851                               2,716     11,104      8,681
                                                                                                                                           -----                               -----     ------      -----
         Total noninterest expense                                                                                                        14,060                              14,143     42,365     43,257

         Net income before taxes                                                                                                           2,439                               1,721      6,910      4,186
    Income tax expense                                                                                                                       645                                 391      1,756        800
                                                                                                                                             ---                                 ---      -----        ---
         Net income                                                                                                                       $1,794                              $1,330     $5,154     $3,386
                                                                                                                                          ======                              ======     ======     ======

    Earnings Per Common Share Calculations:
         Net income                                                                                                                       $1,794                              $1,330     $5,154     $3,386
    Dividends and accretion on preferred stock                                                                                              (479)                               (448)    (1,413)    (1,320)
                                                                                                                                            ----                                ----     ------     ------
         Net income applicable to common stock                                                                                             1,315                                 882      3,741      2,066
    Earnings attributable to participating securities                                                                                         51                                   4        112         12
         Net income allocated to common shareholders                                                                                      $1,264                                $878     $3,629     $2,054
                                                                                                                                          ======                                ====     ======     ======

    Weighted average shares (basic)                                                                                                    9,185,803                           9,133,481  9,169,013  9,120,370
    Weighted average shares (diluted)                                                                                                  9,187,397                           9,133,481  9,169,013  9,120,370
    Basic earnings per share                                                                                                               $0.14                               $0.10      $0.40      $0.23
    Diluted earnings per share                                                                                                             $0.14                               $0.10      $0.40      $0.23
                                                                                                                                           =====                               =====      =====      =====


    First M&F Corporation
    Financial Highlights
                                                        YTD Ended                YTD Ended                YTD Ended               YTD Ended
                                                       September 30             December 31             September 30             December 31
                                                                          2012                    2011                     2011                    2010
                                                                          ----                    ----                     ----                    ----
    Performance Ratios:
    Return on assets (annualized)                                         0.44%                   0.27%                    0.28%                   0.25%
    Return on equity (annualized)  (a)                                    6.10%                   4.00%                    4.15%                   3.74%
    Return on common equity (annualized)  (a)                             5.27%                   2.81%                    3.00%                   2.87%
    Efficiency ratio (c)                                                 75.03%                  78.47%                   77.85%                  78.47%
    Net interest margin (annualized, tax-equivalent)                      3.70%                   3.68%                    3.69%                   3.43%
    Net charge-offs to average loans (annualized)                         0.66%                   1.05%                    0.94%                   1.65%
    Nonaccrual loans to total loans                                       0.62%                   1.68%                    2.59%                   3.11%
    90 day accruing loans to total loans                                  0.04%                   0.06%                    0.02%                   0.09%


                                                        QTD Ended                QTD Ended                QTD Ended               QTD Ended
                                                       September 30               June 30                 March 31               December 31
                                                                          2012                    2012                     2012                    2011
                                                                          ----                    ----                     ----                    ----
    Per Common Share (diluted):
    Net income                                                           $0.14                   $0.14                    $0.12                   $0.05
    Cash dividends paid                                                   0.01                    0.01                     0.01                    0.01
    Book value                                                           10.69                   10.44                    10.20                   10.05
    Closing stock price                                                   7.42                    5.18                     4.80                    2.84

    Loan Portfolio Composition: (in thousands)
    Commercial, financial and agricultural                            $155,890                $147,773                 $144,319                $155,330
    Non-residential real estate                                        554,475                 567,184                  568,811                 574,505
    Residential real estate                                            197,629                 189,927                  188,891                 186,815
    Home equity loans                                                   37,196                  36,183                   36,098                  37,024
    Consumer loans                                                      42,137                  41,529                   41,376                  42,666
                                                                        ------                  ------                   ------                  ------
       Total loans                                                    $987,327                $982,596                 $979,495                $996,340

    Deposit Composition: (in thousands)
    Noninterest-bearing deposits                                      $233,684                $236,145                 $238,603                $231,718
    NOW deposits                                                       386,371                 391,726                  421,249                 390,256
    MMDA deposits                                                      216,620                 211,447                  222,016                 197,849
    Savings deposits                                                   117,404                 116,598                  121,872                 119,693
    Core certificates of deposit under $100,000                        201,361                 208,684                  213,944                 227,867
    Core certificates of deposit $100,000 and over                     177,084                 178,926                  176,761                 187,513
    Brokered certificates of deposit under $100,000                      3,417                   3,393                    3,234                   3,539
    Brokered certificates of deposit $100,000 and over                  13,533                  14,419                   12,829                  13,028
                                                                        ------                  ------                   ------                  ------
       Total deposits                                               $1,349,474              $1,361,338               $1,410,508              $1,371,463

    Nonperforming Assets: (in thousands)
    Nonaccrual loans                                                    $6,219                  $6,443                  $14,604                 $17,177
    Other real estate                                                   28,002                  31,077                   34,636                  36,952
    Investment securities                                                  644                     639                      646                     599
                                                                           ---                     ---                      ---                     ---
       Total nonperforming assets                                      $34,865                 $38,159                  $49,886                 $54,728
    Accruing loans past due 90 days or more                               $408                  $1,537                     $245                    $602
    Restructured loans (accruing)                                      $16,784                 $18,372                  $19,077                 $19,662
    Total nonaccrual loan to loans                                        0.62%                   0.64%                    1.45%                   1.68%
    Total nonperforming credit assets to loans and ORE                    3.29%                   3.62%                    4.72%                   5.11%
    Total nonperforming assets to assets ratio                            2.24%                   2.44%                    3.10%                   3.49%

    Allowance For Loan Loss Activity: (in thousands)
    Beginning balance                                                  $15,310                 $16,084                  $14,953                 $16,111
    Provision for loan loss                                              1,980                   2,280                    2,280                   2,280
    Charge-offs                                                         (1,035)                 (3,460)                  (2,061)                 (4,001)
    Recoveries                                                             401                     406                      912                     563
                                                                           ---                     ---                      ---                     ---
    Ending balance                                                     $16,656                 $15,310                  $16,084                 $14,953


    First M&F Corporation
    Financial Highlights
                                                       QTD Ended               QTD Ended             QTD Ended              QTD Ended
                                                      September 30              June 30               March 31             December 31
                                                                         2012                  2012                  2012                    2011
                                                                         ----                  ----                  ----                    ----
    Condensed Income Statements: (in thousands)

    Interest income                                                   $15,625               $15,906               $16,205                 $16,305
    Interest expense                                                    2,753                 2,990                 3,241                   3,662
                                                                        -----                 -----                 -----                   -----
       Net interest income                                             12,872                12,916                12,964                  12,643
    Provision for loan losses                                           1,980                 2,280                 2,280                   2,280
    Noninterest revenues                                                5,607                 6,035                 5,421                   5,912
    Noninterest expenses                                               14,060                14,319                13,986                  15,077
                                                                       ------                ------                ------                  ------
       Net income before taxes                                          2,439                 2,352                 2,119                   1,198
    Income tax expense                                                    645                   599                   512                     211
                                                                          ---                   ---                   ---                     ---
       Net income                                                      $1,794                $1,753                $1,607                    $987
    Preferred dividends                                                  (479)                 (471)                 (463)                   (454)
                                                                         ----                  ----                  ----                    ----
       Net income applicable to common stock                            1,315                 1,282                 1,144                     533
    Earnings attributable to participating securities                      51                    56                     5                       3
                                                                          ---                   ---                   ---                     ---
       Net income allocated to common shareholders                     $1,264                $1,226                $1,139                    $530

    Tax-equivalent net interest income                                $13,088               $13,134               $13,181                 $12,865

    Selected Average Balances: (in thousands)
    Assets                                                         $1,546,416            $1,577,420            $1,607,013              $1,564,531
    Loans held for investment                                         984,282               973,545               983,800                 993,869
    Earning assets                                                  1,396,824             1,420,370             1,445,332               1,401,948
    Deposits                                                        1,343,559             1,379,716             1,409,393               1,366,628
    Equity                                                            115,544               112,466               110,745                 110,483
    Common equity                                                      97,186                94,430                93,025                  93,077

    Selected Ratios:
    Return on average assets (annualized)                                0.46%                 0.45%                 0.40%                   0.25%
    Return on average equity (annualized)  (a)                           6.18%                 6.27%                 5.84%                   3.54%
    Return on average common equity (annualized)  (a)                    5.38%                 5.46%                 4.95%                   2.27%
    Average equity to average assets                                     7.47%                 7.13%                 6.89%                   7.06%
    Tangible equity to tangible assets  (b)                              7.28%                 7.04%                 6.67%                   6.71%
    Tangible common equity to tangible assets  (b)                       6.08%                 5.87%                 5.55%                   5.59%
    Net interest margin (annualized, tax-equivalent)                     3.73%                 3.72%                 3.67%                   3.64%
    Efficiency ratio (c)                                                75.21%                74.70%                75.18%                  80.29%
    Net charge-offs to average loans (annualized)                        0.26%                 1.26%                 0.47%                   1.37%
    Nonaccrual loans to total loans                                      0.62%                 0.64%                 1.45%                   1.68%
    90 day accruing loans to total loans                                 0.04%                 0.15%                 0.02%                   0.06%
    Price to book                                                       0.69x                 0.50x                 0.47x                   0.28x
    Price to earnings                                                  13.25x                 9.25x                10.00x                  14.20x


    First M&F
     Corporation
    Financial
     Highlights

    Historical
     Earnings
     Trends:                                       Earnings               Earnings
                                                Applicable to           Allocated to
                                                    Common                 Common
                            Earnings                Stock               Shareholders             EPS
                         (in thousands)         (in thousands)         (in thousands)         (diluted)
                         -------------          -------------          -------------          --------
                 3Q 2012                $1,794                 $1,315                 $1,264            $0.14
                 2Q 2012                 1,753                  1,282                  1,226             0.14
                 1Q 2012                 1,607                  1,144                  1,139             0.12
                 4Q 2011                   987                    533                    530             0.05
                 3Q 2011                 1,330                    882                    878             0.10
                 2Q 2011                 1,106                    666                    661             0.07
                 1Q 2011                   950                    518                    515             0.06
                 4Q 2010                   641                    266                    267             0.03
                 3Q 2010                 1,245                 13,671                 13,565             1.49



    Revenue
     Statistics:                                 Non-interest           Non-interest
                            Revenues             Revenues to            Revenues to
                            Per FTE             Ttl. Revenues           Avg. Assets
                          (thousands)             (percent)              (percent)
                           ----------              --------               --------
                 3Q 2012                 $39.9                  29.99%                  1.44%
                 2Q 2012                  41.1                  31.48%                  1.54%
                 1Q 2012                  40.5                  29.14%                  1.36%
                 4Q 2011                  39.0                  31.48%                  1.50%
                 3Q 2011                  36.6                  27.96%                  1.30%
                 2Q 2011                  36.6                  25.88%                  1.18%
                 1Q 2011                  37.9                  30.67%                  1.43%
                 4Q 2010                  35.4                  28.19%                  1.25%
                 3Q 2010                  34.9                  27.42%                  1.21%



    Expense
     Statistics:          Non-interest
                           Expense to             Efficiency
                          Avg. Assets               Ratio
                           (percent)            (percent)  (c)
                            --------            -------------
                 3Q 2012                  3.62%                 75.21%
                 2Q 2012                  3.65%                 74.70%
                 1Q 2012                  3.50%                 75.18%
                 4Q 2011                  3.82%                 80.29%
                 3Q 2011                  3.52%                 75.76%
                 2Q 2011                  3.59%                 78.56%
                 1Q 2011                  3.70%                 79.26%
                 4Q 2010                  3.69%                 83.22%
                 3Q 2010                  3.35%                 75.75%


    First M&F
     Corporation
    Average Balance Sheets/Yields and Costs
     (tax-equivalent)
    (In thousands
     with yields
     and costs
     annualized)                          QTD September 2012       QTD September 2011
                                          ------------------       ------------------
                                                Average                                    Average
                                                Balance                Yield/Cost          Balance            Yield/Cost
                                                -------                ----------          -------            ----------
    Interest
     bearing bank
     balances                                              $28,177                   0.29%            $74,683             0.23%
    Federal funds
     sold                                                      660                   0.31%             25,000             0.25%
    Taxable
     investments
     (amortized
     cost)                                                 323,015                   1.75%            265,438             2.61%
    Tax-exempt
     investments
     (amortized
     cost)                                                  37,945                   5.44%             33,294             6.04%
    Loans held for
     sale                                                   22,745                   2.83%              6,402             3.27%
    Loans held for
     investment                                            984,282                   5.54%          1,028,372             5.82%
                                                           -------                   ----           ---------             ----
       Total earning
        assets                                           1,396,824                   4.51%          1,433,189             4.83%
    Non-earning
     assets                                                149,592                                    158,841
                                                           -------                                    -------
       Total average
        assets                                          $1,546,416                                 $1,592,030

    NOW                                                   $384,075                   0.38%           $383,104             0.51%
    MMDA                                                   207,344                   0.27%            175,471             0.65%
    Savings                                                117,534                   0.96%            118,273             1.09%
    Certificates of
     Deposit                                               401,500                   1.23%            490,297             1.72%
    Short-term
     borrowings                                              4,594                   0.49%              6,319             0.48%
    Other
     borrowings                                             70,430                   4.04%             75,641             4.05%
                                                            ------                   ----              ------             ----
       Total interest
        bearing
        liabilities                                      1,185,477                   0.92%          1,249,105             1.27%
    Non-interest
     bearing
     deposits                                              233,107                                    223,689
    Non-interest
     bearing
     liabilities                                            12,288                                      8,824
    Preferred
     equity                                                 18,358                                     17,105
    Common equity                                           97,186                                     93,307
                                                            ------                                     ------
       Total average
        liabilities
        and equity                                      $1,546,416                                 $1,592,030
    Net interest
     spread                                                                          3.59%                                3.56%
    Effect of non-
     interest
     bearing
     deposits                                                                        0.15%                                0.19%
    Effect of
     leverage                                                                       -0.01%                               -0.03%
                                                                                    -----                                -----
       Net interest
        margin, tax-
        equivalent                                                                   3.73%                                3.72%
    Less tax
     equivalent
     adjustment:
       Investments                                                                   0.05%                                0.05%
       Loans                                                                         0.01%                                0.01%
                                                                                     ----                                 ----
    Reported book
     net interest
     margin                                                                          3.67%                                3.66%


    First M&F
     Corporation
    Average Balance Sheets/Yields and Costs
     (tax-equivalent)
    (In thousands
     with yields
     and costs
     annualized)                          YTD September 2012       YTD September 2011
                                          ------------------       ------------------
                                                Average                                    Average
                                                Balance                Yield/Cost          Balance            Yield/Cost
                                                -------                ----------          -------            ----------
    Interest
     bearing bank
     balances                                              $46,038                   0.29%            $79,876             0.24%
    Federal funds
     sold                                                   13,534                   0.26%             25,000             0.25%
    Taxable
     investments
     (amortized
     cost)                                                 318,825                   1.87%            259,198             2.81%
    Tax-exempt
     investments
     (amortized
     cost)                                                  36,513                   5.61%             33,211             6.00%
    Loans held for
     sale                                                   25,288                   3.06%              4,539             3.55%
    Loans held for
     investment                                            980,556                   5.68%          1,045,033             5.86%
                                                           -------                   ----           ---------             ----
       Total earning
        assets                                           1,420,754                   4.55%          1,446,857             4.91%
    Non-earning
     assets                                                156,084                                    157,453
                                                           -------                                    -------
       Total average
        assets                                          $1,576,838                                 $1,604,310

    NOW                                                   $402,695                   0.43%           $395,544             0.68%
    MMDA                                                   217,124                   0.39%            168,287             0.75%
    Savings                                                120,040                   0.97%            117,299             1.14%
    Certificates of
     Deposit                                               407,076                   1.31%            499,313             1.78%
    Short-term
     borrowings                                              4,209                   0.52%             12,893             0.31%
    Other
     borrowings                                             71,765                   4.08%             77,764             4.39%
                                                            ------                   ----              ------             ----
       Total interest
        bearing
        liabilities                                      1,222,909                   0.98%          1,271,100             1.39%
    Non-interest
     bearing
     deposits                                              230,496                                    216,475
    Non-interest
     bearing
     liabilities                                            10,505                                      7,740
    Preferred
     equity                                                 18,039                                     16,819
    Common equity                                           94,889                                     92,176
                                                            ------                                     ------
       Total average
        liabilities
        and equity                                      $1,576,838                                 $1,604,310
    Net interest
     spread                                                                          3.57%                                3.52%
    Effect of non-
     interest
     bearing
     deposits                                                                        0.16%                                0.20%
    Effect of
     leverage                                                                       -0.03%                               -0.03%
                                                                                    -----                                -----
       Net interest
        margin, tax-
        equivalent                                                                   3.70%                                3.69%
    Less tax
     equivalent
     adjustment:
       Investments                                                                   0.05%                                0.05%
       Loans                                                                         0.01%                                0.02%
                                                                                     ----                                 ----
    Reported book
     net interest
     margin                                                                          3.64%                                3.62%


    First M&F Corporation
    Notes to Financial Schedules

    (a)  Return on equity is calculated as: (Net income attributable to First M&F Corp) divided by (Total equity)

          Return on common equity is calculated as: (Net income attributable to First M&F Corp minus preferred dividends) divided by
          (Total First M&F Corp equity minus preferred stock)

    (b)  Tangible equity to tangible assets is calculated as: (Total equity minus goodwill and other intangible assets) divided by
          (Total assets minus goodwill and other intangible assets)

          Tangible common equity to tangible assets is calculated as: (Total First M&F Corp equity minus preferred stock minus
          goodwill and other intangible assets) divided by (Total assets minus goodwill and other intangible assets)

    (c)  Efficiency ratio is calculated as: (Noninterest expense) divided by (Tax-equivalent net interest income plus
          noninterest revenues)

SOURCE First M&F Corp.