Attached files

file filename
8-K - 8-K - MACKINAC FINANCIAL CORP /MI/a13-23209_18k.htm

Exhibit 99

 

 

PRESS RELEASE

 

For Release:

 

October 30, 2013

Nasdaq:

 

MFNC

Contact:

 

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

Website:

 

www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION REPORTS RESULTS FOR THE 2013 THIRD QUARTER AND NINE MONTH PERIODS

 

Manistique, Michigan — Mackinac Financial Corporation (Nasdaq: MFNC), the bank holding company for mBank (the “Bank”), today announced third quarter 2013 income of $.846 million or $.15 per share compared to net income available to common shareholders of $.897 million, or $.21 per share for the third quarter of 2012.  Operating results for the first nine months of 2013 totaled $2.719 million or $.49 per share compared to $2.536 million or $.60 per share, excluding the $3.0 million deferred tax valuation adjustment, for the same period in 2012.

 

Weighted average shares totaled 5,559,108 shares for the nine month period in 2013 compared to 3,857,002 million in 2012 and 5,562,835 shares in the 2013 third quarter compared to 4,722,029 shares in 2012.  The increase in outstanding shares for 2013 reflects the issuance of 2.138 million shares of common stock in August of 2012. Quarterly and nine month per share earnings for 2012 have been adjusted for the common stock issuance.

 

The Corporation’s subsidiary, mBank, recorded net income of $3.820 million for the first nine months of this year compared to $3.577 million, excluding the deferred tax valuation adjustment, for the same period in 2012.

 

Total assets of the Corporation at September 30, 2013 were $567.917 million, up 3.05 % from the $551.117 million reported at September 30, 2012 and up 4.02% from the $545.980 million of total assets at year-end 2012. The Corporation and the Bank are both “well-capitalized” with Tier 1 Capital at the Corporation of 10.90% and 10.20% at the Bank.

 

Key highlights for the first nine months of 2013 results include:

 

·                  Continued strong credit quality with a Texas Ratio of 9.56% with nominal nonperforming loans of $4.313 million, a $.977 million reduction from a year earlier.

 

·                  Loan growth of $23.318 million, or 5.19% in the first nine months of 2013.

 

·                  Stability and above peer average net interest margin at 4.15%.

 

·                  Nine month secondary mortgage loan income of $.781 million.

 

·                  Continued success in SBA/USDA lending with gains on the sale of these loans of $.798 million in the first nine months of 2013. The corporation continues to be a state leader within these various loan programs ranking 9th in terms of the number of SBA 7A loans originated, 30, and 13th based on total dollars equating to $9.553 million for the most recent SBA fiscal year end of September 30th, 2013.

 

·                  Redemption, at par, of $7.0 million of the Corporation’s $11.0 million Series A Preferred stock.

 

1



 

·                  Mackinac Commercial Credit completed initial staffing and is processing asset based loan and factoring opportunities.

 

Loans and Nonperforming Assets

 

Total loans at September 30, 2013 were $472.495 million, an 8.88% increase from the $433.958 million at September 30, 2012 and up $23.318 million from year-end 2012 total loans of $449.177 million. In addition to the balance sheet totals, the company services $126 million of sold mortgage loans, up from $78 million at September 30, 2012.  We also service another $71 million of sold SBA and USDA loans. Total loans under management now $670 million.  The Corporation had total new loan production of $139 million in the first nine months of this year.  Comprising the total production were $60 million in commercial loans, and $79 million in retail, $72 million of which were mortgages.  The Upper Peninsula continues to drive a large majority of the new originations, totaling $97 million, with Northern Lower production of $34 million and Southeast Michigan with $8 million.

 

Commenting on new loan production, Kelly W. George, President and Chief Executive Officer of mBank stated, “We are seeing good loan opportunities in all of our markets but Southeast Michigan from a commercial lending growth standpoint has been stymied due to increased competition as more larger and non-traditional lenders turned to offense with rates and terms we were not comfortable entertaining for our balance sheet structure. We also remain cautiously optimistic with our mortgage lending activity as it continues to perform well given the recent volatility of rates we have experienced, with a good mix of home purchases and refinances. We are closely monitoring the mortgage markets as we look toward the future. Our commercial pipeline remains good throughout all our regions heading into the end of the year for both traditional and SBA/USDA guaranteed loans we expect to close.”

 

Nonperforming loans totaled $4.313 million, .91% of total loans at September 30, 2013 compared to $5.290 million, or 1.22% of total loans at September 30, 2012 and down $.374 million from December 31, 2012.  Nonperforming assets were reduced by $1.920 million from a year ago and stood at 1.21% of total assets.  Total loan delinquencies resided at .36% or $4.313 million, almost solely made up of non-accrual commercial loans.  George, commenting on overall credit quality, “We remain pleased with the overall credit performance metrics of our loan portfolio from both a micro perspective as noted above, as well as from a macro perspective with all industry segments performing satisfactory with a good diversification of loan types being originated. Our performance metrics have improved and our current level of nonperforming assets has resulted in lower costs, which we believe will continue.  We will remain diligent in our timely monitoring on any problem loans that arise and will stay true to our core underwriting principles and will not stretch credit quality even with more banks lending and competition fierce for new loans to augment balance sheet growth.”

 

Margin Analysis

 

Net interest income in the first nine months of 2013 increased to $15.773 million, or 4.15%, compared to $14.712 million, or 4.19%, in the same period in 2012.  The increase in net interest income is due primarily to increased levels of earning assets.  George, commenting on margin items stated, “We have managed our margin prudently in this continued low interest rate environment. We have used some extended term wholesale funding sources given the inability to get market clients to move into these longer terms liabilities to match fund longer term fixed rate loans as best we can to help mitigate longer term interest rate risk should rates move forward more quickly than market indicators foresee. We also continue to offer very competitive variable rate loans with interest rate floors to protect the margin in the near term, and balance the overall interest rate risk in the portfolio.”

 

Deposits

 

Total deposits of $461.688 million at September 30, 2013 increased 5.08% from deposits of $439.363 million on September 30, 2012.  Total deposits on September 30, 2013 were up $27.131 million from year-end 2012 deposits of $434.557 million.  The overall increase in deposits for the nine months of 2013 is comprised of an increase in noncore deposits of $24.461 million and an increase in core deposits of $2.670 million. George, commenting on core deposits, stated, “ Though not as robust as previous years with respect to our overall core deposit growth, we remain pleased that our overall net growth has been concentrated in transactional accounts even with reducing rates on these types of accounts and certificates as well, in order to enhance our net interest margin. We experienced some certificate withdrawals from primarily rate driven clients that has stunted overall core deposit growth. We continue to monitor our markets to remain competitive in pricing and to maintain our core deposit relationships with service and products to serve their needs. We also

 

2



 

experienced some withdrawals by several of our larger commercial accounts as they have utilized their liquidity for business expansion opportunities and general debt pay downs given their limited investment options. We supplemented our deposit growth with manageable levels of noncore deposits to manage interest rate risk in this prolonged low interest rate cycle, and also aligns our funding costs with rates and maturities on loans as noted previously.”

 

Noninterest Income

 

Noninterest income, at $2.747 million in the first nine months of 2013, decreased $.313 million from the same period in 2012 of $3.060 million.  Levels of income from secondary market mortgage activities and gains from SBA/USDA loan sales were lower in 2013. Income from secondary mortgage activities totaled $.781 million in 2013 compared to $.844 million in 2012.  SBA/USDA loan sale gains were behind 2012 with 2013 year to date gains of $.798 million compared to 2012 gains of $1.126 million.

 

Noninterest Expense

 

Noninterest expense, at $13.193 million in the first nine months of 2013, increased $.785 million, or 6.33% from the same period in 2012. A significant portion of this increase in expense, approximately $.300 million was due to the initial start-up and operational costs of our newly formed asset based lending subsidiary. We are also experiencing added costs given the growth of the company’s operating platform and the need to keep pace both from a personnel, and infrastructure standpoint, with the changing internal risk profile of the company and external banking regulatory environment. Our overall non-interest expense base remains at, or below peer levels and we remain diligent in overseeing that the expense base is well controlled.

 

Capital

 

Total shareholders’ equity at September 30, 2013 was $67.045 million, compared to $72.945 million on September 30, 2012, a decrease of $5.900 million, or 8.09%.  Common shareholders’ equity was $63.045 million, or $11.30 per share at September 30, 2013 compared to $61.945 million, or $11.14 per share at September 30, 2012 and $61.448 million, or $11.05 per share on December 31, 2012.

 

Paul D. Tobias, Chairman and Chief Executive Officer, concluded, “Our operating results reflect strong loan production and balance sheet growth, improved credit quality and a sustainable above average interest margin. We recognize the challenges to improving our operating results, but are confident that current momentum, the strength of our balance sheet and access to capital will help us improve our returns on equity.

 

Looking forward, we believe that as the economy continues to improve, opportunities for franchise expansion will present themselves. We retired $7 million of our preferred stock and intend to retire the remaining $4.0 million balance prior to 2013 year-end. After the preferred redemption our capital will still exceed regulatory “well-capitalized” ratios. With our strong capital base and improving core earnings generation, coupled with our stable and experienced management team, we stand ready to create shareholder value through either organic growth or acquisition.”

 

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 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

 

3



 

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)

 

2013

 

2012

 

2012

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

 

 

Assets

 

$

567,917

 

$

545,980

 

$

551,117

 

Loans

 

472,495

 

449,177

 

433,958

 

Investment securities

 

48,096

 

43,799

 

42,476

 

Deposits

 

461,688

 

434,557

 

439,363

 

Borrowings

 

35,852

 

35,925

 

35,925

 

Common Shareholders’ Equity

 

63,045

 

61,448

 

61,945

 

Shareholders’ equity

 

67,045

 

72,448

 

72,945

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Net interest income

 

$

15,773

 

$

19,824

 

$

14,712

 

Income before taxes and preferred dividend

 

4,477

 

6,165

 

4,569

 

Net income

 

2,719

 

6,458

 

5,536

 

Income per common share - Basic*

 

.49

 

1.51

 

1.30

 

Income per common share - Diluted*

 

.49

 

1.51

 

1.25

 

Weighted average shares outstanding

 

5,559,108

 

4,285,043

 

3,857,002

 

Weighted average shares outstanding- Diluted

 

5,559,108

 

4,285,043

 

3,976,852

 

 

 

 

 

 

 

 

 

Three Months Ended:

 

 

 

 

 

 

 

Net interest income

 

$

5,348

 

$

5,112

 

$

4,930

 

Income before taxes and preferred dividend

 

1,352

 

1,596

 

1,562

 

Net income

 

846

 

922

 

897

 

Income per common share - Basic

 

.15

 

.21

 

.21

 

Income per common share - Diluted*

 

.15

 

.21

 

.20

 

Weighted average shares outstanding*

 

5,562,835

 

5,559,859

 

4,722,029

 

Weighted average shares outstanding- Diluted

 

5,562,835

 

5,559,859

 

4,858,215

 

 

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

Net interest margin

 

4.15

%

4.17

%

4.19

%

Efficiency ratio

 

70.36

 

67.95

 

67.07

 

Return on average assets

 

.66

 

1.23

 

1.42

 

Return on average common equity

 

5.89

 

12.43

 

15.21

 

Return on average equity

 

5.30

 

10.26

 

12.41

 

 

 

 

 

 

 

 

 

Average total assets

 

$

550,013

 

$

526,740

 

$

520,387

 

Average common shareholders’ equity

 

61,776

 

51,978

 

48,604

 

Average total shareholders’ equity

 

68,599

 

62,939

 

59,582

 

Average loans to average deposits ratio

 

103.40

%

99.45

%

98.90

%

 

 

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

 

 

Market price per common share

 

$

9.10

 

$

7.09

 

$

7.60

 

Book value per common share

 

$

11.30

 

$

11.05

 

$

11.14

 

Common shares outstanding

 

5,581,339

 

5,559,859

 

5,559,914

 

 

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

4,959

 

$

5,218

 

$

5,186

 

Non-performing assets

 

$

6,881

 

$

7,899

 

$

8,801

 

Allowance for loan losses to total loans

 

1.05

%

1.16

%

1.20

%

Non-performing assets to total assets

 

1.21

%

1.45

%

1.60

%

Texas ratio

 

9.56

%

10.17

%

11.26

%

 

 

 

 

 

 

 

 

Number of:

 

 

 

 

 

 

 

Branch locations

 

11

 

11

 

11

 

FTE Employees

 

128

 

121

 

121

 

 


*Earnings per share data for 2012 restated for common stock issuance

 

5



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

 

2013

 

2012

 

2012

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

22,791

 

$

26,958

 

$

31,403

 

Federal funds sold

 

3

 

3

 

16,002

 

Cash and cash equivalents

 

22,794

 

26,961

 

47,405

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

10

 

10

 

10

 

Securities available for sale

 

48,096

 

43,799

 

42,476

 

Federal Home Loan Bank stock

 

3,060

 

3,060

 

3,060

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial

 

353,526

 

342,841

 

329,891

 

Mortgage

 

104,504

 

95,413

 

93,446

 

Consumer

 

14,465

 

10,923

 

10,621

 

Total Loans

 

472,495

 

449,177

 

433,958

 

Allowance for loan losses

 

(4,959

)

(5,218

)

(5,186

)

Net loans

 

467,536

 

443,959

 

428,772

 

 

 

 

 

 

 

 

 

Premises and equipment

 

10,484

 

10,633

 

10,744

 

Other real estate held for sale

 

2,568

 

3,212

 

3,511

 

Deferred Tax Asset

 

7,953

 

9,131

 

9,670

 

Other assets

 

5,416

 

5,215

 

5,469

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

567,917

 

$

545,980

 

$

551,117

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

70,063

 

$

67,652

 

$

62,306

 

NOW, money market, interest checking

 

158,588

 

155,465

 

152,286

 

Savings

 

12,694

 

13,829

 

15,783

 

CDs<$100,000

 

133,821

 

135,550

 

142,125

 

CDs>$100,000

 

23,816

 

24,355

 

25,390

 

Brokered

 

62,706

 

37,706

 

41,473

 

Total deposits

 

461,688

 

434,557

 

439,363

 

 

 

 

 

 

 

 

 

Borrowings

 

35,852

 

35,925

 

35,925

 

Other liabilities

 

3,332

 

3,050

 

2,884

 

Total liabilities

 

500,872

 

473,532

 

478,172

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

 

 

Authorized - 500,000 shares

 

4,000

 

11,000

 

11,000

 

Issued and outstanding - 4,000, 11,000 and 11,000 respectively

 

 

 

 

 

 

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

 

 

Issued and outstanding - 5,581,339, 5,559,859 and 5,559,914 respectively

 

53,915

 

53,797

 

55,047

 

Retained earnings

 

8,780

 

6,727

 

6,028

 

Accumulated other comprehensive income

 

350

 

924

 

870

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

67,045

 

72,448

 

72,945

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

567,917

 

$

545,980

 

$

551,117

 

 

6



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

(Unaudited)

 

(Unaudited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

 

 

Taxable

 

$

6,077

 

$

5,803

 

$

17,980

 

$

17,256

 

Tax-exempt

 

26

 

28

 

81

 

90

 

Interest on securities:

 

 

 

 

 

 

 

 

 

Taxable

 

245

 

226

 

726

 

728

 

Tax-exempt

 

9

 

6

 

22

 

20

 

Other interest income

 

33

 

41

 

96

 

96

 

Total interest income

 

6,390

 

6,104

 

18,905

 

18,190

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

Deposits

 

879

 

1,011

 

2,642

 

2,986

 

Borrowings

 

163

 

163

 

490

 

492

 

Total interest expense

 

1,042

 

1,174

 

3,132

 

3,478

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

5,348

 

4,930

 

15,773

 

14,712

 

Provision for loan losses

 

375

 

150

 

850

 

795

 

Net interest income after provision for loan losses

 

4,973

 

4,780

 

14,923

 

13,917

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

 

 

Deposit service fees

 

158

 

155

 

495

 

538

 

Income from secondary market loans sold

 

203

 

320

 

781

 

844

 

SBA/USDA loan sale gains

 

135

 

506

 

798

 

1,126

 

Mortgage servicing income

 

128

 

92

 

413

 

292

 

Other

 

114

 

76

 

260

 

260

 

Total other income

 

738

 

1,149

 

2,747

 

3,060

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

2,226

 

2,063

 

6,907

 

6,041

 

Occupancy

 

362

 

370

 

1,107

 

1,050

 

Furniture and equipment

 

274

 

213

 

799

 

660

 

Data processing

 

269

 

253

 

802

 

739

 

Professional service fees

 

161

 

210

 

706

 

700

 

Loan and deposit

 

55

 

195

 

173

 

674

 

Writedowns and losses on other real estate held for sale

 

57

 

265

 

146

 

450

 

FDIC insurance assessment

 

100

 

36

 

300

 

354

 

Telephone

 

84

 

56

 

229

 

168

 

Advertising

 

119

 

96

 

334

 

292

 

Other

 

652

 

610

 

1,690

 

1,280

 

Total other expenses

 

4,359

 

4,367

 

13,193

 

12,408

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

1,352

 

1,562

 

4,477

 

4,569

 

Provision for (benefit of) income taxes

 

456

 

528

 

1,508

 

(1,458

)

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

896

 

1,034

 

2,969

 

6,027

 

 

 

 

 

 

 

 

 

 

 

Preferred dividend and accretion of discount

 

50

 

137

 

250

 

491

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

846

 

$

897

 

$

2,719

 

$

5,536

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE*:

 

 

 

 

 

 

 

 

 

Basic

 

$

.15

 

$

.21

 

$

.49

 

$

1.30

 

Diluted

 

$

.15

 

$

.20

 

$

.49

 

$

1.25

 

 


*Earnings per share data for 2012 restated for common stock issuance

 

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,

 

 

 

2013

 

2012

 

2012

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

101,406

 

$

95,151

 

$

88,505

 

Hospitality and tourism

 

41,473

 

40,787

 

36,950

 

Lessors of residential buildings

 

14,573

 

12,672

 

12,326

 

Real estate agents and managers

 

10,975

 

10,597

 

12,336

 

Gasoline stations and convenience stores

 

10,897

 

11,393

 

12,394

 

Other

 

158,148

 

155,012

 

145,623

 

Total Commercial Loans

 

337,472

 

325,612

 

308,134

 

 

 

 

 

 

 

 

 

1-4 family residential real estate

 

98,770

 

87,948

 

86,643

 

Consumer

 

14,465

 

10,923

 

10,621

 

Construction

 

 

 

 

 

 

 

Commercial

 

16,054

 

17,229

 

21,757

 

Consumer

 

5,734

 

7,465

 

6,803

 

 

 

 

 

 

 

 

 

Total Loans

 

$

472,495

 

$

449,177

 

$

433,958

 

 

Credit Quality (at end of period):

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

 

2013

 

2012

 

2012

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

 

 

Nonaccrual loans

 

$

4,313

 

$

4,687

 

$

3,122

 

Loans past due 90 days or more

 

 

 

 

Restructured loans

 

 

 

2,168

 

Total nonperforming loans

 

4,313

 

4,687

 

5,290

 

Other real estate owned

 

2,568

 

3,212

 

3,511

 

Total nonperforming assets

 

$

6,881

 

$

7,899

 

$

8,801

 

Nonperforming loans as a % of loans

 

.91

%

1.04

%

1.22

%

Nonperforming assets as a % of assets

 

1.21

%

1.45

%

1.60

%

Reserve for Loan Losses:

 

 

 

 

 

 

 

At period end

 

$

4,959

 

$

5,218

 

$

5,186

 

As a % of average loans

 

1.09

%

1.24

%

1.24

%

As a % of nonperforming loans

 

114.98

%

111.33

%

98.03

%

As a % of nonaccrual loans

 

114.98

%

111.33

%

166.11

%

Texas Ratio

 

9.56

%

10.17

%

11.26

%

 

 

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

 

 

Average loans

 

$

456,831

 

$

422,440

 

$

417,159

 

Net charge-offs

 

$

1,110

 

$

978

 

$

860

 

Charge-offs as a % of average loans

 

.32

%

.23

%

.28

%

 

8



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2013

 

2013

 

2013

 

2012

 

2012

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

472,495

 

$

455,555

 

$

454,051

 

$

449,177

 

$

433,958

 

Allowance for loan losses

 

(4,959

)

(5,177

)

(5,037

)

(5,218

)

(5,186

)

Total loans, net

 

467,536

 

450,378

 

449,014

 

443,959

 

428,772

 

Total assets

 

567,917

 

553,501

 

541,896

 

545,980

 

551,117

 

Core deposits

 

375,166

 

357,935

 

362,911

 

372,496

 

372,500

 

Noncore deposits (1)

 

86,522

 

89,972

 

62,325

 

62,061

 

66,863

 

Total deposits

 

461,688

 

447,907

 

425,236

 

434,557

 

439,363

 

Total borrowings

 

35,852

 

35,925

 

40,925

 

35,925

 

35,925

 

Common shareholders’ equity

 

63,045

 

62,520

 

62,039

 

61,448

 

61,945

 

Total shareholders’ equity

 

67,045

 

66,520

 

73,039

 

72,448

 

72,945

 

Total shares outstanding

 

5,581,339

 

5,554,459

 

5,557,859

 

5,559,859

 

5,559,859

 

Weighted average shares outstanding

 

5,562,835

 

5,556,133

 

5,559,859

 

5,559,859

 

4,722,029

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

560,089

 

$

548,455

 

$

541,279

 

$

545,661

 

$

545,788

 

Loans

 

464,324

 

456,937

 

449,065

 

438,168

 

424,461

 

Deposits

 

456,191

 

439,780

 

429,174

 

433,573

 

439,327

 

Common Equity

 

62,134

 

62,483

 

61,238

 

61,936

 

56,327

 

Equity

 

66,134

 

67,483

 

72,238

 

72,936

 

67,327

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

5,348

 

$

5,269

 

$

5,156

 

$

5,112

 

$

4,930

 

Provision for loan losses

 

375

 

100

 

375

 

150

 

150

 

Net interest income after provision

 

4,973

 

5,169

 

4,781

 

4,962

 

4,780

 

Total noninterest income

 

738

 

1,251

 

758

 

983

 

1,149

 

Total noninterest expense

 

4,359

 

4,523

 

4,311

 

4,349

 

4,367

 

Income before taxes

 

1,352

 

1,897

 

1,228

 

1,596

 

1,562

 

Provision for income taxes

 

456

 

637

 

415

 

536

 

528

 

Net income

 

896

 

1,260

 

813

 

1,060

 

1,034

 

Preferred dividend expense

 

50

 

63

 

137

 

138

 

137

 

Net income available to common shareholders

 

$

846

 

$

1,197

 

$

676

 

$

922

 

$

897

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.15

 

$

.22

 

$

.12

 

$

.21

 

$

.21

 

Book value per common share

 

11.30

 

11.26

 

11.16

 

11.05

 

11.14

 

Market value, closing price

 

9.10

 

8.88

 

9.21

 

7.09

 

7.60

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

.91

%

.87

%

.84

%

1.04

%

1.22

%

Nonperforming assets/total assets

 

1.21

 

1.17

 

1.41

 

1.45

 

1.60

 

Allowance for loan losses/total loans

 

1.09

 

1.14

 

1.11

 

1.16

 

1.20

 

Allowance for loan losses/nonperforming loans

 

114.98

 

129.98

 

131.41

 

111.33

 

96.99

 

Texas ratio (2)

 

9.56

 

9.02

 

9.81

 

10.17

 

11.26

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.60

%

.88

%

.51

%

.67

%

.65

%

Return on average common equity

 

5.40

 

7.69

 

4.47

 

5.93

 

6.33

 

Return on average equity

 

5.08

 

7.12

 

3.79

 

5.03

 

5.29

 

Net interest margin

 

4.12

 

4.16

 

4.18

 

4.11

 

4.10

 

Efficiency ratio

 

70.64

 

68.02

 

72.65

 

70.52

 

67.29

 

Average loans/average deposits

 

101.78

 

103.90

 

104.63

 

99.45

 

96.62

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

10.90

%

11.01

%

12.23

%

11.98

%

10.16

%

Tier 1 capital to risk weighted assets

 

12.45

 

12.74

 

13.98

 

13.81

 

12.87

 

Total capital to risk weighted assets

 

13.47

 

13.85

 

15.06

 

14.93

 

14.12

 

Average equity/average assets (for the quarter)

 

11.81

 

12.30

 

13.35

 

13.37

 

12.34

 

Tangible equity/tangible assets (at quarter end)

 

11.81

 

12.02

 

13.48

 

13.27

 

13.24

 

 


(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