Attached files

file filename
8-K - 8-K - MACKINAC FINANCIAL CORP /MI/a12-25971_18k.htm

Exhibit 99

 

       

 

PRESS RELEASE

 

MACKINAC FINANCIAL CORPORATION REPORTS STRONG RESULTS FOR THE 2012
THIRD QUARTER AND NINE MONTH PERIODS

 

For Release:

November 1, 2012

Nasdaq:

MFNC

Contact:

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

Website:

www.bankmbank.com

 

Manistique, Michigan — Mackinac Financial Corporation (Nasdaq: MFNC), the bank holding company for mBank (the “Bank”), today announced third quarter 2012 income of $.897 million or $.19 per share compared to net income of $.707 million, or $.21 per share for the third quarter of 2011. Nine month 2012 operating results totaled $5.536 million, or $1.44 per shares, which included a $3.0 million valuation adjustment to the deferred tax asset.  Operating results excluding the deferred tax asset for the first nine months of 2012 totaled $2.536 million or $.66 per share compared to $1.566 million or $.46 per share for the same period in 2011. The Corporation’s subsidiary mBank recorded net income of $1.329 million for the quarter and $3.577 million, excluding the valuation adjustment to deferred taxes, for the first nine months of this year compared to $2.439 million for the same period in 2011.

 

Total assets of the Corporation at September 30, 2012 were $551.117 million, up 10.53% from the $498.598 million reported at September 30, 2011 and up 10.60% from the $498.311 million of total assets at year-end 2011.

 

Some highlights for the first nine months of 2012 results include:

 

·                  Consummation of a common stock rights offering and the investment by Steinhardt Capital Investors, LLLP with the issuance of 2,140,178 shares for net proceeds of $11.500 million.

 

·                  New loan production of $145 million which encompasses all types of originations. Balance sheet growth equated to $32.7 million this fiscal year and $42 million from the third quarter of 2011.

 

·                  Continued success with the sale of SBA and USDA loan guarantees with sales generating $1.126 million for the first 9 months of the year.

 

·                  Continued core deposit growth of $24 million from 2011 year end

 

·                  Nine month secondary mortgage loan income of $.844 million, compared to $.394 million in the same period of 2011.

 

·                  Improved net interest margin at 4.19% compared to 3.95% for the first nine months of 2011.

 

·                  Improved credit quality with a Texas Ratio of 11.26% compared to 24.28% one year ago, with nonperforming assets of $8.801 million in 2012 compared to $14.885 million a year ago.

 

·                  Opening of our new standalone Escanaba branch banking center relocated from an in-store Menards location in August, and also the opening of our new loan production office in Traverse City in September. Both locations are considered core commerce center hubs of their respective markets, where we feel additional client generation avenues will yield long term benefits to maximize the Corporation’s value.

 

1



 

Loan Production

 

Total loans at September 30, 2012 were $433.958 million, a 10.73% increase from the $391.903 million at September 30, 2011 and up $32.712 million from year-end 2011 total loans of $401.246 million.  The Corporation had total loan production for all loan types of $145 million in the first nine months of this year.  Comprising the total production were $73 million in commercial loans, and $72 million in consumer, $67 million of which were mortgages.  The Upper Peninsula continues to drive a large majority of the new originations, totaling $93 million, with Southeast Michigan production of $27 million, and the Northern Lower Peninsula with $25 million.  Commenting on new loan opportunities, Kelly W. George, President and Chief Executive Officer of mBank, stated, “We are extremely pleased with our success in loan production thus far in 2012. Our loan production has been all encompassing, including new home purchases and refinances, small business expansion and working capital advances, and also a fair amount of loan relationships we have been able to procure from some of our competition. Our balance sheet growth would have been greater considering our production, but we are still experiencing unexpected large loan pay downs as a result of excess cash flow from some of our stronger commercial credits and we have also had some loans that exited the bank due to competitive pricing or loan structures that we felt did not adhere to our policy standards and credit culture. In addition to the $434 million in balance sheet loans, we also have $60 million of SBA/USDA loans and $78 million of secondary market mortgage loans that we have sold but retain servicing on that respectively adds to our totals loans under management of $572 million. The servicing of these loans also provides another source of sustained noninterest income.”

 

Secondary Market Mortgage Lending

 

The Corporation made a concentrated effort several years ago to augment this line of business through some key personnel additions and technology enhancements.  These efforts appear to be making a strong foothold as the Corporation is well ahead of 2011 in terms of secondary market mortgage loans produced and sold. Thus far in 2012, the Corporation produced $45.6 million in secondary market mortgage loans compared to $21.6 million in the 2011 nine month period. Gains and fees from secondary mortgage activity totaled $.844 million in 2012 compared to $.394 million in 2011.  In addition, the Corporation also received $.121 million in fees on its secondary market servicing portfolio.

 

SBA/USDA Program Lending

 

The Corporation continues to have success in this line of business as in years past with 2012 nine month gains from sales of SBA/USDA guaranteed loan balances amounting to $1.126 million compared to $1.469 million in 2011. Total SBA/USDA loans equated to $19.370 million for the first 9 months of this year compared to $23.806 million in 2011.  The servicing of this portfolio generates an additional $.269 million in income for the Corporation.

 

Nonperforming Loans / Assets

 

Nonperforming loans totaled $5.290 million, 1.23% of total loans at September 30, 2012 compared to $9.673 million, or 2.47% of total loans at September 30, 2011 and down $2.703 million from December 31, 2011.  Nonperforming assets were reduced by $6.084 million from a year ago and stood at 1.60% of total assets equating to $8.801 million.  Total loan delinquencies resided at 1.00% or $4.320 million, almost solely made up of non-accrual commercial loans.  George, commenting on credit quality, stated, “We are pleased with our continued reduction in the level of nonperforming assets and the overall payment performance on our total loan portfolio which has shown steady improvement since the peak of the economic downturn late in 2008.  Our current level of nonperforming assets and associated costs are now more in line with a normal business climate and we annually evaluate the underlying collateral of these assets to maintain appropriate carrying values until disposition. We continue to diligently pursue final resolution of our remaining nonperforming assets and are extremely proactive with customers that may be experiencing some financial stress in order to mitigate new problem assets.”

 

Margin Analysis

 

Net interest margin in the first nine months of 2012 increased to $14.712 million, at 4.19%, compared to $13.028 million, or 3.95%, in the same period in 2011.  The interest margin increase was largely due to decreased funding costs.  George, commenting on margin items, stated, “We expect some margin pressure in future periods from a national economic policy that fosters a low interest rate environment. This has limited investment options and reduced our loan portfolio yields in this prolonged economic cycle.  We are experiencing pressure from existing borrowers and with new credit opportunities for

 

2



 

longer fixed rate terms and lower variable rate floors. Our challenge is to continue growing our loan portfolio with a balance of fixed and variable rates structured to mitigate long term interest rate risk when an upward movement begins to occur.”

 

Deposits

 

Total deposits of $439.363 million at September 30, 2012 increased 8.47% from deposits of $405.058 million on September 30, 2011.  Total deposits on September 30, 2012 were up $34.574 million from year-end 2011 deposits of $404.789 million.  The overall increase in deposits for the nine months of 2012 is comprised of an increase in noncore deposits of $10.798 million and increased core deposits of $23.776 million. George, commenting on core deposits, stated, “In 2012 we have continued to experience a good  core deposit growth, though lower than in previous years, partially due to proactive rate reductions on deposit products that led to some balance reductions from price driven deposit customers. Our balance sheet liquidity is strong, and we have been able to fund the majority of our balance sheet growth with core deposits.”

 

Noninterest Income/Expense

 

Noninterest income, at $3.060 million in the first nine months of 2012, increased $.129 million from the same period in 2011 which totaled $2.931 million. The largest driver of noninterest income in 2012 was secondary market mortgage activities and gains from SBA/USDA loan sales. Income from secondary mortgage activities totaled $1.136 million in 2012 compared to $.694 million in 2011.  SBA/USDA loan sale gains were behind 2011 with year to date gains of $1.126 million compared to 2011 gains of $1.469 million.

 

Noninterest expense, at $12.408 million in the first nine months of 2012, increased $.659 million, or 5.61% from the same period in 2011.  Increased expenses were noted in data processing, professional services associated with the divesture auction of our TARP securities and nominal employment costs. The FDIC premiums were reduced by 53.11% in the first nine months of 2012 to $.354 million down from $.755 million in the same period in 2011. George commenting on areas of increased expenses, “We are diligent in our efforts to manage our operating expenses that has been increasingly challenging due to increased overall costs associated with the banking climate, along with an ever changing need for upgrading our technology to stay ahead and thwart cyber/internet fraud while maintaining operational efficiencies.”

 

Capital

 

In August, the Corporation consummated the common stock rights offering and the capital investment by Steinhardt Capital Investors, LLLP with the issuance of 2,140,178 shares of common stock for $11.500 million. Total shareholders’ equity at September 30, 2012 totaled $72.945 million, compared to $55.479 million on September 30, 2011, an increase of $17.466 million, or 31.48%.  Book value of common shareholders’ equity was $11.14 per share at September 30, 2012 compared to $13.05 per share at September 30, 2011 and compared to $46.148 million, or $12.97 per share on December 31, 2011. The Corporation and the Bank are both “well-capitalized” with Tier 1 Capital at the Corporation of 11.93% and 9.26% at the Bank.

 

Paul D. Tobias, Chairman and Chief Executive Officer, concluded, “We are proud of our operating results thus far in 2012. We have continued our great success in the generation of new loans and have been able to grow our balances during extremely challenging times. We expect to close the year strong since our pipeline is robust with both balance sheet and secondary market loans. Looking forward, we are positioned well for expansion with our recent capital raise of $11.5 million from our rights offering and the investment from the Steinhardt family. This new capitalization and the access to the capital and the funding that accompany an association with the Steinhardts will be significant catalysts in the execution of our long-term strategic plan for franchise growth and increasing shareholder value.”

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $550 million and whose common stock is traded on the NASDAQ stock market as “MFNC.”   The principal subsidiary of the Corporation is mBank.  Headquartered in Manistique, Michigan, mBank has 11 branch locations; seven in the Upper Peninsula, three in the Northern Lower Peninsula and one in Oakland County, Michigan.  The 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.

 

3



 

Forward-Looking Statements

 

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

 

4



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

 

 

 

September 30,

 

December 31,

 

September 30,

 

(Dollars in thousands, except per share data)

 

2012

 

2011

 

2011

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

 

 

Assets

 

$

551,117

 

$

498,311

 

$

498,598

 

Loans

 

433,958

 

401,246

 

391,903

 

Investment securities

 

42,476

 

38,727

 

37,022

 

Deposits

 

439,363

 

404,789

 

405,058

 

Borrowings

 

35,925

 

35,997

 

35,997

 

Common Shareholders’ Equity

 

61,945

 

44,342

 

44,613

 

Shareholders’ equity

 

72,945

 

55,263

 

55,479

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Net interest income

 

$

14,712

 

$

17,929

 

$

13,028

 

Income before taxes and preferred dividend

 

4,569

 

3,316

 

3,210

 

Net income

 

5,536

 

1,452

 

1,566

 

Income per common share - Basic

 

1.44

 

.42

 

.46

 

Income per common share - Diluted

 

1.39

 

.41

 

.45

 

Weighted average shares outstanding

 

3,857,002

 

3,419,736

 

3,419,736

 

Weighted average shares outstanding- Diluted

 

3,976,852

 

3,500,204

 

3,503,347

 

 

 

 

 

 

 

 

 

Three Months Ended:

 

 

 

 

 

 

 

Net interest income

 

$

4,930

 

4,901

 

4,709

 

Income before taxes and preferred dividend

 

1,562

 

105

 

1,355

 

Net income

 

897

 

(114

)

707

 

Income per common share - Basic

 

.19

 

(.03

)

.21

 

Income per common share - Diluted

 

.18

 

(.03

)

.20

 

Weighted average shares outstanding

 

4,722,029

 

3,419,736

 

3,419,736

 

Weighted average shares outstanding- Diluted

 

4,858,215

 

3,480,347

 

3,509,581

 

 

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

Net interest margin

 

4.19

%

4.06

%

3.95

%

Efficiency ratio

 

67.07

 

68.43

 

68.73

 

Return on average assets

 

1.42

 

.30

 

.43

 

Return on average common equity

 

15.21

 

3.30

 

4.81

 

Return on average equity

 

12.41

 

2.66

 

3.85

 

 

 

 

 

 

 

 

 

Average total assets

 

$

520,387

 

$

489,539

 

$

490,293

 

Average common shareholders’ equity

 

48,604

 

43,940

 

43,563

 

Average total shareholders’ equity

 

59,582

 

54,561

 

54,340

 

Average loans to average deposits ratio

 

98.90

%

98.05

%

96.96

%

 

 

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

 

 

Market price per common share

 

$

7.60

 

$

5.42

 

$

5.46

 

Book value per common share

 

$

11.14

 

$

12.97

 

$

13.05

 

Common shares outstanding

 

5,559,914

 

3,419,736

 

3,419,736

 

 

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

5,186

 

$

5,251

 

$

5,838

 

Non-performing assets

 

$

8,801

 

$

11,155

 

$

14,885

 

Allowance for loan losses to total loans

 

1.20

%

1.31

%

1.49

%

Non-performing assets to total assets

 

1.60

%

2.24

%

2.99

%

Texas ratio

 

11.26

%

18.43

%

24.28

%

 

 

 

 

 

 

 

 

Number of:

 

 

 

 

 

 

 

Branch locations

 

11

 

11

 

11

 

FTE Employees

 

121

 

116

 

114

 

 

5



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

 

2012

 

2011

 

2011

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

31,403

 

$

20,071

 

$

30,122

 

Federal funds sold

 

16,002

 

13,999

 

12,000

 

Cash and cash equivalents

 

47,405

 

34,070

 

42,122

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

10

 

10

 

10

 

Securities available for sale

 

42,476

 

38,727

 

37,022

 

Federal Home Loan Bank stock

 

3,060

 

3,060

 

3,060

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial

 

329,891

 

311,215

 

312,678

 

Mortgage

 

93,446

 

83,106

 

72,379

 

Consumer

 

10,621

 

6,925

 

6,846

 

Total Loans

 

433,958

 

401,246

 

391,903

 

Allowance for loan losses

 

(5,186

)

(5,251

)

(5,838

)

Net loans

 

428,772

 

395,995

 

386,065

 

 

 

 

 

 

 

 

 

Premises and equipment

 

10,744

 

9,627

 

9,507

 

Other real estate held for sale

 

3,511

 

3,162

 

5,212

 

Deferred Tax Asset

 

9,670

 

8,427

 

8,349

 

Other assets

 

5,469

 

5,233

 

7,251

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

551,117

 

$

498,311

 

$

498,598

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

62,306

 

$

51,273

 

$

53,736

 

NOW, money market, interest checking

 

152,286

 

152,563

 

157,596

 

Savings

 

15,783

 

14,203

 

15,618

 

CDs<$100,000

 

142,125

 

130,685

 

119,893

 

CDs>$100,000

 

25,390

 

23,229

 

24,138

 

Brokered

 

41,473

 

32,836

 

34,077

 

Total deposits

 

439,363

 

404,789

 

405,058

 

 

 

 

 

 

 

 

 

Borrowings

 

35,925

 

35,997

 

35,997

 

Other liabilities

 

2,884

 

2,262

 

2,064

 

Total liabilities

 

478,172

 

443,048

 

443,119

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

 

 

Authorized 500,000 shares, Issued and outstanding - 11,000 shares

 

11,000

 

10,921

 

10,866

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

 

 

Issued and outstanding - 5,559,914, 3,419,736 and 3,419,736 shares respectively

 

55,047

 

43,525

 

43,525

 

Retained earnings

 

6,028

 

492

 

607

 

Accumulated other comprehensive income

 

870

 

325

 

481

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

72,945

 

55,263

 

55,479

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

551,117

 

$

498,311

 

$

498,598

 

 

6



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

(Unaudited)

 

(Unaudited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

 

 

Taxable

 

$

5,803

 

$

5,584

 

$

17,256

 

$

15,918

 

Tax-exempt

 

28

 

35

 

90

 

114

 

Interest on securities:

 

 

 

 

 

 

 

 

 

Taxable

 

226

 

304

 

728

 

878

 

Tax-exempt

 

6

 

7

 

20

 

21

 

Other interest income

 

41

 

26

 

96

 

89

 

Total interest income

 

6,104

 

5,956

 

18,190

 

17,020

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

Deposits

 

1,011

 

1,091

 

2,986

 

3,541

 

Borrowings

 

163

 

156

 

492

 

452

 

Total interest expense

 

1,174

 

1,247

 

3,478

 

3,993

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

4,930

 

4,709

 

14,712

 

13,027

 

Provision for loan losses

 

150

 

400

 

795

 

1,000

 

Net interest income after provision for loan losses

 

4,780

 

4,309

 

13,917

 

12,027

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

 

 

Deposit service fees

 

155

 

180

 

538

 

616

 

Income from secondary market loans sold

 

320

 

195

 

844

 

394

 

SBA/USDA loan sale gains

 

506

 

283

 

1,126

 

1,469

 

Mortgage servicing income

 

92

 

300

 

292

 

300

 

Other

 

76

 

48

 

260

 

152

 

Total other income

 

1,149

 

1,006

 

3,060

 

2,931

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

2,063

 

1,811

 

6,041

 

5,441

 

Occupancy

 

370

 

334

 

1,050

 

1,048

 

Furniture and equipment

 

213

 

197

 

660

 

612

 

Data processing

 

253

 

177

 

739

 

532

 

Professional service fees

 

210

 

165

 

700

 

550

 

Loan and deposit

 

195

 

288

 

674

 

719

 

Writedowns and losses on other real estate held for sale

 

265

 

296

 

450

 

728

 

FDIC insurance assessment

 

36

 

215

 

354

 

755

 

Telephone

 

56

 

51

 

168

 

160

 

Advertising

 

96

 

93

 

292

 

292

 

Other

 

610

 

333

 

1,280

 

912

 

Total other expenses

 

4,367

 

3,960

 

12,408

 

11,749

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

1,562

 

1,355

 

4,569

 

3,209

 

Provision for income taxes

 

528

 

455

 

(1,458

)

1,071

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

1,034

 

900

 

6,027

 

2,138

 

 

 

 

 

 

 

 

 

 

 

Preferred dividend and accretion of discount

 

137

 

193

 

491

 

573

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

897

 

$

707

 

$

5,536

 

$

1,565

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

$

.19

 

$

.21

 

$

1.44

 

$

.46

 

Diluted

 

$

.18

 

$

.20

 

$

1.39

 

$

.45

 

 

7



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

LOAN PORTFOLIO AND CREDIT QUALITY

 

(Dollars in thousands)

 

Loan Portfolio Balances (at end of period):

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

 

2012

 

2011

 

2011

 

 

 

(Unaudited)

 

(Unaudited)

 

(Audited)

 

Commercial Loans:

 

 

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

88,505

 

$

75,391

 

$

62,567

 

Hospitality and tourism

 

36,950

 

33,306

 

33,867

 

Real estate agents and managers

 

12,336

 

10,617

 

16,433

 

Lessors of nonresidential buildings

 

12,326

 

16,499

 

19,771

 

Other

 

158,017

 

155,657

 

166,497

 

Total Commercial Loans

 

308,134

 

291,470

 

299,135

 

 

 

 

 

 

 

 

 

1-4 family residential real estate

 

86,643

 

77,332

 

78,759

 

Consumer

 

10,621

 

6,925

 

6,268

 

Construction

 

 

 

 

 

 

 

Commercial

 

21,757

 

19,745

 

 

Consumer

 

6,803

 

5,774

 

7,741

 

 

 

 

 

 

 

 

 

Total Loans

 

$

433,958

 

$

401,246

 

$

391,903

 

 

Credit Quality (at end of period):

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

 

2012

 

2011

 

2011

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

 

 

Nonaccrual loans

 

$

3,122

 

$

5,490

 

$

5,954

 

Loans past due 90 days or more

 

 

 

 

Restructured loans

 

2,168

 

2,503

 

3,719

 

Total nonperforming loans

 

5,290

 

7,993

 

9,673

 

Other real estate owned

 

3,511

 

3,162

 

5,212

 

Total nonperforming assets

 

$

8,801

 

$

11,155

 

$

14,885

 

Nonperforming loans as a % of loans

 

1.22

%

1.99

%

2.47

%

Nonperforming assets as a % of assets

 

1.60

%

2.24

%

2.99

%

Reserve for Loan Losses:

 

 

 

 

 

 

 

At period end

 

$

5,186

 

$

5,251

 

$

5,838

 

As a % of average loans

 

1.24

%

1.35

%

1.19

%

As a % of nonperforming loans

 

98.03

%

65.69

%

60.35

%

As a % of nonaccrual loans

 

166.11

%

95.65

%

98.05

%

Texas Ratio

 

11.26

%

18.43

%

24.28

%

 

 

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

 

 

Average loans

 

$

417,159

 

$

388,115

 

$

385,391

 

Net charge-offs

 

$

860

 

$

3,662

 

$

1,775

 

Charge-offs as a % of average

 

 

 

 

 

 

 

loans, annualized

 

.28

%

.94

%

.62

%

 

8



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2012

 

2012

 

2012

 

2011

 

2011

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

433,958

 

$

419,453

 

$

414,402

 

$

401,246

 

$

391,903

 

Allowance for loan losses

 

(5,186

)

(5,083

)

(5,382

)

(5,251

)

(5,838

)

Total loans, net

 

428,772

 

414,370

 

409,020

 

395,995

 

386,065

 

Total assets

 

551,117

 

524,366

 

506,496

 

498,311

 

498,598

 

Core deposits

 

372,500

 

357,933

 

355,186

 

348,724

 

346,843

 

Noncore deposits (1)

 

66,863

 

67,448

 

56,902

 

56,065

 

58,215

 

Total deposits

 

439,363

 

425,381

 

412,088

 

404,789

 

405,058

 

Total borrowings

 

35,925

 

35,997

 

35,997

 

35,997

 

35,997

 

Common shareholders’ equity

 

61,945

 

49,352

 

45,119

 

44,342

 

44,613

 

Total shareholders’ equity

 

72,945

 

60,352

 

56,095

 

55,263

 

55,479

 

Total shares outstanding

 

5,559,914

 

3,419,736

 

3,419,736

 

3,419,736

 

3,419,736

 

Weighted average shares outstanding

 

4,722,029

 

3,419,736

 

3,419,736

 

3,419,736

 

3,419,736

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

545,788

 

$

511,681

 

$

503,412

 

$

487,304

 

$

497,333

 

Loans

 

424,461

 

422,887

 

404,048

 

396,197

 

397,665

 

Deposits

 

439,327

 

452,655

 

409,250

 

390,940

 

403,957

 

Common Equity

 

56,327

 

44,927

 

44,469

 

44,325

 

44,105

 

Equity

 

67,327

 

55,915

 

55,418

 

55,219

 

54,998

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

4,930

 

$

5,019

 

$

4,763

 

$

4,901

 

$

4,709

 

Provision for loan losses

 

150

 

150

 

495

 

1,300

 

400

 

Net interest income after provision

 

4,780

 

4,869

 

4,268

 

3,601

 

4,309

 

Total noninterest income

 

1,149

 

1,305

 

606

 

725

 

1,006

 

Total noninterest expense

 

4,367

 

4,207

 

3,834

 

4,221

 

3,960

 

Income before taxes

 

1,562

 

1,967

 

1,040

 

105

 

1,355

 

Provision for income taxes

 

528

 

(2,335

)

349

 

27

 

455

 

Net income

 

1,034

 

4,302

 

691

 

78

 

900

 

Preferred dividend expense

 

137

 

161

 

193

 

192

 

193

 

Net income (loss) available to common shareholders

 

$

897

 

$

4,141

 

$

498

 

$

(114

)

$

707

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.19

 

$

1.21

 

$

.15

 

$

(.03

)

$

.21

 

Book value per common share

 

11.14

 

14.43

 

13.19

 

12.97

 

13.05

 

Market value, closing price

 

7.60

 

5.99

 

7.00

 

5.42

 

5.46

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

1.22

%

1.28

%

1.65

%

1.99

%

2.47

%

Nonperforming assets/total assets

 

1.60

 

1.70

 

2.04

 

2.24

 

2.99

 

Allowance for loan losses/total loans

 

1.20

 

1.21

 

1.30

 

1.31

 

1.49

 

Allowance for loan losses/nonperforming loans

 

98.03

 

94.57

 

78.49

 

65.69

 

60.35

 

Texas ratio (2)

 

11.26

 

13.59

 

16.84

 

18.43

 

24.28

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.65

%

3.21

%

.40

%

(.09

)%

.56

%

Return on average common equity

 

6.33

 

36.57

 

4.53

 

(1.02

)

6.35

 

Return on average equity

 

5.29

 

29.39

 

3.62

 

(.82

)

5.10

 

Net interest margin

 

4.10

 

4.30

 

4.17

 

4.38

 

4.14

 

Efficiency ratio

 

67.29

 

63.61

 

71.01

 

69.04

 

67.39

 

Average loans/average deposits

 

96.62

 

101.50

 

98.73

 

101.34

 

98.44

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

11.93

%

10.16

%

9.95

%

10.08

%

9.73

%

Tier 1 capital to risk weighted assets

 

14.02

 

12.87

 

11.55

 

11.62

 

11.65

 

Total capital to risk weighted assets

 

15.15

 

14.12

 

12.80

 

12.87

 

12.97

 

Average equity/average assets

 

12.34

 

10.93

 

11.01

 

11.33

 

11.06

 

Tangible equity/tangible assets

 

13.36

 

11.51

 

11.01

 

11.33

 

11.06

 

 


(1)  Noncore deposits includes Internet CDs, brokered deposits and CDs greater than $100,000

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

 

9



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

 

10