Attached files

file filename
8-K - 8-K - MACKINAC FINANCIAL CORP /MI/a14-23403_18k.htm

EXHIBIT 99

 

 

PRESS RELEASE

 

For Release:

October 30, 2014

Nasdaq:

MFNC

Contact:

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

Website:

www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION

REPORTS NINE MONTH AND THIRD QUARTER 2014 RESULTS / ANNOUNCES A 50% INCREASE IN
ANNUAL DIVIDEND FROM $.20 TO $.30 PER SHARE

 

Manistique, Michigan — Mackinac Financial Corporation (Nasdaq: MFNC), the bank holding company for mBank (the “Bank”), today announced third quarter 2014 income of $.886 million or $.16 per share compared to net income available to common shareholders of $.846 million, or $.15 per share for the third quarter of 2013.  Operating results for the first nine months of 2014 totaled $2.352 million or $.43 per share compared to $2.719 million or $.49 per share for the same period in 2013.

 

The consolidated operating results for 2014 were impacted by costs associated with several strategic initiatives. The Corporation incurred $.461 million of expenses related to acquisition initiatives and also recorded an after tax loss from the asset based lending subsidiary of $.379 million. The combination of these two initiatives had a negative after tax impact of $.683 million, or $.12 per share. Weighted average shares totaled 5,532,966 shares for the nine month period in 2014 and 5,540,200 shares in the 2014 third quarter compared to 5,559,108 shares for the nine month period and 5,562,835 shares in the third quarter of 2013.

 

The Corporation’s subsidiary, mBank, recorded net income of $3.654 million for the first nine months of this year compared to $3.820 million for the same period in 2013. The largest adverse variance from 2013 results was noninterest income due to a reduced level of fees and gains on the sale of loans from secondary market mortgage lending of $.326 million as a result of the national mortgage refinance slowdown.

 

Total assets of the Corporation at September 30, 2014 were $613.943 million, up 8.10% from the $567.917 million reported at September 30, 2013 and up 7.18 % from the $572.800 million of total assets at year-end 2013. The Corporation and the Bank are both “well-capitalized”.

 

Key highlights for the first nine months of 2014 results include:

 

·                  Increased annual dividend by 50%, from $.20 to $.30 per share

 

·                  Credit quality remains strong with a Texas Ratio of 6.27% compared to 9.56% one year ago, and nonperforming assets of $4.538 million, a $2.343 million reduction from a year earlier.

 

·                  Healthy new loan growth, with nine-month production of $141 million and balance sheet growth of $35 million.

 

·                  Continued core deposit procurement, up $28 million from year end primarily in lower cost transactional accounts to augment funding of loan growth.

 

·                  Margin is steady at 4.20%, with solid growth in interest income from $15.773 million in the first nine months of 2013 to $17.138 million in the 2014 nine month period, an 8.7% increase.

 

1



 

·                  The pending acquisition of Peninsula Bank, a 127-year old, $132 million asset bank headquartered in the Upper Peninsula with six banking locations in Marquette County remains on schedule for a close in early December, subject to Peninsula shareholder approval. With the expected consummation of this transaction, total assets of the Corporation will reach close to $750 million and good earnings accretion in 2015 remains projected as noted in our original press release on the transaction from July of this year.

 

Loans and Nonperforming Assets

 

Total loans at September 30, 2014 were $518.373 million, a 9.71% increase from the $472.495 million at September 30, 2013 and up $34.541 million from year-end 2013 total loans of $483.832 million. In addition to the aforementioned balance sheet totals, the company services $144 million of sold mortgage loans and $70 million of sold SBA and USDA loans. Total loans under management now reside at $732 million.

 

New loan production totaled $140.8 million with the Upper Peninsula contributing $82.4 million, the Northern Lower Peninsula $28.5 million and Southeast Michigan $29.9 million. Commercial loan production accounted for $85.9 million of the nine month total, with consumer, primarily 1-4 family mortgages of $54.9 million. Commenting on new loan production and overall lending activities, Kelly W. George, President and CEO of mBank stated, “We were very pleased with our overall continued success in new loan production, primarily balance sheet this year given the slowdown of secondary market mortgage sales as compared to previous years. Loan balance growth has accelerated in recent months with good activity in all of our markets and lending segments. Our pipeline remains good moving into the remainder of the year especially within the commercial loan area that has seen funding needs from clients for various capital outlays such as new equipment purchases, expansion and purchase of new business opportunities, and working capital to fund growth”.

 

Nonperforming loans totaled $2.695 million, .52% of total loans at September 30, 2014 compared to $4.313 million, or .91% of total loans at September 30, 2013 and up $.671 million from December 31, 2013.  Nonperforming assets were reduced by $2.343 million from a year ago and stood at .38% of total assets and equated to $4.538 million.  Total loan delinquencies greater than 30 days resided at a nominal .76% or $3.871 million.  George, commenting on credit quality, stated, “Our micro credit risk metrics and overall loan portfolio payment performance remains strong. We are diligent within our loan origination structures and will not stretch our prudent lending parameters for new loans. From a macro perspective, our loan origination mix and concentrations remain well manageable and will improve with the mix and types of loans that will be acquired in the Peninsula Bank acquisition.”

 

Margin Analysis

 

Net interest income in the first nine months of 2014 increased to $17.138 million, 4.20%, compared to $15.773 million, or 4.15%, in the first nine months of 2014. George stated, “The growth of our net interest income and stability of our net interest margin is a direct reflection of our continued pricing discipline for loans and deposits within our various markets. We will continue our efforts to maintain our strong net interest margin within this historically low interest rate cycle through the use of continued targeted funding strategies and disciplined loan pricing and terms in efforts to mitigate longer term interest rate risk. We will also utilize alternative funding sources such as internet CDs and small levels of wholesale deposits when deemed necessary to structure different liabilities to match asset durations for competitive lending situations that arise, and cover any potential short term funding gaps that could develop.”

 

Deposits

 

Total deposits of $491.206 million at September 30, 2014 increased by 6.39% from deposits of $461.688 million on September 30, 2013 and were up $24.907 million from year-end deposits $466.299 million.  The overall increase in deposits for the first nine months of 2014 from year-end is comprised of an increase in core deposits, mostly in transactional accounts. George, commenting on core deposits and overall liquidity needs, stated, “The Corporation maintains a strong liquidity position to fund operations and loan growth. We were pleased with the continued seasonal pick up of our deposit balances as we expand our client base through lending relationships and also the procurement of some in market municipality accounts we had been targeting for several years. We will remain committed to our core banking philosophy which emphasizes funding loan growth with core deposits to build long term franchise value and help grow the economic bases in our local communities.”

 

2



 

Noninterest Income/Expense

 

Noninterest income, at $2.109 million in the first nine months of 2014, decreased $.638 million from the first nine months 2013 level of $2.747 million.  Noninterest income decreased primarily as a result of a reduced level of fees and gains on the sale of loans from secondary market mortgage activity of $.326 million from prior year period, along with slower sales on SBA loans and reduced levels of service fee income. Noninterest expense, at $15.131 million in the first nine months of 2014, increased $1.938 million, or 14.70% from the same period in 2013. The largest increase from the first nine months of 2013 was in salaries and benefits, largely reflective of the compensation packages for the staff up of our asset based lending subsidiary formed in the third quarter of 2013. Overall salary and benefit costs at the subsidiary bank remain below peer levels.

 

Assets and Capital

 

Total assets of the Corporation at September 30, 2014 were $613.943 million, up 8.10% from the $567.917 million reported at September 30, 2013 and up $41.143 million from the $572.800 million of total assets at year-end 2013. The increase in assets during the first nine months of 2014 was primarily loan growth. Total common shareholders’ equity at September 30, 2014 was $67.132 million, or $12.06 per share, compared to $63.045 million, or $11.30 per share on September 30, 2013, an increase of $4.087 million, or 6.48 %.

 

Paul D. Tobias, Chairman and Chief Executive Officer, concluded, “We are very excited about our proposed acquisition of Peninsula State Bank. This community bank has an impressive tradition. We are pleased to inherit this tradition within our largest and growing commerce hub in the Upper Peninsula. We expect this acquisition to be immediately accretive.

 

In addition, our organic growth will be enhanced when our asset based lending subsidiary grows to a level that sustains profitability by January 2015.  This new business is complementary to our commercial lending and to our SBA/USDA efforts.  These current initiatives will produce positive returns on our investment and significantly add to shareholder value in the near future.  As we look beyond 2014 during our year-end planning processes, we will continue to evaluate opportunities for both organic and external growth to enhance shareholder value. We are pleased to announce a dividend increase to 7.5 cents per quarter. This represents a 50% increase and reflects our confidence in our anticipated earnings growth.”

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $610 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 may be expressed or forecasted in such forward-looking statements.  Factors that could cause a difference include among others: our failure to consummate the Peninsula Bank acquisition, material changes to the expected operating results of Peninsula Bank, 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.

 

3



 

Important Additional Information

 

Communications in this press 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 has filed with the Securities and Exchange Commission (the “SEC”) a Registration Statement on Form S-4 that includes a Proxy Statement of Peninsula and a Prospectus of Mackinac which was been declared effective by the SEC on October 22, 2014 (as supplemented, the “Proxy Statement/Prospectus”), as well as other relevant documents concerning the Merger. PENINSULA SHAREHOLDERS AND MACKINAC INVESTORS ARE URGED TO READ THE REGISTRATION STATEMENT AND THE PROXY STATEMENT/PROSPECTUS REGARDING THE MERGER AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY CONTAIN IMPORTANT INFORMATION. Investors and security holders may obtain a free copy of the Proxy Statement/Prospectus and other documents containing important information about Mackinac and Peninsula through the website maintained by the SEC at www.sec.gov.  Copies of the documents filed with the SEC by Mackinac are available free of charge on Mackinac’s website at www.bankmbank.com under the tab “MFNC Investor Relations,” and then under the tab “SEC Filings.”

 

Participants in the Solicitation

 

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 Peninsula. Information about the directors and executive officers of Mackinac is included in the proxy statement for its 2014 annual meeting of shareholders, which was filed with the SEC on April 30, 2014 and in the Proxy Statement/Prospectus referenced above.

 

4



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

 

 

 

September 30,

 

December 31,

 

September 30,

 

(Dollars in thousands, except per share data)

 

2014

 

2013

 

2013

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

Selected Financial Condition Data (at end of period) :

 

 

 

 

 

 

 

Assets

 

$

613,943

 

$

572,800

 

$

567,917

 

Loans

 

518,373

 

483,832

 

472,495

 

Investment securities

 

48,742

 

44,388

 

48,096

 

Deposits

 

491,206

 

466,299

 

461,688

 

Borrowings

 

52,409

 

37,852

 

35,852

 

Common Shareholders’ Equity

 

67,132

 

65,249

 

63,045

 

Shareholders’ equity

 

67,132

 

65,249

 

67,045

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Net interest income

 

$

17,138

 

$

21,399

 

$

15,773

 

Income before taxes and preferred dividend

 

3,555

 

5,534

 

4,477

 

Net income

 

2,352

 

5,629

 

2,719

 

Income per common share - Basic*

 

.43

 

1.01

 

.49

 

Income per common share - Diluted*

 

.42

 

1.00

 

.49

 

Weighted average shares outstanding

 

5,532,966

 

5,558,313

 

5,559,108

 

Weighted average shares outstanding- Diluted

 

5,594,040

 

5,650,058

 

5,559,108

 

 

 

 

 

 

 

 

 

Three Months Ended:

 

 

 

 

 

 

 

Net interest income

 

$

5,886

 

$

5,626

 

$

5,348

 

Income before taxes and preferred dividend

 

1,341

 

1,057

 

1,352

 

Net income

 

886

 

2,910

 

846

 

Income per common share - Basic

 

.16

 

.52

 

.15

 

Income per common share - Diluted*

 

.16

 

.51

 

.15

 

Weighted average shares outstanding*

 

5,540,200

 

5,555,952

 

5,562,835

 

Weighted average shares outstanding- Diluted

 

5,611,959

 

5,555,952

 

5,562,835

 

 

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

Net interest margin

 

4.20

%

4.17

%

4.15

%

Efficiency ratio

 

77.34

 

67.46

 

70.36

 

Return on average assets

 

.53

 

1.01

 

.66

 

Return on average common equity

 

4.77

 

9.07

 

5.89

 

Return on average equity

 

4.77

 

8.26

 

5.30

 

 

 

 

 

 

 

 

 

Average total assets

 

$

590,001

 

$

555,152

 

$

550,013

 

Average common shareholders’ equity

 

65,862

 

62,082

 

61,776

 

Average total shareholders’ equity

 

65,862

 

68,172

 

68,599

 

Average loans to average deposits ratio

 

103.52

%

103.46

%

103.40

%

 

 

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

 

 

Market price per common share

 

$

11.30

 

$

9.90

 

$

9.10

 

Book value per common share

 

$

12.06

 

$

11.77

 

$

11.30

 

Common shares outstanding

 

5,564,815

 

5,541,390

 

5,581,339

 

Dividends per share, annualized

 

$

.20

 

$

.17

 

$

.16

 

 

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

5,279

 

$

4,661

 

$

4,959

 

Non-performing assets

 

$

4,538

 

$

3,908

 

$

6,881

 

Allowance for loan losses to total loans

 

1.02

%

.96

%

1.05

%

Non-performing assets to total assets

 

.74

%

.68

%

1.21

%

Texas ratio

 

6.27

%

5.59

%

9.56

%

 

 

 

 

 

 

 

 

Number of:

 

 

 

 

 

 

 

Branch locations

 

11

 

11

 

11

 

FTE Employees

 

134

 

133

 

128

 

 

5



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

 

2014

 

2013

 

2013

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

22,399

 

$

18,216

 

$

22,791

 

Federal funds sold

 

2

 

3

 

3

 

Cash and cash equivalents

 

22,401

 

18,219

 

22,794

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

235

 

10

 

10

 

Securities available for sale

 

48,742

 

44,388

 

48,096

 

Federal Home Loan Bank stock

 

3,060

 

3,060

 

3,060

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial

 

383,759

 

359,368

 

353,526

 

Mortgage

 

119,039

 

110,663

 

104,504

 

Consumer

 

15,575

 

13,801

 

14,465

 

Total Loans

 

518,373

 

483,832

 

472,495

 

Allowance for loan losses

 

(5,279

)

(4,661

)

(4,959

)

Net loans

 

513,094

 

479,171

 

467,536

 

 

 

 

 

 

 

 

 

Premises and equipment

 

9,821

 

10,210

 

10,484

 

Other real estate held for sale

 

1,843

 

1,884

 

2,568

 

Deferred tax asset

 

8,681

 

9,933

 

7,953

 

Other assets

 

6,066

 

5,925

 

5,416

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

613,943

 

$

572,800

 

$

567,917

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

84,073

 

$

72,936

 

$

70,063

 

NOW, money market, interest checking

 

173,793

 

149,123

 

158,588

 

Savings

 

15,263

 

13,039

 

12,694

 

CDs<$100,000

 

130,821

 

140,495

 

133,821

 

CDs>$100,000

 

24,891

 

23,159

 

23,816

 

Brokered

 

62,365

 

67,547

 

62,706

 

Total deposits

 

491,206

 

466,299

 

461,688

 

 

 

 

 

 

 

 

 

Federal funds purchased

 

7,500

 

 

 

Borrowings

 

44,909

 

37,852

 

35,852

 

Other liabilities

 

3,196

 

3,400

 

3,332

 

Total liabilities

 

546,811

 

507,551

 

500,872

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

 

 

Authorized - 500,000 shares , none issued and outstanding

 

 

 

4,000

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

 

 

Issued and outstanding - 5,564,815; 5,541,390 and 5,581,339 respectively

 

53,800

 

53,621

 

53,915

 

Retained earnings

 

12,923

 

11,412

 

8,780

 

Accumulated other comprehensive income

 

409

 

216

 

350

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

67,132

 

65,249

 

67,045

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

613,943

 

$

572,800

 

$

567,917

 

 

6



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

(Unaudited)

 

(Unaudited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

 

 

Taxable

 

$

6,651

 

$

6,077

 

$

19,305

 

$

17,980

 

Tax-exempt

 

4

 

26

 

27

 

81

 

Interest on securities:

 

 

 

 

 

 

 

 

 

Taxable

 

230

 

245

 

711

 

726

 

Tax-exempt

 

14

 

9

 

41

 

22

 

Other interest income

 

34

 

33

 

114

 

96

 

Total interest income

 

6,933

 

6,390

 

20,198

 

18,905

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

Deposits

 

813

 

879

 

2,435

 

2,642

 

Borrowings

 

234

 

163

 

625

 

490

 

Total interest expense

 

1,047

 

1,042

 

3,060

 

3,132

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

5,886

 

5,348

 

17,138

 

15,773

 

Provision for loan losses

 

187

 

375

 

561

 

850

 

Net interest income after provision for loan losses

 

5,699

 

4,973

 

16,577

 

14,923

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

 

 

Deposit service fees

 

168

 

158

 

517

 

495

 

Income from loans sold on the secondary market

 

212

 

203

 

455

 

781

 

SBA/USDA loan sale gains

 

 

135

 

548

 

798

 

Mortgage servicing income

 

313

 

128

 

415

 

413

 

Other

 

75

 

114

 

174

 

260

 

Total other income

 

768

 

738

 

2,109

 

2,747

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

2,481

 

2,226

 

7,545

 

6,907

 

Occupancy

 

511

 

362

 

1,595

 

1,107

 

Furniture and equipment

 

305

 

274

 

927

 

799

 

Data processing

 

288

 

269

 

862

 

802

 

Advertising

 

114

 

119

 

344

 

334

 

Professional service fees

 

276

 

161

 

883

 

706

 

Loan and deposit

 

144

 

55

 

306

 

173

 

Writedowns and losses on other real estate held for sale

 

176

 

57

 

190

 

146

 

FDIC insurance assessment

 

92

 

100

 

267

 

300

 

Telephone

 

84

 

84

 

248

 

229

 

Other

 

655

 

652

 

1,964

 

1,690

 

Total other expenses

 

5,126

 

4,359

 

15,131

 

13,193

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

1,341

 

1,352

 

3,555

 

4,477

 

Provision for income taxes

 

455

 

456

 

1,203

 

1,508

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

886

 

896

 

2,352

 

2,969

 

 

 

 

 

 

 

 

 

 

 

Preferred dividend and accretion of discount

 

 

50

 

 

250

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

886

 

$

846

 

$

2,352

 

$

2,719

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

$

.16

 

$

.15

 

$

.43

 

$

.49

 

Diluted

 

$

.16

 

$

.15

 

$

.42

 

$

.49

 

 

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,

 

 

 

2014

 

2013

 

2013

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

 

 

Real estate - lessors of nonresidential buildings

 

$

100,912

 

$

100,333

 

$

101,406

 

Hospitality and tourism

 

42,538

 

45,360

 

41,473

 

Lessors of residential buildings

 

16,262

 

14,191

 

14,573

 

Commercial construction

 

12,242

 

10,904

 

16,054

 

Gasoline stations and convenience stores

 

11,626

 

11,534

 

10,897

 

Real estate agents and managers

 

9,810

 

10,922

 

10,975

 

Other

 

190,369

 

166,124

 

158,148

 

Total Commercial Loans

 

383,759

 

359,368

 

353,526

 

 

 

 

 

 

 

 

 

1-4 family residential real estate

 

110,310

 

103,768

 

98,770

 

Consumer

 

15,575

 

13,801

 

14,465

 

Consumer construction

 

8,729

 

6,895

 

5,734

 

 

 

 

 

 

 

 

 

Total Loans

 

$

518,373

 

$

483,832

 

$

472,495

 

 

Credit Quality (at end of period):

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

 

2014

 

2013

 

2013

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

 

 

Nonaccrual loans

 

$

2,098

 

$

1,410

 

$

4,313

 

Loans past due 90 days or more

 

 

 

 

Restructured loans

 

597

 

614

 

 

Total nonperforming loans

 

2,695

 

2,024

 

4,313

 

Other real estate owned

 

1,843

 

1,884

 

2,568

 

Total nonperforming assets

 

$

4,538

 

$

3,908

 

$

6,881

 

Nonperforming loans as a % of loans

 

.52

%

.42

%

.91

%

Nonperforming assets as a % of assets

 

.74

%

.68

%

1.21

%

Reserve for Loan Losses:

 

 

 

 

 

 

 

At period end

 

$

5,279

 

$

4,661

 

$

4,959

 

As a % of average loans

 

1.06

%

1.01

%

1.09

%

As a % of nonperforming loans

 

195.88

%

230.29

%

114.98

%

As a % of nonaccrual loans

 

251.62

%

330.57

%

114.98

%

Texas Ratio

 

6.27

%

5.59

%

9.56

%

 

 

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

 

 

Average loans

 

$

496,383

 

$

462,500

 

$

456,831

 

Net charge-offs (recoveries)

 

$

(57

)

$

2,232

 

$

1,109

 

Charge-offs as a % of average loans

 

N/M%

 

.48

%

.32

%

 

8



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

 

 

2014

 

2014

 

2014

 

2013

 

2013

 

BALANCESHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

518,373

 

$

502,940

 

$

 485,862

 

$

 483,832

 

$

 472,495

 

Allowance for loan losses

 

(5,279

)

(5,097

)

(4,883

)

(4,661

)

(4,959

)

Total loans, net

 

513,094

 

497,843

 

480,979

 

479,171

 

467,536

 

Total assets

 

613,943

 

595,869

 

583,592

 

572,800

 

567,917

 

Core deposits

 

403,950

 

380,772

 

384,846

 

375,593

 

375,166

 

Noncore deposits

 

87,256

 

103,244

 

90,864

 

90,706

 

86,522

 

Total deposits

 

491,206

 

484,016

 

475,710

 

466,299

 

461,688

 

Total borrowings

 

52,409

 

42,087

 

38,852

 

37,852

 

35,852

 

Common shareholders’ equity

 

67,132

 

66,477

 

65,730

 

65,249

 

63,045

 

Total shareholders’ equity

 

67,132

 

66,477

 

65,730

 

65,249

 

67,045

 

Total shares outstanding

 

5,564,815

 

5,527,690

 

5,527,690

 

5,541,390

 

5,581,339

 

Weighted average shares outstanding

 

5,540,200

 

5,527,690

 

5,530,908

 

5,555,952

 

5,562,835

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGEBALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

607,840

 

$

581,150

 

$

 580,717

 

$

 569,443

 

$

 560,089

 

Loans

 

509,618

 

492,923

 

486,354

 

479,321

 

464,324

 

Deposits

 

494,599

 

469,720

 

473,951

 

461,630

 

456,191

 

Common Equity

 

66,558

 

65,553

 

65,462

 

62,950

 

62,134

 

Equity

 

66,558

 

65,553

 

65,462

 

66,906

 

66,134

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOMESTATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

5,886

 

$

5,659

 

$

 5,593

 

$

 5,626

 

$

 5,348

 

Provision for loan losses

 

187

 

191

 

183

 

825

 

375

 

Net interest income after provision

 

5,699

 

5,468

 

5,410

 

4,801

 

4,973

 

Total noninterest income

 

768

 

650

 

691

 

1,191

 

738

 

Total noninterest expense

 

5,126

 

4,898

 

5,107

 

4,935

 

4,359

 

Income before taxes

 

1,341

 

1,220

 

994

 

1,057

 

1,352

 

Provision for income taxes

 

455

 

414

 

334

 

(1,911

)

456

 

Net income

 

886

 

806

 

660

 

2,968

 

896

 

Preferred dividend expense

 

 

 

 

58

 

50

 

Net income available to common shareholders

 

$

886

 

$

806

 

$

 660

 

$

 2,910

 

$

 846

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.16

 

$

.15

 

$

 .12

 

$

 .52

 

$

 .15

 

Book value per common share

 

12.06

 

12.03

 

11.89

 

11.77

 

11.30

 

Market value, closing price

 

11.30

 

12.90

 

12.54

 

9.90

 

9.10

 

Dividends per share

 

.05

 

.05

 

.05

 

.05

 

.04

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

.52

%

.53

%

.31

%

.42

%

.91

%

Nonperforming assets/total assets

 

.74

 

.77

 

.63

 

.68

 

1.21

 

Allowance for loan losses/total loans

 

1.02

 

1.01

 

1.01

 

.96

 

1.09

 

Allowance for loan losses/nonperforming loans

 

195.88

 

192.19

 

327.50

 

230.29

 

114.98

 

Texas ratio (1)

 

6.27

 

6.43

 

5.18

 

5.59

 

9.56

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.58

%

.56

%

.46

%

2.03

%

.60

%

Return on average common equity

 

5.28

 

4.93

 

4.09

 

18.34

 

5.40

 

Return on average equity

 

5.28

 

4.93

 

4.09

 

17.26

 

5.08

 

Net interest margin

 

4.20

 

4.18

 

4.25

 

4.24

 

4.12

 

Efficiency ratio

 

73.83

 

77.55

 

80.57

 

66.94

 

70.64

 

Average loans/average deposits

 

103.03

 

104.94

 

102.62

 

103.83

 

101.78

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

10.23

%

10.50

%

10.25

%

10.31

%

10.90

%

Tier 1 capital to risk weighted assets

 

11.68

 

11.86

 

11.79

 

11.83

 

12.45

 

Total capital to risk weighted assets

 

12.68

 

12.87

 

12.79

 

12.79

 

13.47

 

Average equity/average assets (for the quarter)

 

10.95

 

11.28

 

11.27

 

11.75

 

11.81

 

Tangible equity/tangible assets (at quarter end)

 

10.93

 

11.16

 

11.26

 

11.75

 

11.81

 

 


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

 

9