Attached files

file filename
8-K - 8-K - MACKINAC FINANCIAL CORP /MI/a18-5705_18k.htm

Exhibit 99

 

 

PRESS RELEASE

 

For Release:

 

February 8, 2017

Nasdaq:

 

MFNC

Contact:

 

Jesse A. Deering, EVP & Chief Financial Officer (248) 290-5906 /jdeering@bankmbank.com

Website:

 

www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION

REPORTS 2017 FOURTH QUARTER AND ANNUAL RESULTS

 

Manistique, Michigan — Mackinac Financial Corporation (Nasdaq: MFNC) (the “Corporation”), the bank holding company for mBank, today announced 2017 net income of $5.48 million, or $.87 per share, compared to net income $4.48 million, or $.72 per share, in 2016.  The 2017 results include the effects of the $2.02 million non-cash tax expense related to the revaluation of the company’s Deferred Tax Asset (“DTA”) as a result of the corporate tax code change in December 2017 and a small amount of transaction related expenses related to the recently announced definitive agreement to acquire First Federal of Northern Michigan Bancorp, Inc. (“FFNM”).  The 2016 results included expenses related to the acquisitions of Niagara Bancorporation, Inc. (“Niagara”) and First National Bank of Eagle River (“Eagle River”) that had an after-tax impact of $2.05 million on earnings. Adjusted core net income for 2017 was $7.57 million (net of the DTA adjustment and FFNM expenses) or $1.20 per share while 2016 (exclusive of all Niagara and Eagle transaction-related expenses) was $6.53 million, or $1.05 per share.  On a per share basis, actual earnings growth was 20% while adjusted earnings growth was 14% year-over-year.

 

The DTA adjustment negated earnings for the quarter ended December 31, 2017 resulting in a nominal $20 thousand loss for the period ($0.00 per share), compared to earnings of $1.70 million, or $0.27 per share, in the prior year period.  Exclusive of the DTA adjustment and transaction related expenses, the adjusted core net income for the fourth quarter of 2017 was $2.07 million, or $0.33 per share.

 

Total assets of the Corporation at December 31, 2017 were $985.37 million, compared to $983.52 million at December 31, 2016.  Shareholders’ equity at December 31, 2017 totaled $81.40 million, compared to $78.61 million at December 31, 2016. Book value per share equated to $12.95 compared to $12.55 per share a year ago.  Tangible book value at yearend 2017 was $73.78 million or $11.72 per share compared to $70.74 million or $11.29 per share for 2016.  Market price on the last trading day of the year was $15.90 in 2017 and $13.47 in 2016.  Weighted average shares outstanding totaled 6,288,791 for year-end 2017 compared to 6,236,067 for the same period in 2016.

 

Key highlights:

 

·                  mBank, the Corporation’s primary asset, recorded net income of $6.92 million in 2017, compared to $6.05 million, in 2016.  The DTA revaluation resulted in a non-cash tax expense totaling $2.02 million.  Adjusted core net income for 2017 was $8.95 million compared to 2016 (exclusive of $1.754 million in transaction related expenses) of $7.80 million.  Adjusted bank net income grew approximately 15%.

 

·                  In early 2018 the Corporation announced the execution of a definitive agreement to acquire First Federal of Northern Michigan through an all-stock merger of FFNM with and into a subsidiary of the Corporation. The aggregate value of the transaction is estimated at approximately $41.8 million, subject to MFNC’s closing price on the day the deal closes.  The transaction remains subject to various approvals with an expected closing date late in the second quarter 2018.

 



 

·                  Total interest income of $44.38 million for 2017 compared to $37.98 million for the same period in 2016.

 

·                  Net Interest Margin remains strong at 4.20%, consistent with the 2016 margin of 4.19%.

 

·                  Credit quality at the bank remains solid with a Texas Ratio of 7.77% compared to 11.76% one year ago, and nonperforming assets of $6.13 million, or .62% of total assets, compared to $8.91 million, or .91% of total assets for the same period in 2016.

 

Loan Growth and Production

 

Total loans at yearend 2017 were $811 million, a $29 million increase, equating to 4%, from $782 million at December 31, 2016.  In addition to the balance sheet totals, the Corporation services $198 million of sold mortgage loans and $57 million of sold SBA and USDA loans. Total loans under management equal approximately $1.07 billion.

 

Total new loan production for 2017 was $275 million. Commercial production accounted for $140 million, aggregate mortgage (mainly 1-4 family) and consumer production was $112 million and production from Mackinac Commercial Credit (“MCC”), the asset based lending division of mBank, was $23 million.  The Upper Peninsula region contributed $127 million, Northern Lower Peninsula $50 million, Southeast Michigan $46 million, Wisconsin $29 million and MCC $23 million.  Commenting on new loan production and overall lending activities, Kelly W. George, President and CEO of mBank stated “Our product mix and geographic diversification has allowed us to remain consistent in our loan production year-over-year and to prudently grow our loan portfolio organically. 2017 was a highly competitive year for good earning assets which impacted overall market loan pricing and caused us to pass on some opportunities where pricing and/or structure did not meet our requirements for that loan type.  Specifically, from a macro portfolio management standpoint, we slowed the origination of non-owner occupied real estate loans given their higher risk profile compared to our preferred portfolio composition.  While we could have increased our production totals, we will remain steadfast in our credit process and profitability requirements for long term balance sheet strength.  We are also very excited about the markets that we will gain through the pending FFNM transaction as well as the complementary granularity of their loan portfolio and mortgage business. The transaction augments our organic production capacity even further and the scale will allow us to aggressively compete in the new markets and the Northern Lower Peninsula region in general.”

 

Credit Quality

 

Nonperforming assets totaled $6.13 million, .62% of total assets at December 31, 2017, down from 2016 balances of $8.91 million or .91% of total assets. Total loan delinquencies greater than 30 days resided at a nominal .66%, or $5.40 million. Mr. George, commenting on credit quality, stated, “Our credit quality metrics remain strong with no systematic issues within our loan book as we remain vigilant to ensure continued prudent underwriting standards and not stretch for loans that do not meet our policy guidelines. The slight increase in metrics due to the acquired loan portfolios through our 2016 acquisitions have normalized in 2017 through proactive resolution of some of those troubled credits resulting in even stronger asset quality metrics and desired accretion. We remain comfortable with our remaining purchase accounting marks.  We’ve applied the same rigorous diligence process to our evaluation of the FFNM loan portfolio prior to executing the definitive agreement, and expect to experience similarly reliable results.”

 

Margin Analysis

 

2017 net interest income and net interest margin were $37.94 million and 4.20%, compared to $33.10 million and 4.19%, for 2016.  The increase in net interest income was due to organic growth as well as scale achieved through the Niagara and Eagle River acquisitions.  The Corporation also had continued net interest contribution due to the accretive attributes associated with the purchase accounting adjustments related to the three acquisitions completed since December 2014. Mr. George stated, “We have been successful in maintaining our strong net interest margin which is akin to my loan production commentary regarding disciplined loan pricing and proactive review and pricing of in-market deposits. We have also worked to employ targeted wholesale funding strategies that support the long-term structural integrity of our balance sheet composition in an increasing rate environment we have not operated in some time.”

 



 

Deposits

 

Total deposits of $818.00 million at December 31, 2017 remained mostly flat compared to deposits of $823.51 million on December 31, 2016.  Mr. George, commenting on overall deposits and liquidity, stated, “The company maintains a strong liquidity position with many different funding sources to support loan growth and operations. We remain committed to growing core deposits in our local communities through a very competitive product and service mix.  The main impetus behind the slightly lower level of deposits was the loss of a couple acquired high-priced depository relationships that required pledging of bank investments for uninsured balances. One of the key reasons for the business combination with FFNM is the positive impact we expect on our overall deposit base with a large amount of long tenured low-cost core deposits which will enable us to remove some higher priced more volatile brokered CD’s. This balance sheet repositioning on the liability side will provide a more stable funding source for loan growth, and significantly reduce our funding costs in total”.

 

Noninterest Income/Expense

 

Noninterest income, at $4.04 million for 2017, remained consistent with the $4.15 million earned in 2016.  The slight decrease in noninterest income was primarily due to a small decrease in gain on sales of secondary mortgage loans and SBA loans.    Income from sold secondary mortgages totaled $1.37 million compared to $1.58 million in 2016 while SBA gains were $.87 million compared to $.90 million in 2016.  Noninterest expense, at $30.34 million in 2017, increased a nominal $451 thousand from 2016.  The 2016 amount included some acquisition costs, most notably the Eagle River data processing termination fee of roughly $1.7 million. There were also customary increases in salaries and benefits given additional employees and increased occupancy expense given the acquired branch offices. Consistent with management’s operating diligence prior to both acquisitions, the Corporation has reached the expected levels of overall efficiencies.

 

Assets and Capital

 

Total assets of the Corporation at December 31, 2017 were $985.37 million, up $2 million from the $983.520 million reported at year-end 2016. The Corporation is “adequately” capitalized and the Bank is “well-capitalized” with Total Capital to Risk Weighted Assets at the Corporation of 9.29% and 11.74% at the Bank.

 

Paul D. Tobias, Chairman and Chief Executive Officer of the Corporation commented, “We continue to execute our strategy of organic and selective acquired growth to build scale, earnings and shareholder value.  We believe our adjusted 2017 earnings show continued progress in achieving our goals.  We are very pleased with the integration and contribution levels of our 2016 acquisitions and believe our recently announced transaction will yield similar results.  We remain committed to being a community bank and supporting local individuals, businesses, and civic organizations to help them grow and prosper.”

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $985 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 23 branch locations; twelve in the Upper Peninsula, four in the Northern Lower Peninsula, one in Oakland County, Michigan and six in Northern Wisconsin.  The Corporation’s banking services include commercial lending and treasury management products and services geared toward small to mid-sized businesses, as well as a full array of personal and business deposit products and consumer loans.

 

Forward-Looking Statements

 

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

 

This release contains information related to Mackinac’s pending acquisition of FFNM.  Communications in this release do not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval. In connection with the proposed merger, Mackinac will file with the Securities and Exchange Commission (SEC) a Registration Statement on Form S-4 that will include a joint proxy statement of FFNM and Mackinac and a prospectus of Mackinac, as well as other relevant documents concerning the proposed transaction. SHAREHOLDERS AND INVESTORS ARE URGED TO READ THE REGISTRATION STATEMENT AND THE PROXY STATEMENT/PROSPECTUS REGARDING THE MERGER WHEN IT BECOMES AVAILABLE AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION. A free copy of the Proxy Statement/Prospectus (when available), as well as other filings containing information about Mackinac, may be obtained at the SEC’s Internet site (http://www.sec.gov). The Proxy Statement/Prospectus (when available) and the other filings may also be obtained free of charge at mBank’s website at www.bankmbank.com under the tab “MFNC Investor Relations,” and then under the tab “SEC Filings.”

 

The directors, executive officers, and certain other members of management and employees of Mackinac may be deemed to be participants in the solicitation of proxies in favor of the merger from the shareholders of FFNM. Information about the directors and executive officers of Mackinac is included in the proxy statement for its 2017 annual meeting of shareholders, which was filed with the SEC on April 25, 2017.  The directors, executive officers, and certain other members of management and employees of FFNM may also be deemed to be participants in the solicitation of proxies in favor of the merger from the shareholders of FFNM. Information about the directors and executive officers of FFNM and information regarding the interests of such participants will be included in the proxy statement/prospectus and the other relevant documents filed with the SEC when they become available.

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

 

 

 

As of and For the

 

As of and For the

 

 

 

Year Ending

 

Year Ending

 

 

 

December 31,

 

December 31,

 

(Dollars in thousands, except per share data)

 

2017

 

2016

 

 

 

(Unaudited)

 

 

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

Assets

 

$

985,367

 

$

983,520

 

Loans

 

811,078

 

781,857

 

Investment securities

 

75,897

 

86,273

 

Deposits

 

817,998

 

823,512

 

Borrowings

 

79,552

 

67,579

 

Shareholders’ equity

 

81,400

 

78,609

 

 

 

 

 

 

 

Selected Statements of Income Data:

 

 

 

 

 

Net interest income

 

$

37,938

 

$

33,098

 

Income before taxes

 

11,018

 

6,766

 

Net income

 

5,479

 

4,483

 

Income per common share - Basic

 

.87

 

.72

 

Income per common share - Diluted

 

.87

 

.72

 

Weighted average shares outstanding

 

6,288,791

 

6,236,067

 

Weighted average shares outstanding- Diluted

 

6,322,413

 

6,268,703

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

Net interest margin

 

4.20

%

4.19

%

Efficiency ratio

 

71.39

 

79.69

 

Return on average assets

 

.55

 

.52

 

Return on average equity

 

6.74

 

5.73

 

 

 

 

 

 

 

Average total assets

 

$

995,826

 

$

865,573

 

Average total shareholders’ equity

 

81,349

 

78,300

 

Average loans to average deposits ratio

 

96.29

%

98.14

%

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

Market price per common share

 

$

15.90

 

$

13.47

 

Book value per common share

 

12.93

 

12.55

 

Tangible book value per share

 

11.72

 

11.29

 

Dividends paid per share, annualized

 

.480

 

.400

 

Common shares outstanding

 

6,294,930

 

6,263,371

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

Allowance for loan losses

 

$

5,079

 

$

5,020

 

Non-performing assets

 

$

6,126

 

$

8,906

 

Allowance for loan losses to total loans

 

.63

%

.64

%

Non-performing assets to total assets

 

.62

%

.91

%

Texas ratio

 

7.77

%

11.76

%

 

 

 

 

 

 

Number of:

 

 

 

 

 

Branch locations

 

23

 

23

 

FTE Employees

 

233

 

222

 

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

December 31,

 

December 31,

 

 

 

2017

 

2016

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

37,420

 

$

44,620

 

Federal funds sold

 

6

 

2,135

 

Cash and cash equivalents

 

37,426

 

46,755

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

13,374

 

14,047

 

Securities available for sale

 

75,897

 

86,273

 

Federal Home Loan Bank stock

 

3,112

 

2,911

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

Commercial

 

572,936

 

543,573

 

Mortgage

 

220,708

 

218,171

 

Consumer

 

17,434

 

20,113

 

Total Loans

 

811,078

 

781,857

 

Allowance for loan losses

 

(5,079

)

(5,020

)

Net loans

 

805,999

 

776,837

 

 

 

 

 

 

 

Premises and equipment

 

16,290

 

15,891

 

Other real estate held for sale

 

3,558

 

4,782

 

Deferred tax asset

 

4,970

 

8,760

 

Deposit based intangibles

 

1,922

 

2,172

 

Goodwill

 

5,694

 

5,694

 

Other assets

 

17,125

 

19,398

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

985,367

 

$

983,520

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

Deposits:

 

 

 

 

 

Noninterest bearing deposits

 

$

148,079

 

$

164,179

 

NOW, money market, interest checking

 

280,309

 

286,622

 

Savings

 

61,097

 

58,315

 

CDs<$250,000

 

142,159

 

141,629

 

CDs>$250,000

 

11,055

 

8,489

 

Brokered

 

175,299

 

164,278

 

Total deposits

 

817,998

 

823,512

 

 

 

 

 

 

 

Federal funds purchased

 

 

6,000

 

Borrowings

 

79,552

 

67,579

 

Other liabilities

 

6,417

 

7,820

 

Total liabilities

 

903,967

 

904,911

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

Issued and outstanding - 6,294,930and 6,263,371, shares respectively

 

61,981

 

61,583

 

Retained earnings

 

19,675

 

17,206

 

Accumulated other comprehensive income

 

 

 

 

 

Unrealized gains (losses) on available for sale securities

 

(71

)

(102

)

Minimum pension liability

 

(185

)

(78

)

 

 

 

 

 

 

Total shareholders’ equity

 

81,400

 

78,609

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

985,367

 

$

983,520

 

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

For the Years Ended

 

 

 

December 31,

 

 

 

2017

 

2016

 

2015

 

 

 

(Unaudited)

 

(Unaudited)

 

(Audited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

Taxable

 

$

41,770

 

$

36,078

 

$

32,034

 

Tax-exempt

 

95

 

64

 

13

 

Interest on securities:

 

 

 

 

 

 

 

Taxable

 

1,606

 

1,322

 

1,095

 

Tax-exempt

 

298

 

220

 

162

 

Other interest income

 

607

 

299

 

209

 

Total interest income

 

44,376

 

37,983

 

33,513

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

Deposits

 

4,361

 

3,322

 

3,251

 

Borrowings

 

2,077

 

1,563

 

1,142

 

Total interest expense

 

6,438

 

4,885

 

4,393

 

 

 

 

 

 

 

 

 

Net interest income

 

37,938

 

33,098

 

29,120

 

Provision for loan losses

 

625

 

600

 

1,204

 

Net interest income after provision for loan losses

 

37,313

 

32,498

 

27,916

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

Deposit service fees

 

1,056

 

995

 

836

 

Income from mortgage loans sold on the secondary market

 

1,373

 

1,575

 

1,071

 

SBA/USDA loan sale gains

 

867

 

897

 

610

 

Mortgage servicing income - net

 

(31

)

(40

)

547

 

Net security gains

 

231

 

150

 

455

 

Other

 

545

 

576

 

370

 

Total other income

 

4,041

 

4,153

 

3,889

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

Salaries and employee benefits

 

15,490

 

14,625

 

12,449

 

Occupancy

 

3,104

 

2,680

 

2,424

 

Furniture and equipment

 

2,209

 

1,749

 

1,551

 

Data processing

 

2,037

 

1,620

 

1,381

 

Advertising

 

711

 

620

 

507

 

Professional service fees

 

1,534

 

1,169

 

1,270

 

Loan and deposit

 

1,335

 

1,100

 

955

 

Writedowns and losses on other real estate held for sale

 

388

 

202

 

332

 

FDIC insurance assessment

 

731

 

488

 

506

 

Telephone

 

604

 

528

 

455

 

Transaction related expenses

 

50

 

3,101

 

 

Other

 

2,143

 

2,003

 

2,046

 

Total other expenses

 

30,336

 

29,885

 

23,876

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

11,018

 

6,766

 

7,929

 

Provision for (benefit of) income taxes

 

5,539

 

2,283

 

2,333

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

5,479

 

$

4,483

 

$

5,596

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

Basic

 

$

.87

 

$

.72

 

$

.90

 

Diluted

 

$

.87

 

$

.71

 

$

.89

 

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

LOAN PORTFOLIO AND CREDIT QUALITY

 

(Dollars in thousands)

 

Loan Portfolio Balances (at end of period):

 

 

 

December 31,

 

December 31,

 

 

 

2017

 

2016

 

 

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

119,025

 

$

121,861

 

Hospitality and tourism

 

75,228

 

68,025

 

Lessors of residential buildings

 

33,032

 

27,590

 

Gasoline stations and convenience stores

 

21,176

 

20,509

 

Logging

 

17,554

 

19,903

 

Commercial construction

 

9,243

 

11,505

 

Other

 

297,678

 

274,180

 

Total Commercial Loans

 

572,936

 

543,573

 

 

 

 

 

 

 

1-4 family residential real estate

 

209,890

 

205,945

 

Consumer

 

17,434

 

20,113

 

Consumer construction

 

10,818

 

12,226

 

 

 

 

 

 

 

Total Loans

 

$

811,078

 

$

781,857

 

 

Credit Quality (at end of period):

 

 

 

December 31,

 

December 31,

 

 

 

2017

 

2016

 

 

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

Nonaccrual loans

 

$

2,388

 

$

3,959

 

Loans past due 90 days or more

 

 

 

Restructured loans

 

180

 

165

 

Total nonperforming loans

 

2,568

 

4,124

 

Other real estate owned

 

3,558

 

4,782

 

Total nonperforming assets

 

$

6,126

 

$

8,906

 

Nonperforming loans as a % of loans

 

.32

%

.53

%

Nonperforming assets as a % of assets

 

.62

%

.91

%

Reserve for Loan Losses:

 

 

 

 

 

At period end

 

$

5,079

 

$

5,020

 

As a % of average loans

 

.64

%

.64

%

As a % of nonperforming loans

 

197.78

%

121.73

%

As a % of nonaccrual loans

 

212.69

%

126.80

%

Texas Ratio

 

7.77

%

11.76

%

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

Average loans

 

$

795,532

 

$

703,047

 

Net charge-offs (recoveries)

 

$

566

 

$

584

 

Charge-offs as a % of average loans, annualized

 

.07

%

.08

%

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

December 31

 

September 30,

 

June 30

 

March 31

 

December 31

 

 

 

2017

 

2017

 

2017

 

2017

 

2016

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

811,078

 

$

808,149

 

$

790,753

 

$

786,546

 

$

781,857

 

Allowance for loan losses

 

(5,079

)

(5,130

)

(5,133

)

(5,146

)

(5,020

)

Total loans, net

 

805,999

 

803,019

 

785,620

 

781,400

 

776,837

 

Total assets

 

985,367

 

1,015,070

 

1,027,450

 

976,635

 

983,520

 

Core deposits

 

631,644

 

643,859

 

621,303

 

633,160

 

650,745

 

Noncore deposits

 

186,354

 

191,344

 

226,942

 

188,660

 

172,767

 

Total deposits

 

817,998

 

835,203

 

848,245

 

821,820

 

823,512

 

Total borrowings

 

79,552

 

91,397

 

92,024

 

66,279

 

67,579

 

Total shareholders’ equity

 

81,400

 

82,649

 

81,313

 

80,009

 

78,609

 

Total tangible equity

 

73,784

 

74,970

 

73,572

 

72,205

 

70,743

 

Total shares outstanding

 

6,294,930

 

6,294,930

 

6,294,930

 

6,294,930

 

6,263,371

 

Weighted average shares outstanding

 

6,294,930

 

6,294,930

 

6,294,930

 

6,270,034

 

6,263,371

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

996,966

 

$

1,021,152

 

$

984,236

 

$

980,491

 

$

958,781

 

Loans

 

808,306

 

803,825

 

787,143

 

782,477

 

771,279

 

Deposits

 

817,338

 

841,699

 

820,375

 

825,309

 

800,508

 

Equity

 

82,879

 

82,162

 

81,013

 

79,293

 

78,406

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

9,664

 

$

9,789

 

$

9,319

 

$

9,166

 

$

9,118

 

Provision for loan losses

 

225

 

200

 

50

 

150

 

250

 

Net interest income after provision

 

9,439

 

9,589

 

9,269

 

9,016

 

8,868

 

Total noninterest income

 

1,317

 

1,153

 

795

 

776

 

1,141

 

Total noninterest expense

 

7,918

 

7,724

 

7,517

 

7,177

 

7,509

 

Income before taxes

 

2,838

 

3,018

 

2,547

 

2,615

 

2,500

 

Provision for income taxes

 

2,858

 

925

 

867

 

889

 

802

 

Net income available to common shareholders

 

$

(20

)

$

2,093

 

$

1,680

 

$

1,726

 

$

1,698

 

Income pre-tax, pre-provision

 

$

3,062

 

$

3,218

 

$

2,597

 

$

2,765

 

$

2,750

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

 

$

.33

 

$

.27

 

$

.28

 

$

.27

 

Book value per common share

 

12.93

 

13.13

 

12.92

 

12.71

 

12.55

 

Tangible book value per share

 

11.72

 

11.91

 

11.69

 

11.47

 

11.29

 

Market value, closing price

 

15.90

 

15.50

 

13.99

 

13.72

 

13.47

 

Dividends per share

 

.120

 

.120

 

.120

 

.120

 

.100

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

.32

%

.38

%

.47

%

.47

%

.53

%

Nonperforming assets/total assets

 

.62

 

.74

 

.76

 

.84

 

.91

 

Allowance for loan losses/total loans

 

.63

 

.63

 

.65

 

.65

 

.64

 

Allowance for loan losses/nonperforming loans

 

197.78

 

167.37

 

136.95

 

137.96

 

121.73

 

Texas ratio

 

7.77

 

9.34

 

9.91

 

10.60

 

11.76

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

(.01

)%

.81

%

.68

%

.71

%

.70

%

Return on average equity

 

(.10

)

10.11

 

8.32

 

8.83

 

8.62

 

Net interest margin

 

4.18

 

4.23

 

4.24

 

4.19

 

4.14

 

Average loans/average deposits

 

98.89

 

95.50

 

95.95

 

94.81

 

96.35

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

7.06

%

6.82

%

7.02

%

6.77

%

7.18

%

Tier 1 capital to risk weighted assets

 

8.66

 

8.47

 

8.57

 

8.49

 

8.80

 

Total capital to risk weighted assets

 

9.29

 

9.10

 

9.21

 

9.15

 

9.45

 

Average equity/average assets (for the quarter)

 

8.31

 

8.05

 

8.23

 

8.09

 

8.18

 

Tangible equity/tangible assets (at quarter end)

 

7.55

 

7.44

 

7.22

 

7.45

 

7.25