Attached files

file filename
8-K - 8-K - MACKINAC FINANCIAL CORP /MI/a12-17850_18k.htm

Exhibit 99

 

 

PRESS RELEASE

 

For Release:

August 2, 2012

Nasdaq:

MFNC

Contact:

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

Website:

www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION

REPORTS STRONG SECOND QUARTER 2012 RESULTS AND RECORDS

A $3 MILLION VALUATION ADJUSTMENT TO DEFERRED TAX ASSETS

 

Manistique, Michigan — Mackinac Financial Corporation (Nasdaq: MFNC), the bank holding company for mBank (the “Bank”), today announced second quarter 2012 income of $4.141 million or $1.21 per share compared to net income of $.603 million, or $.18 per share for the second quarter of 2011. The 2012 YTD and 2nd quarter results include a $3 million valuation adjustment to deferred tax assets, which equates to $.88 per share.

 

Operating results excluding the deferred tax asset for the first six months of 2012 totaled $1.639 million or $.48 per share compared to $.859 million or $.25 per share for the same period in 2011.  The Corporation’s subsidiary mBank recorded net income of $2.248 million, excluding the valuation adjustment to deferred taxes, for the first six months of this year compared to $1.439 million for the same period in 2011.

 

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

 

·                  Improved credit quality with a Texas Ratio of 13.59% compared to 23.38% one year ago, with nonperforming loans of $5.375 million, a $4.066 million reduction from a year earlier

 

·                  Reduced credit related charges in 2012 at $.403 million compared to $.748 million in the 2011 six month period

 

·                  Improved net interest margin at 4.23% compared to 3.85% for the first six months of 2011

 

·                  Six month Secondary mortgage loan income of $.524 million, compared to $.199 million in the same period of 2011

 

·                  Continued success in SBA/USDA lending initiatives, with $.620 million in sold guarantees to the secondary market.  The Corporation continues to be a state leader in supporting small businesses with these programs ranking 9th in the state in total dollars for all banks for newly originated SBA 7(a) loans for the third quarter 2012 Michigan SBA results.  The Corporation, under this program, originated 21 loans totaling $9.6 million.

 

·                  Growth in core deposits of $9.2 million

 

Loans and Nonperforming Assets

 

Total loans at June 30, 2012 were $419.453 million, a 6.24% increase from the $394.812 million at June 30, 2011 and up $18.207 million from year-end 2011 total loans of $401.246 million.  The Corporation had total loan production for all loan types of $101 million in the first six months of this year.  Comprising the total production were $54 million in commercial loans, and $47 million in retail, $44 million of which were mortgages.  The Upper Peninsula continues to drive a large majority of the new originations, totaling $66 million, with Southeast Michigan production of $18 million, and the Northern Lower Peninsula with $17 million.  Commenting on loan growth, Kelly W. George, President and CEO of mBank stated,

 

1



 

“We are very pleased with the level of loan activity we are seeing in all our markets.  The activity is all encompassing, including new home purchases and refinances, as well as small business expansion for various needs.  Actual loan outstandings would have been greater, but the Corporation experienced unexpected large loan pay downs as a result of excess cash flow from strong commercial credits, and has also begun to experience tougher competition in the marketplace with respect to rate conditions.  This has led to several relationships exiting because of pricing reasons.  However, given our balance sheet and funding structure, we felt it was prudent to not try to retain these loans.”

 

Nonperforming loans totaled $5.375 million, 1.28% of total loans at June 30, 2012 compared to $9.441 million, or 2.39% of total loans at June 30, 2011 and down $2.618 million from December 31, 2011.  Nonperforming assets were reduced by $5.354 million from a year ago and stood at 1.70% of total assets.  Total loan delinquencies resided at .82% or $3.448 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 been good for several years now since coming out of the severe economic conditions from the 2008 downturn.  Our current level of nonperforming assets is manageable and our associated costs are now more in line with a normal business climate with the reductions we have seen this year.  We will remain diligent and timely in our recognition and disposal methods for our remaining nonperforming assets in terms of any future deterioration and in the event any new issues arise in subsequent quarters.”

 

Manistique Papers Inc. Bankruptcy and Community Partnership Lending

 

As noted in our 2011 annual report, mBank was very close to consummating the sale of Manistique Papers Inc. out of a Chapter 11 bankruptcy process where it had played the lead role in facilitating since August of 2011 when mBank stepped in as the Senior Lender through a variety of transactions to purchase legacy debt of the corporation and provide new working capital funding to prevent the liquidation and closure of this 91 year old paper mill and the loss of approximately 150 jobs. We are very pleased to announce that in May of this year, though the collective efforts of various parties, we were able to close a sale to The Watermill Group, a private equity firm located in Boston Mass., to become the new owner of the local mill and ensure its continued vital operations for our local community in Manistique. George commenting on the sale events, “We could not be happier for the outcome of this endeavor we chose to take on 10 months ago to support our second largest employer and icon of the local business community Manistique Papers and all the good people who have worked there for years.   Manistique Papers will benefit greatly from The Watermill Group’s financial stability, operational expertise and experience in environmental paper and we appreciate the Watermill team’s creative strategies for revitalizing the mill and the commitment they’ve shown to the company and local community. We’re pleased to be working with them going forward and look forward to a mutually rewarding banking relationship as we move into a new rewarding chapter of the paper mills legacy.”

 

Margin Analysis

 

Net interest margin in the first six months of 2012 increased to $9.782 million, 4.23%, compared to $8.319 million, or 3.85%, 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 with this prolonged low interest rate environment, which limits investment options and provides for a highly competitive commercial loan procurement market for all banks centered on pricing options.  We are continually seeing added pressure from existing borrowers and new credit opportunities for longer fixed rate terms and lower variable rate floors as we continue to look to structure our balance sheet with properly matched liabilities to manage our growth with diligence towards limiting longer term interest rate risk given the continued uncertainty of where interest rates will move in the next 12-24 months.”

 

Deposits

 

Total deposits of $425.381 million at June 30, 2012 increased 6.43% from deposits of $399.667 million on June 30, 2011.  Total deposits on June 30, 2012 deposits were up $20.592 million from year-end 2011 deposits of $404.789 million.  The overall increase in deposits for the six months of 2012 is comprised of an increase in noncore deposits of $11.383 million and increased core deposits of $9.209 million. George, commenting on core deposits, stated, “In 2012 we have continued to experience a good growth rate on core deposits though lower than in previous years which is partially due to our reduced rates on transactional accounts to manage our net interest margin where we have seen a small exit from primarily rate only driven clients. We have supplemented our deposit growth with noncore deposits to manage interest rate risk in this

 

2



 

prolonged low interest rate cycle, along with the need to align our funding costs with rates and maturities on loans as noted previously.”

 

Noninterest Income/Expense

 

Noninterest income, at $1.911 million in the first six months of 2012, decreased $.014 million from the same period in 2011 of $1.925 million with the largest drivers of this income coming from the secondary market mortgage activities and gains from SBA/USDA loan sales. Income from secondary mortgage activities totaled $.524 million in 2012 compared to $.199 million in 2011.  SBA/USDA loan sale gains were behind 2011 with year to date gains of $.620 million compared to 2011 gains of $1.186 million.

 

Noninterest expense, at $8.041 million in the first six months of 2012, increased $.253 million, or 3.25% from the same period in 2011.  The Corporation continues to look for ways to control costs and remains below peer levels in terms of salary and benefits as a percentage of total assets at 1.58%.

 

Assets and Capital

 

Total assets of the Corporation at June 30, 2012 were $524.366 million, up 6.50 % from the $492.373 million reported at June 30, 2011 and up 5.23% from the $498.311 million of total assets at year-end 2011.

 

Total shareholders’ equity at June 30, 2012 totaled $60.352 million, compared to $54.784 million on June 30, 2011, an increase of $5.568 million, or 10.16%.  Book value of common shareholders’ equity was $14.43 per share at June 30, 2012 compared to $12.86 per share at June 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 10.16% and 9.52% at the Bank.

 

Weighted average shares outstanding totaled 3,419,736 for both periods.  The common stock warrants outstanding of 379,310 shares were slightly dilutive for the 2012 second quarter by $.04 per share and for the six month period at $.05 per share.

 

Paul D. Tobias, Chairman and Chief Executive Officer, concluded, “We are pleased with our 2012 year to date operating results.  Our loan production has been steady and we have a good pipeline of portfolio loans and SBA/USDA opportunities. Loan portfolio expansion will be challenging but we expect continued growth.   Our credit quality is strong and we expect increased noninterest revenue, mainly from SBA/USDA loan sales later this year.”

 

“Looking forward, we are excited about our rights offering and the pending investment from the Steinhardt family.  We expect to complete these transactions within the next few weeks and issue approximately 2.2 million shares with net proceeds of roughly $12.0 million.  This will provide the funding necessary to pursue several initial strategic alternatives.  This new capitalization and the access to the capital and the funding that accompany an association with the Steinhardt’s 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 $520 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 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,

 

3



 

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

 

 

 

June 30,

 

December 31,

 

June 30,

 

(Dollars in thousands, except per share data)

 

2012

 

2011

 

2011

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

 

 

Assets

 

$

524,366

 

$

498,311

 

$

492,373

 

Loans

 

419,453

 

401,246

 

394,812

 

Investment securities

 

39,054

 

38,727

 

38,613

 

Deposits

 

425,381

 

404,789

 

399,667

 

Borrowings

 

35,997

 

35,997

 

36,069

 

Common Shareholders’ Equity

 

49,352

 

44,342

 

43,973

 

Shareholders’ equity

 

60,352

 

55,263

 

54,784

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Net interest income

 

$

9,782

 

$

17,929

 

$

8,319

 

Income before taxes and preferred dividend

 

3,007

 

3,316

 

1,856

 

Net income

 

4,639

 

1,452

 

859

 

Income per common share - Basic

 

1.36

 

.42

 

.25

 

Income per common share - Diluted

 

1.31

 

.41

 

.25

 

Weighted average shares outstanding

 

3,419,736

 

3,419,736

 

3,419,736

 

Weighted average shares outstanding- Diluted

 

3,532,640

 

3,500,204

 

3,504,567

 

 

 

 

 

 

 

 

 

Three Months Ended:

 

 

 

 

 

 

 

Net interest income

 

$

5,019

 

4,901

 

4,178

 

Income before taxes and preferred dividend

 

1,967

 

105

 

1,197

 

Net income

 

4,141

 

(114

)

603

 

Income per common share - Basic

 

1.21

 

(.03

)

.18

 

Income per common share - Diluted

 

1.17

 

(.03

)

.17

 

Weighted average shares outstanding

 

3,419,736

 

3,419,736

 

3,419,736

 

Weighted average shares outstanding- Diluted

 

3,539,908

 

3,480,347

 

3,509,810

 

 

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

Net interest margin

 

4.23

%

4.06

%

3.85

%

Efficiency ratio

 

66.98

 

68.43

 

71.47

 

Return on average assets

 

2.20

 

.30

 

.36

 

Return on average common equity

 

24.99

 

3.30

 

4.00

 

Return on average equity

 

20.07

 

2.66

 

3.21

 

 

 

 

 

 

 

 

 

Average total assets

 

$

507,546

 

$

489,539

 

$

486,714

 

Average common shareholders’ equity

 

44,706

 

43,940

 

43,255

 

Average total shareholders’ equity

 

55,666

 

54,561

 

54,005

 

Average loans to average deposits ratio

 

100.12

%

98.05

%

96.19

%

 

 

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

 

 

Market price per common share

 

$

5.99

 

$

5.42

 

$

6.00

 

Book value per common share

 

$

14.43

 

$

12.97

 

$

12.86

 

Common shares outstanding

 

3,419,736

 

3,419,736

 

3,419,736

 

 

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

5,083

 

$

5,251

 

$

6,155

 

Non-performing assets

 

$

8,893

 

$

11,155

 

$

14,247

 

Allowance for loan losses to total loans

 

1.21

%

1.31

%

1.56

%

Non-performing assets to total assets

 

1.70

%

2.24

%

2.89

%

Texas ratio

 

13.59

%

18.43

%

23.38

%

 

 

 

 

 

 

 

 

Number of:

 

 

 

 

 

 

 

Branch locations

 

11

 

11

 

12

 

FTE Employees

 

120

 

116

 

113

 

 

5



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2012

 

2011

 

2011

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

33,248

 

$

20,071

 

$

22,294

 

Federal funds sold

 

 

13,999

 

12,000

 

Cash and cash equivalents

 

33,248

 

34,070

 

34,294

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

10

 

10

 

10

 

Securities available for sale

 

39,054

 

38,727

 

38,613

 

Federal Home Loan Bank stock

 

3,060

 

3,060

 

3,060

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial

 

319,398

 

311,215

 

305,752

 

Mortgage

 

90,260

 

83,106

 

83,194

 

Consumer

 

9,795

 

6,925

 

5,866

 

Total Loans

 

419,453

 

401,246

 

394,812

 

Allowance for loan losses

 

(5,083

)

(5,251

)

(6,155

)

Net loans

 

414,370

 

395,995

 

388,657

 

 

 

 

 

 

 

 

 

Premises and equipment

 

10,134

 

9,627

 

9,623

 

Other real estate held for sale

 

3,518

 

3,162

 

4,806

 

Deferred Tax Asset

 

10,271

 

8,427

 

8,444

 

Other assets

 

10,701

 

5,233

 

4,866

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

524,366

 

$

498,311

 

$

492,373

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

59,872

 

$

51,273

 

$

49,769

 

NOW, money market, interest checking

 

143,795

 

152,563

 

149,448

 

Savings

 

14,248

 

14,203

 

16,526

 

CDs<$100,000

 

140,018

 

130,685

 

114,215

 

CDs>$100,000

 

25,975

 

23,229

 

23,102

 

Brokered

 

41,473

 

32,836

 

46,607

 

Total deposits

 

425,381

 

404,789

 

399,667

 

 

 

 

 

 

 

 

 

Borrowings

 

35,997

 

35,997

 

36,069

 

Other liabilities

 

2,636

 

2,262

 

1,853

 

Total liabilities

 

464,014

 

443,048

 

437,589

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

 

 

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

 

11,000

 

10,921

 

10,811

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

 

 

Issued and outstanding - 3,419,736 shares

 

43,525

 

43,525

 

43,525

 

Retained earnings

 

5,131

 

492

 

(102

)

Accumulated other comprehensive income

 

696

 

325

 

550

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

60,352

 

55,263

 

54,784

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

524,366

 

$

498,311

 

$

492,373

 

 

6


 


 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

(Unaudited)

 

(Unaudited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

 

 

Taxable

 

$

5,873

 

$

5,198

 

$

11,453

 

$

10,334

 

Tax-exempt

 

30

 

37

 

62

 

79

 

Interest on securities:

 

 

 

 

 

 

 

 

 

Taxable

 

238

 

292

 

502

 

574

 

Tax-exempt

 

7

 

7

 

14

 

14

 

Other interest income

 

30

 

30

 

55

 

63

 

Total interest income

 

6,178

 

5,564

 

12,086

 

11,064

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

Deposits

 

992

 

1,231

 

1,975

 

2,449

 

Borrowings

 

167

 

155

 

329

 

296

 

Total interest expense

 

1,159

 

1,386

 

2,304

 

2,745

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

5,019

 

4,178

 

9,782

 

8,319

 

Provision for loan losses

 

150

 

600

 

645

 

600

 

Net interest income after provision for loan losses

 

4,869

 

3,578

 

9,137

 

7,719

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

 

 

Deposit service fees

 

189

 

219

 

383

 

436

 

Income from secondary market loans sold

 

226

 

120

 

524

 

199

 

SBA/USDA loan sale gains

 

620

 

950

 

620

 

1,186

 

Mortgage servicing income

 

115

 

 

200

 

 

Other

 

155

 

59

 

184

 

104

 

Total other income

 

1,305

 

1,348

 

1,911

 

1,925

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

2,003

 

1,806

 

3,978

 

3,630

 

Occupancy

 

335

 

349

 

680

 

714

 

Furniture and equipment

 

219

 

221

 

447

 

415

 

Data processing

 

258

 

179

 

486

 

355

 

Professional service fees

 

310

 

232

 

490

 

385

 

Loan and deposit

 

338

 

252

 

479

 

431

 

Writedowns and losses on other real estate held for sale

 

174

 

(35

)

185

 

432

 

FDIC insurance assessment

 

159

 

255

 

318

 

540

 

Telephone

 

57

 

58

 

112

 

109

 

Advertising

 

98

 

111

 

196

 

199

 

Other

 

256

 

301

 

670

 

578

 

Total other expenses

 

4,207

 

3,729

 

8,041

 

7,788

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

1,967

 

1,197

 

3,007

 

1,856

 

Provision for income taxes

 

(2,335

)

402

 

(1,986

)

616

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

4,302

 

795

 

4,993

 

1,240

 

 

 

 

 

 

 

 

 

 

 

Preferred dividend and accretion of discount

 

161

 

192

 

354

 

381

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

4,141

 

$

603

 

$

4,639

 

$

859

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

$

1.21

 

$

.18

 

$

1.36

 

$

.25

 

Diluted

 

$

1.17

 

$

.17

 

$

1.31

 

$

.25

 

 

7



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

 

LOAN PORTFOLIO AND CREDIT QUALITY

 

(Dollars in thousands)

 

Loan Portfolio Balances (at end of period):

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2012

 

2011

 

2011

 

 

 

(Unaudited)

 

(Unaudited)

 

(Audited)

 

Commercial Loans:

 

 

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

83,539

 

$

75,391

 

$

59,587

 

Hospitality and tourism

 

36,557

 

33,306

 

33,467

 

Lessors of nonresidential buildings

 

13,358

 

16,499

 

16,316

 

Real estate agents and managers

 

12,860

 

10,617

 

14,909

 

Other

 

150,291

 

155,657

 

158,411

 

Total Commercial Loans

 

296,605

 

291,470

 

282,690

 

 

 

 

 

 

 

 

 

1-4 family residential real estate

 

84,665

 

77,332

 

79,013

 

Consumer

 

9,795

 

6,925

 

5,866

 

Construction

 

 

 

 

 

 

 

Commercial

 

22,793

 

19,745

 

23,062

 

Consumer

 

5,595

 

5,774

 

4,181

 

 

 

 

 

 

 

 

 

Total Loans

 

$

419,453

 

$

401,246

 

$

394,812

 

 

Credit Quality (at end of period):

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2012

 

2011

 

2011

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

 

 

Nonaccrual loans

 

$

5,375

 

$

5,490

 

$

7,639

 

Loans past due 90 days or more

 

 

 

 

Restructured loans

 

 

2,503

 

1,802

 

Total nonperforming loans

 

5,375

 

7,993

 

9,441

 

Other real estate owned

 

3,518

 

3,162

 

4,806

 

Total nonperforming assets

 

$

8,893

 

$

11,155

 

$

14,247

 

Nonperforming loans as a % of loans

 

1.28

%

1.99

%

2.39

%

Nonperforming assets as a % of assets

 

1.70

%

2.24

%

2.89

%

Reserve for Loan Losses:

 

 

 

 

 

 

 

At period end

 

$

5,083

 

$

5,251

 

$

6,155

 

As a % of average loans

 

1.23

%

1.35

%

1.62

%

As a % of nonperforming loans

 

94.57

%

65.69

%

65.19

%

As a % of nonaccrual loans

 

94.57

%

95.65

%

80.57

%

Texas Ratio

 

13.59

%

18.43

%

23.38

%

 

 

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

 

 

Average loans

 

$

413,467

 

$

388,115

 

$

379,153

 

Net charge-offs

 

$

813

 

$

3,662

 

$

1,058

 

Charge-offs as a % of average loans

 

.20

%

.94

%

.28

%

 

8



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED
(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

 

2012

 

2012

 

2011

 

2011

 

2011

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

419,453

 

$

414,402

 

$

401,246

 

$

391,903

 

$

394,812

 

Allowance for loan losses

 

(5,083

)

(5,382

)

(5,251

)

(5,838

)

(6,155

)

Total loans, net

 

414,370

 

409,020

 

395,995

 

386,065

 

388,657

 

Intangible assets

 

 

 

 

 

 

Total assets

 

524,366

 

506,496

 

498,311

 

498,598

 

492,373

 

Core deposits

 

357,933

 

355,186

 

348,724

 

346,843

 

329,958

 

Noncore deposits (1)

 

67,448

 

56,902

 

56,065

 

58,215

 

69,709

 

Total deposits

 

425,381

 

412,088

 

404,789

 

405,058

 

399,667

 

Total borrowings

 

35,997

 

35,997

 

35,997

 

35,997

 

36,069

 

Common shareholders’ equity

 

49,352

 

45,119

 

44,342

 

44,613

 

43,973

 

Total shareholders’ equity

 

60,352

 

56,095

 

55,263

 

55,479

 

54,784

 

Total shares outstanding

 

3,419,736

 

3,419,736

 

3,419,736

 

3,419,736

 

3,419,736

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

511,681

 

$

503,412

 

$

487,304

 

$

497,333

 

$

494,481

 

Loans

 

422,887

 

404,048

 

396,197

 

397,665

 

378,250

 

Deposits

 

452,655

 

409,250

 

390,940

 

403,957

 

401,549

 

Common Equity

 

44,927

 

44,469

 

44,325

 

44,105

 

43,354

 

Equity

 

55,915

 

55,418

 

55,219

 

54,998

 

54,138

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

5,019

 

$

4,763

 

$

4,901

 

$

4,709

 

$

4,178

 

Provision for loan losses

 

150

 

495

 

1,300

 

400

 

600

 

Net interest income after provision

 

4,869

 

4,268

 

3,601

 

4,309

 

3,578

 

Total noninterest income

 

1,305

 

606

 

725

 

1,006

 

1,348

 

Total noninterest expense

 

4,207

 

3,834

 

4,221

 

3,960

 

3,729

 

Income before taxes

 

1,967

 

1,040

 

105

 

1,355

 

1,197

 

Provision for income taxes

 

(2,335

)

349

 

27

 

455

 

402

 

Net income

 

4,302

 

691

 

78

 

900

 

795

 

Preferred dividend expense

 

161

 

193

 

192

 

193

 

192

 

Net income (loss) available to common shareholders

 

$

4,141

 

$

498

 

$

(114

)

$

707

 

$

603

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

1.21

 

$

.15

 

$

(.03

)

$

.21

 

$

.18

 

Book value per common share

 

14.43

 

13.19

 

12.97

 

13.05

 

12.86

 

Market value, closing price

 

5.99

 

7.00

 

5.42

 

5.46

 

6.00

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

1.28

%

1.65

%

1.99

%

2.47

%

2.39

%

Nonperforming assets/total assets

 

1.70

 

2.04

 

2.24

 

2.99

 

2.89

 

Allowance for loan losses/total loans

 

1.21

 

1.30

 

1.31

 

1.49

 

1.56

 

Allowance for loan losses/nonperforming loans

 

94.57

 

78.49

 

65.69

 

60.35

 

65.19

 

Texas ratio (2)

 

13.59

 

16.84

 

18.43

 

24.28

 

23.38

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

3.21

%

.40

%

(.09

)%

.56

%

.49

%

Return on average common equity

 

36.57

 

4.53

 

(1.02

)

6.35

 

5.58

 

Return on average equity

 

29.39

 

3.62

 

(.82

)

5.10

 

4.47

 

Net interest margin

 

4.30

 

4.17

 

4.38

 

4.14

 

3.79

 

Efficiency ratio

 

63.61

 

71.01

 

69.04

 

67.39

 

67.84

 

Average loans/average deposits

 

101.50

 

98.73

 

101.34

 

98.44

 

94.20

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

10.16

%

9.95

%

10.08

%

9.73

%

9.50

%

Tier 1 capital to risk weighted assets

 

12.87

 

11.55

 

11.62

 

11.65

 

11.40

 

Total capital to risk weighted assets

 

14.12

 

12.80

 

12.87

 

12.97

 

12.66

 

Average equity/average assets

 

10.93

 

11.01

 

11.33

 

11.06

 

10.95

 

Tangible equity/tangible assets

 

11.51

 

11.01

 

11.33

 

11.06

 

10.95

 

 


(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