Attached files

file filename
8-K - 8-K - MACKINAC FINANCIAL CORP /MI/a15-22082_18k.htm

Exhibit 99

 

GRAPHIC

 

PRESS RELEASE

 

For Release:

October 30, 2015

Nasdaq:

MFNC

Contact:

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

Website:

www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION

REPORTS NINE MONTH AND THIRD QUARTER 2015 RESULTS

 

Manistique, Michigan — Mackinac Financial Corporation (Nasdaq: MFNC) (the “Corporation”), the bank holding company for mBank, today announced third quarter 2015 net income of $1.018 million or $.16 per share compared to net income available to common shareholders of $.886 million, or $.16 per share for the third quarter of 2014.  The 2015 third quarter results include one-time charges related to (i) the transfer of our asset based lending subsidiary assets to mBank, which charges included unamortized debt issue costs and a prepayment penalty, and (ii) regulatory audit costs incurred with our approval as an SBA preferred lender.  Operating results for the first nine months of 2015 totaled $4.003 million or $.64 per share compared to $2.352 million or $.43 per share for the same period in 2014.  Total assets of the Corporation at September 30, 2015 totaled $754.972 million, compared to $613.943 million on September 30, 2014.

 

Shareholders’ equity at September 30, 2015 totaled $76.091 million, compared to $67.132 million on September 30, 2014. The book value per share equated to $12.18 on September 30, 2015 compared to $12.06 per share a year ago. Weighted average shares outstanding totaled 6,247,416 for the first nine months of 2015 compared to 5,532,966 for the same period in 2014.

 

The acquisition of Peninsula Financial Corporation (“PFC”), the holding company for Peninsula Bank, in December 2014 added approximately $125 million in assets, $70 million in loan balances and $100 million in deposits to our organization. In connection with this acquisition we increased shareholders equity by $7.804 million, issued 695,361 shares of our common stock and added approximately 350 new shareholders.

 

Key highlights for the first nine months of 2015 results include:

 

·                  mBank, the Corporation’s primary asset, recorded net income of $5.003 million in the first nine months of 2015, compared to $3.654 million for the same period in 2014, a 36.92% increase following the seamless integration of Peninsula Bank.

 

·                  The Corporation recorded “pre-tax, pre-provision” income of $6.932 million for the first nine months of 2015, compared to $4.116 million for the same period in 2014, an increase of 68%.

 

·                  Healthy new bank loan growth with production of $175.409 million and $18.971 million of “net” balance sheet growth.

 

·                  Strong net interest margin, which improved to 4.29% compared to 4.20% in the first nine months of 2014.

 

·                  Increased contribution from secondary mortgage market activity. Income from this source in the 2015 nine month period totaled $.750 million compared to $.455 million in the 2014 nine month period.

 

Loans and Nonperforming Assets

 

Total loans at September 30, 2015 were $619.906 million, a $101.533 million increase from $518.373 million at September 30, 2014, of which approximately $70.0 million is due to the PFC acquisition. The Corporation is up $18.971 million, 3.16%, from year-end 2014 total loans of $600.935 million. In addition to the aforementioned balance sheet totals, the company services

 

4



 

$229.769 million of sold mortgage loans and $65.830 million of sold SBA and USDA loans. Total loans under management now total $916 million.

 

New loan production totaled $175.409 million with the Upper Peninsula contributing $100.091 million, the Northern Lower Peninsula $42.590 million and Southeast Michigan $32.728 million. Commercial loan production accounted for $103.503 million of the nine month total, with consumer loans, primarily 1-4 family mortgages, of $71.906 million.  Commenting on new loan production and overall lending activities, Kelly W. George, President and CEO of mBank stated, “We are very pleased with the new loan opportunities in all our markets which is up $35 million from the prior year same period and we have seen continued new home purchase mortgage business throughout the year as well. Our net loan balances did not quite increase in line with production as we experienced approximately $25 — $30 million of unanticipated loan payoffs due in part to customers moving to other institutions for pricing and terms that were outside of our loan underwriting guidelines.  We have also passed on several loan transactions where we ascertained that loan structures required some form of government guarantee and the clients were able to obtain more traditional financing elsewhere. We have a healthy loan pipeline for the remainder of the year for both commercial and mortgage business and expect this momentum to continue into next year.”

 

Nonperforming loans totaled $8.028 million, 1.30% of total loans at September 30, 2015, down $1.624 million from June 30, 2015 balances of $9.652 million and up $4.089 million from 2014 year end balances of $3.939 million.  Total loan delinquencies greater than 30 days resided at a nominal 1.47%, or $9.134 million. Mr. George, commenting on credit quality, stated, “Our credit quality risk metrics and overall loan portfolio payment performance remains strong with no systemic issues within any segments of the portfolio. Of note, we expect to exit in the fourth quarter from the previously reported community development paper mill loan transaction for which we remain adequately reserved.  This was the primary reason for the increase in nonperforming loans for 2015.”

 

Margin Analysis

 

Net interest income in the first nine months of 2015 increased to $21.755 million, 4.29%, compared to $17.138 million, or 4.20%, in the first nine months of 2014.  The increase in net interest income was largely due to the PFC acquisition as we increased earning assets by approximately $90 million.  We also had increased net interest contribution due to the accretive attributes associated with the purchase accounting adjustments related to PFC loan marks under GAAP. Mr. George stated, “We have been successful in maintaining our strong net interest margin within this historically low interest rate cycle through the use of continued targeted funding strategies and disciplined loan pricing in efforts to mitigate longer term interest rate risk where we maintain a favorable balance sheet position in a rising interest rate environment. We continue to look for any loan and investment opportunities that fit our balance sheet structure but will not take unnecessary risk or extend durations in order to enhance short term yields. In addition, we are pleased that our purchase accounting marks through our loan due diligence completed for the PFC acquisition have proven accurate in augmenting margin dollars.”

 

Deposits

 

Total deposits of $622.334 million at September 30, 2015 increased by $131.128 million ($100 million from the PFC acquisition noted above) from deposits of $491.206 million on September 30, 2014 and increased $15.361 million from year end deposits of $606.973 million.  Mr. George, commenting on core deposits and overall liquidity needs, stated “The Corporation maintains a strong liquidity position to fund operations and loan growth. We proactively review our short and long term funding needs and review our pricing levels within the different segments of our deposit products in order to best manage our net interest margin to capture as many dollars as we can. We will also utilize alternative funding sources such as internet CDs and small levels of wholesale deposits when deemed necessary to structure different liabilities to match asset growth durations, and cover any potential short term funding gaps that could arise to protect our balance sheet in various interest rate change stress tests.”

 

Noninterest Income/Expense

 

Noninterest income, at $2.747 million in the first nine months of 2015, increased $.638 million from the first nine months 2014 level of $2.109 million.  The primary reason for the improvement was increased year over year activity in the secondary mortgage market.  Income from this source totaled $.750 million compared to $.455 million in the 2014 nine month period.  Noninterest expense, at $17.570 million in the first nine months of 2015, increased $2.439 million, or 16.12% from the first nine months of 2014. The 2015 increase from the first nine months of 2014 was largely attributable to the PFC acquisition in December 2014 in terms of salaries and benefits, occupancy expense of acquired branch offices and some early 2015 data processing costs prior to

 

5



 

conversion.  We remain diligent in monitoring and controlling our overall expense base, which continues to reside at below peer levels.

 

Assets and Capital

 

Total assets of the Corporation at September 30, 2015 were $754.972 million, up $141.029 million from the $613.943 million reported at September 30, 2014, with approximately $125 million attributable to the acquisition of PFC in December 2014, and up from the $743.785 million of total assets at year-end 2014. Common shareholders’ equity at September 30, 2015 totaled $76.091 million, or $12.18 per share, compared to $67.132 million, or $12.06 per share on September 30, 2014.  The Corporation and the Bank are both “well-capitalized” with Tier 1 Capital at the Corporation of 9.02% and 9.92% at the Bank.

 

Paul D. Tobias, Chairman and Chief Executive Officer of the Corporation added, “With the acquisition of PFC, the combination of our organizations has resulted in accretive earnings as planned, and we expect this contribution to continue in future periods.   The expansion of our footprint from this business combination provided us with increased growth opportunities in the western part of Marquette County and tangent markets. Our increased asset size resulted in the anticipated operational and scale efficiencies, which contributed to earnings accretion. We believe that we will have additional accretive opportunities in the near term as the regulatory and operating costs for smaller banks dictate a larger asset base.  Early in the fourth quarter we moved MCC, our asset based lending subsidiary, into mBank to take advantage of a lower cost of funds.  This activity is now contributing to earnings and we expect that contribution to accelerate as the market for closely monitored loans grows as the credit cycle ages.  In conclusion, we remain committed to our shareholders in all of our endeavors to increase value by building a safe and sound company with strong asset growth, increasing core earnings per share and growing returns on equity.”

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $750 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 17 branch locations; thirteen in the Upper Peninsula, three in the Northern Lower Peninsula and one in Oakland County, Michigan.  The Company’s banking services include commercial lending and treasury management products and services geared toward small to mid-sized businesses, as well as a full array of personal and business deposit products and consumer loans.

 

Forward-Looking Statements

 

This release contains certain forward-looking statements.  Words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “should,” “will,” and variations of such words and similar expressions are intended to identify forward-looking statements: as defined by the Private Securities Litigation Reform Act of 1995.  These statements reflect management’s current beliefs as to expected outcomes of future events and are not guarantees of future performance.  These statements involve certain risks, uncertainties and assumptions that are difficult to predict with regard to timing, extent, likelihood, and degree of occurrence.  Therefore, actual results and outcomes may materially differ from what may be expressed or forecasted in such forward-looking statements.  Factors that could cause a difference include among others: changes in the national and local economies or market conditions; changes in interest rates and banking regulations; the impact of competition from traditional or new sources; and the possibility that anticipated cost savings and revenue enhancements from mergers and acquisitions, bank consolidations, 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.

 

6



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

 

 

 

As of and for the

 

As of and For the

 

As of and for the

 

 

 

Period Ending

 

Year Ending

 

Period Ending

 

 

 

September 30,

 

December 31,

 

September 30,

 

(Dollars in thousands, except per share data)

 

2015

 

2014

 

2014

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

 

 

Assets

 

$

754,972

 

$

743,785

 

$

613,943

 

Loans

 

619,906

 

600,935

 

518,373

 

Investment securities

 

54,432

 

65,832

 

48,742

 

Deposits

 

622,334

 

606,973

 

491,206

 

Borrowings

 

49,593

 

49,846

 

52,409

 

Shareholders’ equity

 

76,091

 

73,996

 

67,132

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Net interest income

 

$

21,755

 

$

23,527

 

$

17,138

 

Income before taxes

 

6,077

 

2,829

 

3,555

 

Net income

 

4,003

 

1,700

 

2,352

 

Income per common share - Basic*

 

.64

 

.30

 

.43

 

Income per common share - Diluted*

 

.64

 

.30

 

.42

 

Weighted average shares outstanding

 

6,247,416

 

5,592,738

 

5,532,966

 

Weighted average shares outstanding- Diluted

 

6,278,817

 

5,653,811

 

5,594,040

 

 

 

 

 

 

 

 

 

Three Months Ended:

 

 

 

 

 

 

 

Net interest income

 

$

7,235

 

$

6,389

 

$

5,886

 

Income before taxes

 

1,544

 

(726

)

1,341

 

Net income

 

1,018

 

(652

)

886

 

Income per common share - Basic

 

.16

 

(.13

)

.16

 

Income per common share - Diluted*

 

.16

 

(.13

)

.16

 

Weighted average shares outstanding*

 

6,238,963

 

5,770,104

 

5,540,200

 

Weighted average shares outstanding- Diluted

 

6,278,009

 

5,770,104

 

5,611,959

 

 

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

Net interest margin

 

4.29

%

4.19

%

4.20

%

Efficiency ratio

 

72.11

 

74.43

 

77.34

 

Return on average assets

 

.72

 

.28

 

.53

 

Return on average equity

 

7.09

 

2.57

 

4.77

 

 

 

 

 

 

 

 

 

Average total assets

 

$

740,593

 

$

605,612

 

$

590,001

 

Average total shareholders’ equity

 

75,436

 

66,249

 

65,862

 

Average loans to average deposits ratio

 

100.08

%

103.98

%

103.52

%

 

 

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

 

 

Market price per common share

 

$

10.10

 

$

11.85

 

$

11.30

 

Book value per common share

 

12.18

 

11.81

 

12.06

 

Tangible book value per share

 

11.39

 

11.01

 

 

 

Dividends per share, annualized

 

.400

 

.225

 

.200

 

Common shares outstanding

 

6,249,595

 

6,266,756

 

5,564,815

 

 

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

5,779

 

$

5,140

 

$

5,279

 

Non-performing assets

 

$

10,324

 

$

6,949

 

$

4,538

 

Allowance for loan losses to total loans

 

.93

%

.86

%

1.02

%

Non-performing assets to total assets

 

1.37

%

.93

%

.74

%

Texas ratio

 

13.41

%

9.37

%

6.27

%

 

 

 

 

 

 

 

 

Number of:

 

 

 

 

 

 

 

Branch locations

 

17

 

17

 

11

 

FTE Employees

 

173

 

160

 

134

 

 

7



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

 

2015

 

2014

 

2014

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

28,581

 

$

21,947

 

$

22,399

 

Federal funds sold

 

10,000

 

 

2

 

Cash and cash equivalents

 

38,581

 

21,947

 

22,401

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

5,089

 

5,797

 

235

 

Securities available for sale

 

54,432

 

65,832

 

48,742

 

Federal Home Loan Bank stock

 

2,169

 

2,973

 

3,060

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial

 

446,327

 

433,566

 

383,759

 

Mortgage

 

156,764

 

148,984

 

119,039

 

Consumer

 

16,815

 

18,385

 

15,575

 

Total Loans

 

619,906

 

600,935

 

518,373

 

Allowance for loan losses

 

(5,779

)

(5,140

)

(5,279

)

Net loans

 

614,127

 

595,795

 

513,094

 

 

 

 

 

 

 

 

 

Premises and equipment

 

12,670

 

12,658

 

9,821

 

Other real estate held for sale

 

2,296

 

3,010

 

1,843

 

Deferred tax asset

 

9,326

 

11,498

 

8,681

 

Deposit based intangibles

 

1,106

 

1,196

 

 

 

Goodwill

 

3,805

 

3,805

 

 

 

Other assets

 

11,371

 

19,274

 

6,066

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

754,972

 

$

743,785

 

$

613,943

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

114,769

 

$

95,498

 

$

84,073

 

NOW, money market, interest checking

 

213,737

 

212,565

 

173,793

 

Savings

 

31,742

 

28,015

 

15,263

 

CDs<$100,000

 

129,715

 

134,951

 

130,821

 

CDs>$100,000

 

27,272

 

30,316

 

24,891

 

Brokered

 

105,099

 

105,628

 

62,365

 

Total deposits

 

622,334

 

606,973

 

491,206

 

 

 

 

 

 

 

 

 

Federal funds purchased

 

 

 

7,500

 

Borrowings

 

49,593

 

49,846

 

44,909

 

Other liabilities

 

6,954

 

12,970

 

3,196

 

Total liabilities

 

678,881

 

669,789

 

546,811

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

 

 

Authorized - 500,000 shares, Issued and outstanding - none and 4,000 shares

 

 

 

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

 

 

Issued and outstanding - 6,249,595; 6,266,756 and 5,564,815 respectively

 

61,320

 

61,679

 

53,800

 

Retained earnings

 

14,229

 

11,804

 

12,923

 

Accumulated other comprehensive income

 

 

 

 

 

 

 

Unrealized gains (losses) on available for sale securities

 

591

 

562

 

409

 

Minimum pension liability

 

(49

)

(49

)

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

76,091

 

73,996

 

67,132

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

754,972

 

$

743,785

 

$

613,943

 

 

8



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

 

 

Taxable

 

$

8,019

 

$

6,651

 

$

23,986

 

$

19,305

 

Tax-exempt

 

3

 

4

 

9

 

27

 

Interest on securities:

 

 

 

 

 

 

 

 

 

Taxable

 

282

 

230

 

845

 

711

 

Tax-exempt

 

35

 

14

 

129

 

41

 

Other interest income

 

46

 

34

 

148

 

114

 

Total interest income

 

8,385

 

6,933

 

25,117

 

20,198

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

Deposits

 

843

 

813

 

2,467

 

2,435

 

Borrowings

 

307

 

234

 

895

 

625

 

Total interest expense

 

1,150

 

1,047

 

3,362

 

3,060

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

7,235

 

5,886

 

21,755

 

17,138

 

Provision for loan losses

 

350

 

187

 

855

 

561

 

Net interest income after provision for loan losses

 

6,885

 

5,699

 

20,900

 

16,577

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

 

 

Deposit service fees

 

196

 

168

 

624

 

517

 

Income from loans sold on the secondary market

 

301

 

212

 

750

 

455

 

SBA/USDA loan sale gains

 

40

 

 

440

 

548

 

Mortgage servicing income

 

9

 

313

 

239

 

415

 

Net security gains

 

133

 

 

402

 

 

Other

 

94

 

75

 

292

 

174

 

Total other income

 

773

 

768

 

2,747

 

2,109

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

3,139

 

2,481

 

9,102

 

7,545

 

Occupancy

 

602

 

511

 

1,804

 

1,595

 

Furniture and equipment

 

370

 

305

 

1,159

 

927

 

Data processing

 

327

 

288

 

1,041

 

862

 

Advertising

 

153

 

114

 

399

 

344

 

Professional service fees

 

348

 

276

 

928

 

883

 

Loan and deposit

 

136

 

144

 

399

 

306

 

Writedowns and losses on other real estate held for sale

 

104

 

176

 

141

 

190

 

FDIC insurance assessment

 

135

 

92

 

383

 

267

 

Telephone

 

108

 

84

 

346

 

248

 

Other

 

692

 

655

 

1,868

 

1,964

 

Total other expenses

 

6,114

 

5,126

 

17,570

 

15,131

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

1,544

 

1,341

 

6,077

 

3,555

 

Provision for income taxes

 

526

 

455

 

2,074

 

1,203

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

1,018

 

$

886

 

$

4,003

 

$

2,352

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

$

.16

 

$

.16

 

$

.64

 

$

.43

 

Diluted

 

$

.16

 

$

.16

 

$

.64

 

$

.42

 

 

9



 

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,

 

 

 

2015

 

2014

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

102,897

 

$

106,644

 

$

100,912

 

Hospitality and tourism

 

41,156

 

46,211

 

42,538

 

Lessors of residential buildings

 

25,911

 

19,776

 

16,262

 

Gasoline stations and convenience stores

 

17,077

 

13,841

 

11,626

 

Commercial construction

 

15,498

 

16,284

 

12,242

 

Lessors of other real estate property

 

7,088

 

9,130

 

9,067

 

Other

 

236,700

 

221,680

 

191,112

 

Total Commercial Loans

 

446,327

 

433,566

 

383,759

 

 

 

 

 

 

 

 

 

1-4 family residential real estate

 

144,807

 

139,553

 

110,310

 

Consumer

 

16,815

 

18,385

 

15,575

 

Consumer construction

 

11,957

 

9,431

 

8,729

 

 

 

 

 

 

 

 

 

Total Loans

 

$

619,906

 

$

600,935

 

$

518,373

 

 

Credit Quality (at end of period):

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

 

2015

 

2014

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

 

 

Nonaccrual loans

 

$

7,226

 

$

3,939

 

$

2,098

 

Loans past due 90 days or more

 

 

 

 

Restructured loans

 

802

 

 

597

 

Total nonperforming loans

 

8,028

 

3,939

 

2,695

 

Other real estate owned

 

2,296

 

3,010

 

1,843

 

Total nonperforming assets

 

$

10,324

 

$

6,949

 

$

4,538

 

Nonperforming loans as a % of loans

 

1.30

%

.66

%

.52

%

Nonperforming assets as a % of assets

 

1.37

%

.93

%

.74

%

Reserve for Loan Losses:

 

 

 

 

 

 

 

At period end

 

$

5,779

 

$

5,140

 

$

5,279

 

As a % of average loans

 

.95

%

1.01

%

1.06

%

As a % of nonperforming loans

 

71.99

%

130.49

%

195.88

%

As a % of nonaccrual loans

 

79.98

%

130.49

%

251.62

%

Texas Ratio

 

13.41

%

9.37

%

6.27

%

 

 

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

 

 

Average loans

 

$

607,284

 

$

509,749

 

$

496,383

 

Net charge-offs (recoveries)

 

$

216

 

$

721

 

$

(57

)

Charge-offs as a % of average loans

 

.05

%

.14

%

N/M

%

 

10



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

September 30,

 

June 30, 2015

 

March 31,

 

December 31,

 

September 30,

 

 

 

2015

 

2015

 

2015

 

2014

 

2014

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

619,906

 

$

615,247

 

$

597,731

 

$

600,935

 

$

518,373

 

Allowance for loan losses

 

(5,779

)

(5,600

)

(5,527

)

(5,140

)

(5,279

)

Total loans, net

 

614,127

 

609,647

 

592,204

 

595,795

 

513,094

 

Total assets

 

754,972

 

735,338

 

728,844

 

743,785

 

613,943

 

Core deposits

 

489,963

 

470,053

 

468,622

 

471,029

 

403,950

 

Noncore deposits

 

132,371

 

118,768

 

129,291

 

135,944

 

87,256

 

Total deposits

 

622,334

 

588,821

 

597,913

 

606,973

 

491,206

 

Total borrowings

 

49,593

 

64,483

 

49,839

 

49,846

 

52,409

 

Total shareholders’ equity

 

76,091

 

75,746

 

75,038

 

73,996

 

67,132

 

Total tangible equity

 

71,180

 

70,805

 

70,066

 

68,995

 

67,132

 

Total shares outstanding

 

6,249,595

 

6,236,250

 

6,257,450

 

6,266,756

 

5,564,815

 

Weighted average shares outstanding

 

6,247,416

 

6,245,553

 

6,256,475

 

5,770,104

 

5,540,200

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

751,153

 

$

732,979

 

$

737,496

 

$

651,935

 

$

607,840

 

Loans

 

614,315

 

607,330

 

600,052

 

549,411

 

509,618

 

Deposits

 

624,528

 

594,266

 

601,834

 

522,155

 

494,599

 

Equity

 

76,362

 

75,564

 

73,776

 

67,397

 

66,558

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

7,235

 

$

7,000

 

$

7,520

 

$

6,389

 

$

5,886

 

Provision for loan losses

 

350

 

200

 

305

 

639

 

187

 

Net interest income after provision

 

6,885

 

6,800

 

7,215

 

5,750

 

5,699

 

Total noninterest income

 

773

 

1,350

 

624

 

1,003

 

768

 

Total noninterest expense

 

6,114

 

5,700

 

5,756

 

7,479

 

5,126

 

Income before taxes

 

1,544

 

2,450

 

2,083

 

(726

)

1,341

 

Provision for income taxes

 

526

 

836

 

712

 

(74

)

455

 

Net income available to common shareholders

 

$

1,018

 

$

1,614

 

$

1,371

 

$

(652

)

$

886

 

Income pre-tax, pre-provision

 

$

1,894

 

$

2,650

 

$

2,388

 

$

(87

)

$

1,528

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.16

 

$

.26

 

$

.22

 

$

(.13

)

$

.16

 

Book value per common share

 

12.18

 

12.15

 

11.99

 

11.81

 

12.06

 

Tangible book value per share

 

11.39

 

11.35

 

11.20

 

11.01

 

12.06

 

Market value, closing price

 

10.10

 

10.53

 

11.39

 

11.85

 

11.30

 

Dividends per share

 

.100

 

.075

 

.075

 

.075

 

.05

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

1.30

%

1.57

%

1.98

%

.66

%

.52

%

Nonperforming assets/total assets

 

1.37

 

1.64

 

1.99

 

.93

 

.74

 

Allowance for loan losses/total loans

 

.93

 

.91

 

.92

 

.86

 

1.02

 

Allowance for loan losses/nonperforming loans

 

71.99

 

58.02

 

46.64

 

130.49

 

195.88

 

Texas ratio (1)

 

13.41

 

15.76

 

19.16

 

9.37

 

6.27

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.54

%

.88

%

.75

%

(.40

)%

.58

%

Return on average equity

 

5.28

 

8.57

 

7.54

 

(3.84

)

5.28

 

Net interest margin

 

4.18

 

4.17

 

4.53

 

4.19

 

4.20

 

Efficiency ratio

 

76.13

 

69.94

 

74.27

 

70.27

 

73.83

 

Average loans/average deposits

 

98.36

 

102.20

 

99.78

 

105.22

 

103.03

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

9.02

%

9.14

%

8.75

%

8.57

%

10.23

%

Tier 1 capital to risk weighted assets

 

10.28

 

10.18

 

10.33

 

10.23

 

11.68

 

Total capital to risk weighted assets

 

11.17

 

11.04

 

11.22

 

11.07

 

12.68

 

Average equity/average assets (for the quarter)

 

10.19

 

10.31

 

10.00

 

10.34

 

10.95

 

Tangible equity/tangible assets (at quarter end)

 

9.49

 

9.68

 

9.68

 

9.25

 

10.93

 

 


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

 

11