Attached files

file filename
8-K - 8-K - MACKINAC FINANCIAL CORP /MI/a17-25033_18k.htm

Exhibit 99

 

 

PRESS RELEASE

 

For Release:

November 1, 2017

Nasdaq:

MFNC

Contact:

Paul D. Tobias, (248) 290-5901 / ptobias@bankmbank.com

 

Jesse A. Deering, (248) 290-5906 /jdeering@bankmbank.com

Website:

www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION ANNOUNCES THIRD QUARTER 2017 RESULTS

 

Manistique, Michigan — Mackinac Financial Corporation (Nasdaq: MFNC) (the “Corporation”), the bank holding company for mBank, today announced third quarter 2017 net income of $2.093 million, or $.33 per share, compared to net income of $1.778 million or $.28 per share for the third quarter of 2016.  Net income for the first nine months of 2017 totaled $5.499 million, or $.88 per share, compared to $2.785 million, or $.45 per share, for the same period in 2016.  Total assets of the Corporation at September 30, 2017 totaled $1.015 billion, compared to $959.121 million at September 30, 2016.  Weighted average shares for 2017 totaled 6,286,772 compared to 6,226,900 shares in the same period of 2016.

 

The period-to-period comparison above includes the effect of the Corporation’s April 2016 acquisition of First National Bank of Eagle River (“Eagle River”) and August 2016 acquisition of Niagara Bancorporation (“Niagara”).  In connection with these acquisitions, the Corporation had aggregate GAAP pre-tax transaction related expenses totaling $2.928 million recorded in the second and third quarters of 2016. These costs, largely associated with the early termination of the Eagle River data processing system in June, reduced the reported nine-month 2016 income by $1.932 million, or $.31 per share, on an after-tax basis.  The adjusted 2016 nine-month net income (exclusive of the transaction related expenses) equates to $4.718 million, or $.76 per share.  The transaction expense impact in the third quarter of 2016 was $237 thousand, or $.04 per share, the exclusion of which results in adjusted net income $2.015 million, or $.32 per share, for the quarter.

 

Highlights for the first nine months of 2017 include:

 

·                  mBank, the Corporation’s subsidiary bank, recorded nine-month net income of $6.543 million compared to $3.953 million in 2016.  Excluding $2.512 million of transaction related expenses ($1.658 million after tax), net income was $5.611 million for the first nine months of 2016.  The adjusted year-over-year increase equates to 17%.

 

·                  Total shareholder equity increased $4.364 million year-over-year from $78.285 million in September 2016 to $82.649 million in 2017.

 

·                  Total interest income was $32.985 million through September 2017 compared to $27.398 million for the same period in 2016, a 20% increase.

 

·                  Net interest margin remains solid, at 4.21%.  Net interest income increased from $23.980 million in 2016 to $28.274 million in 2017, an 18% increase.

 

·                  Credit quality remains strong with a Texas Ratio of 9.34% as of September 30, 2017.

 

Loans and Nonperforming Assets

 

Total loans at September 30, 2017 were $808.149 million an increase from $756.804 million at September 30, 2016. In addition to the balance sheet loan totals, the Corporation services $204.078 million of sold mortgage loans and $39.737 million of sold SBA and USDA loans. Total loans under management as of third quarter end were $1.052 billion.

 



 

New loan production totaled $211.750 million, with the Upper Peninsula contributing $95.3 million, the Northern Lower Peninsula $38.9 million, Southeast Michigan $36.5 million, Wisconsin $18.1 million and Mackinac Commercial Credit, the Bank’s asset based lending division, $22.9 million.  Commercial loan production accounted for $106.0 million of the total, with consumer loans, primarily 1-4 family mortgages, totaling $82.8 million, inclusive of $48.8 million of secondary market originations. Commenting on new loan production and overall lending activities, Kelly W. George, President and CEO of mBank stated, “We are pleased to have had consistent loan production thus far in 2017 compared to 2016 especially within our asset based lending division which has had its most productive year since its inception with strong growth.  As expected, we have also seen good momentum and production within the markets we entered last year in Northern Wisconsin.  Market pricing remains competitive in all our regions as commercial clients continually gravitate to more fixed rate lending structures.  Our mix of loans remains very good with diversification amongst industry types.  We have passed on some lending opportunities for non-owner occupied commercial real estate to ensure prudent balance sheet risk management in the event of an economic downturn. As expected, our seasonal lending months throughout our northern regions saw an uptick in our mortgage lending activities and income levels from our secondary market mortgage sales along with increased SBA loans sales.”

 

Nonperforming assets totaled $7.478 million, or .74% of total assets at September 30, 2017 compared to $7.938 million, or .83% of total assets at September 30, 2016.  Total loan delinquencies greater than 30 days resided at a nominal .50%, or $4.164 million. George, commenting on credit quality stated, “Our loan portfolio remains sound with no material weaknesses within any of our lines.  Purchase accounting marks from diligence on the loans acquired from the two 2016 acquisitions have proven sound with positive resolutions accreting to the bank’s earnings. The positive trends in our nonperforming asset totals, Texas ratio, and delinquencies are the result of our steadfast underwriting requirements and focus on proactive loan administration.  With further increases expected in the Prime rate and other variable rate indexes for 2018, we are actively monitoring variable rate borrowers through increasing “shock” tests on their cash flows to determine future stress in any business segment which at this point remains well controlled.”

 

Margin/Deposit Analysis

 

Net interest income for the first nine months of 2017 increased to $28.274 million, a 4.21% net interest margin compared to $23.980 million, or 4.21%, in 2016.  Total deposits of $835.203 million September 30, 2017 compared to $807.180 at the same date in 2016.  George, commenting on deposits and overall liquidity, stated “Our net interest margin continues to hold up well even with the various pricing impacts of the Fed rate movements and the flat yield curve.  Focus on current and long-term asset and liability pricing will remain important as we move through this rate cycle to protect our margin.  As we have stated in the past, the Corporation maintains a strong short-term liquidity position made up of various components of core and wholesale funding sources, as well as unpledged investments to support loan growth and operations.  Our funding mix and liquidity will shift slightly throughout the year with the seasonality of some business clients, but the other sources allow for numerous funding instruments to help prudently manage long term interest rate risk.  Liability side focus will remain centered on growing our core deposit levels as these comparatively inexpensive deposits in relation to wholesale sources will continue to prove more and more valuable as rates continue to increase.”

 

Noninterest Income/Expense

 

Noninterest income, at $2.724 million, was $287 thousand behind the September 30, 2016 level of $3.012 million. The primary reason for the variance to 2016 was the timing of the customary sales of SBA loans which are anticipated to normalize for the year.  Noninterest expense was $22.418 million for the first three quarters of 2017 compared to $22.376 million for the same period of 2016.  The 2016 total included $2.928 million of transaction-related expenses. Excluding these charges, noninterest expense totaled $19.448 million in the first nine months of 2016.  The largest increase in operating expenses compared to 2016 were salaries, benefits and occupancy expense; areas that are directly impacted by increased operating scale primarily related to the acquisitions of Eagle River and Niagara. The Bank was able to achieve the expected level of cost efficiencies contemplated with the 2016 acquisitions with noninterest expense to total average assets of 2.85% at September 30, 2017 improving from 2.95%, net of transaction expenses, at September 30, 2016 which ratio remains in-line with peer averages.

 



 

Assets and Capital

 

Total assets of the Corporation at September 30, 2017 were $1.015 billion, up $56.0 million from the $959.121 million of total assets at September 30, 2016.  Total common shareholders’ equity at September 30, 2017 was $82.649 million, or $13.13 per share, compared to $78.285 million, or $12.50 per share at September 30, 2016.  Capital levels remain consistent with past periods as Tier 1 Common Equity resided at 6.82% of average assets at the Corporation and 8.88% at mBank.

 

In closure, Chairman and CEO of the Corporation Paul D. Tobias stated, “We are very pleased with the consistency of our earnings in 2017 after acquiring and integrating two banks in 2016.  Our diligence on expense efficiencies and the respective loan portfolios has proven accurate.  We remain mindful of our cost structure and efficiency ratio which has improved compared to 2016 adjusted levels, even with some inherent expenses of becoming a billion-dollar company.  We will continue to grow the company organically through focus on our core business lines and remain opportunistic as to future accretive and strategic acquisition opportunities. We believe additional scale will positively impact efficiency and continue our progress in earnings performance, building shareholder value and increasing our dividend.”

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $1 billion and whose common stock is traded on the NASDAQ stock market as “MFNC.”   The principal subsidiary of the Corporation is mBank.  Headquartered in Manistique, Michigan, mBank has 23 branch locations; twelve in the Upper Peninsula, four in the Northern Lower Peninsula, one in Oakland County, Michigan and seven in Northern Wisconsin.  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,” “view,” and variations of such words and similar expressions are intended to identify forward-looking statements: as defined by the Private Securities Litigation Reform Act of 1995.  These statements reflect management’s current beliefs as to expected outcomes of future events and are not guarantees of future performance.  These statements involve certain risks, uncertainties and assumptions that are difficult to predict with regard to timing, extent, likelihood, and degree of occurrence.  Therefore, actual results and outcomes may materially differ from what may be expressed or forecasted in such forward-looking statements.  Factors that could cause a difference include among others: changes in the national and local economies or market conditions; changes in interest rates and banking regulations; the impact of competition from traditional or new sources; and the possibility that anticipated cost savings and revenue enhancements from mergers and acquisitions, bank consolidations, 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.

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

 

 

 

As of and For the

 

As of and For the

 

As of and For the

 

 

 

Period Ending

 

Year Ending

 

Period Ending

 

 

 

September 30,

 

December 31,

 

September 30,

 

(Dollars in thousands, except per share data)

 

2017

 

2016

 

2016

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

 

 

Assets

 

$

1,015,070

 

$

983,520

 

$

959,121

 

Loans

 

808,149

 

781,857

 

756,804

 

Investment securities

 

85,009

 

86,273

 

88,886

 

Deposits

 

835,203

 

823,512

 

807,180

 

Borrowings

 

91,397

 

67,579

 

67,730

 

Shareholders’ equity

 

82,649

 

78,609

 

78,285

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Net interest income

 

$

28,274

 

$

33,098

 

$

23,980

 

Income before taxes

 

8,180

 

6,766

 

4,266

 

Net income

 

5,499

 

4,483

 

2,785

 

Income per common share - Basic

 

.88

 

.72

 

.45

 

Income per common share - Diluted

 

.87

 

.72

 

.45

 

Weighted average shares outstanding

 

6,286,722

 

6,236,067

 

6,226,900

 

Weighted average shares outstanding- Diluted

 

6,310,866

 

6,268,703

 

6,255,803

 

 

 

 

 

 

 

 

 

Three Months Ended:

 

 

 

 

 

 

 

Net interest income

 

$

9,789

 

$

9,118

 

$

8,696

 

Income before taxes

 

3,018

 

2,500

 

2,700

 

Net income

 

2,093

 

1,698

 

1,778

 

Income per common share - Basic

 

.33

 

.27

 

.29

 

Income per common share - Diluted

 

.33

 

.27

 

.28

 

Weighted average shares outstanding

 

6,294,930

 

6,263,371

 

6,238,756

 

Weighted average shares outstanding- Diluted

 

6,318,488

 

6,316,452

 

6,284,359

 

 

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

Net interest margin

 

4.21

%

4.19

%

4.21

%

Efficiency ratio

 

71.09

 

79.69

 

82.89

 

Return on average assets

 

.74

 

.52

 

.45

 

Return on average equity

 

9.10

 

5.73

 

4.75

 

 

 

 

 

 

 

 

 

Average total assets

 

$

995,442

 

$

865,573

 

$

834,378

 

Average total shareholders’ equity

 

80,833

 

78,300

 

78,264

 

Average loans to average deposits ratio

 

95.42

%

98.14

%

98.84

%

 

 

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

 

 

Market price per common share

 

$

15.50

 

$

13.47

 

$

11.49

 

Book value per common share

 

13.13

 

12.55

 

12.50

 

Tangible book value per share

 

11.91

 

11.29

 

11.23

 

Dividends paid per share, annualized

 

.480

 

.400

 

.400

 

Common shares outstanding

 

6,294,930

 

6,263,371

 

6,263,371

 

 

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

5,130

 

$

5,020

 

$

4,862

 

Non-performing assets

 

$

7,478

 

$

8,906

 

$

7,938

 

Allowance for loan losses to total loans

 

.63

%

.64

%

.64

%

Non-performing assets to total assets

 

.74

%

.91

%

.83

%

Texas ratio

 

9.34

%

11.76

%

10.55

%

 

 

 

 

 

 

 

 

Number of:

 

 

 

 

 

 

 

Branch locations

 

23

 

23

 

23

 

FTE Employees

 

233

 

222

 

218

 

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

 

2017

 

2016

 

2016

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

52,676

 

$

44,620

 

$

46,200

 

Federal funds sold

 

5,006

 

2,135

 

2,415

 

Cash and cash equivalents

 

57,682

 

46,755

 

48,615

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

13,374

 

14,047

 

14,047

 

Securities available for sale

 

85,009

 

86,273

 

88,886

 

Federal Home Loan Bank stock

 

3,250

 

2,911

 

2,926

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial

 

572,799

 

543,573

 

513,266

 

Mortgage

 

217,103

 

218,171

 

222,840

 

Consumer

 

18,247

 

20,113

 

20,698

 

Total Loans

 

808,149

 

781,857

 

756,804

 

Allowance for loan losses

 

(5,130

)

(5,020

)

(4,862

)

Net loans

 

803,019

 

776,837

 

751,942

 

 

 

 

 

 

 

 

 

Premises and equipment

 

16,619

 

15,891

 

16,028

 

Other real estate held for sale

 

4,413

 

4,782

 

3,269

 

Deferred tax asset

 

6,266

 

8,760

 

9,287

 

Deposit based intangibles

 

1,985

 

2,172

 

2,235

 

Goodwill

 

5,694

 

5,694

 

5,694

 

Other assets

 

17,759

 

19,398

 

16,192

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

1,015,070

 

$

983,520

 

$

959,121

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

162,142

 

$

164,179

 

$

163,278

 

NOW, money market, interest checking

 

275,854

 

286,622

 

287,097

 

Savings

 

61,832

 

58,315

 

60,322

 

CDs<$250,000

 

144,031

 

141,629

 

150,170

 

CDs>$250,000

 

9,126

 

8,489

 

9,015

 

Brokered

 

182,218

 

164,278

 

137,298

 

Total deposits

 

835,203

 

823,512

 

807,180

 

 

 

 

 

 

 

 

 

Federal funds purchased

 

 

6,000

 

 

Borrowings

 

91,397

 

67,579

 

67,730

 

Other liabilities

 

5,821

 

7,820

 

5,926

 

Total liabilities

 

932,421

 

904,911

 

880,836

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

 

 

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

 

61,881

 

61,583

 

61,433

 

Retained earnings

 

20,439

 

17,206

 

16,115

 

Accumulated other comprehensive income

 

 

 

 

 

 

 

Unrealized gains (losses) on available for sale securities

 

407

 

(102

)

786

 

Minimum pension liability

 

(78

)

(78

)

(49

)

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

82,649

 

78,609

 

78,285

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

1,015,070

 

$

983,520

 

$

959,121

 

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

(Unaudited)

 

(Unaudited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

 

 

Taxable

 

$

10,799

 

$

9,441

 

$

31,016

 

$

26,085

 

Tax-exempt

 

21

 

19

 

73

 

34

 

Interest on securities:

 

 

 

 

 

 

 

 

 

Taxable

 

401

 

387

 

1,195

 

953

 

Tax-exempt

 

72

 

57

 

226

 

114

 

Other interest income

 

230

 

91

 

475

 

212

 

Total interest income

 

11,523

 

9,995

 

32,985

 

27,398

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

Deposits

 

1,157

 

870

 

3,170

 

2,410

 

Borrowings

 

577

 

429

 

1,541

 

1,008

 

Total interest expense

 

1,734

 

1,299

 

4,711

 

3,418

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

9,789

 

8,696

 

28,274

 

23,980

 

Provision for loan losses

 

200

 

200

 

400

 

350

 

Net interest income after provision for loan losses

 

9,589

 

8,496

 

27,874

 

23,630

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

 

 

Deposit service fees

 

262

 

259

 

803

 

723

 

Income from loans sold on the secondary market

 

434

 

512

 

1,048

 

1,118

 

SBA/USDA loan sale gains

 

278

 

551

 

426

 

717

 

Mortgage servicing income

 

(6

)

(12

)

(24

)

(74

)

Net security gains

 

38

 

40

 

38

 

149

 

Other

 

147

 

139

 

433

 

379

 

Total other income

 

1,153

 

1,489

 

2,724

 

3,012

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

3,934

 

3,687

 

11,388

 

10,592

 

Occupancy

 

761

 

680

 

2,322

 

1,960

 

Furniture and equipment

 

616

 

440

 

1,640

 

1,248

 

Data processing

 

533

 

440

 

1,482

 

1,118

 

Advertising

 

227

 

157

 

524

 

494

 

Professional service fees

 

323

 

309

 

1,049

 

807

 

Loan and deposit

 

181

 

152

 

515

 

434

 

Writedowns and losses on other real estate held for sale

 

43

 

60

 

298

 

62

 

FDIC insurance assessment

 

210

 

131

 

556

 

356

 

Telephone

 

154

 

140

 

445

 

374

 

Transaction related expenses

 

 

359

 

 

2,928

 

Other

 

742

 

730

 

2,199

 

2,003

 

Total other expenses

 

7,724

 

7,285

 

22,418

 

22,376

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

3,018

 

2,700

 

8,180

 

4,266

 

Provision for income taxes

 

925

 

922

 

2,681

 

1,481

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

2,093

 

1,778

 

5,499

 

2,785

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

$

.33

 

$

.29

 

$

.88

 

$

.45

 

Diluted

 

$

.33

 

$

.28

 

$

.87

 

$

.45

 

 



 

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,

 

 

 

2017

 

2016

 

2016

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

116,526

 

$

121,861

 

$

110,252

 

Hospitality and tourism

 

74,500

 

68,025

 

53,182

 

Lessors of residential buildings

 

31,985

 

27,590

 

23,939

 

Gasoline stations and convenience stores

 

20,210

 

20,509

 

20,286

 

Logging

 

16,363

 

19,903

 

19,203

 

Commercial construction

 

8,892

 

11,505

 

14,343

 

Other

 

304,323

 

274,180

 

272,061

 

Total Commercial Loans

 

572,799

 

543,573

 

513,266

 

 

 

 

 

 

 

 

 

1-4 family residential real estate

 

204,419

 

205,945

 

211,072

 

Consumer

 

18,247

 

20,113

 

20,698

 

Consumer construction

 

12,684

 

12,226

 

11,768

 

 

 

 

 

 

 

 

 

Total Loans

 

$

808,149

 

$

781,857

 

$

756,804

 

 

Credit Quality (at end of period):

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

 

2017

 

2016

 

2016

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

 

 

Nonaccrual loans

 

$

2,964

 

$

3,959

 

$

4,498

 

Loans past due 90 days or more

 

 

 

32

 

Restructured loans

 

101

 

165

 

139

 

Total nonperforming loans

 

3,065

 

4,124

 

4,669

 

Other real estate owned

 

4,413

 

4,782

 

3,269

 

Total nonperforming assets

 

$

7,478

 

$

8,906

 

$

7,938

 

Nonperforming loans as a % of loans

 

.38

%

.53

%

.62

%

Nonperforming assets as a % of assets

 

.74

%

.91

%

.83

%

Reserve for Loan Losses:

 

 

 

 

 

 

 

At period end

 

$

5,130

 

$

5,020

 

$

4,862

 

As a % of average loans

 

.63

%

.64

%

.71

%

As a % of nonperforming loans

 

167.37

%

121.73

%

104.13

%

As a % of nonaccrual loans

 

173.08

%

126.80

%

108.09

%

Texas Ratio

 

9.34

%

11.76

%

10.55

%

 

 

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

 

 

Average loans

 

$

803,825

 

$

703,047

 

$

680,027

 

Net charge-offs (recoveries)

 

$

290

 

$

584

 

$

492

 

Charge-offs as a % of average loans, annualized

 

.05

%

.08

%

.10

%

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

September 30,

 

June 30

 

March 31

 

December 31

 

September 30

 

 

 

2017

 

2017

 

2017

 

2016

 

2016

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

808,149

 

$

790,753

 

$

786,546

 

$

781,857

 

$

756,804

 

Allowance for loan losses

 

(5,130

)

(5,133

)

(5,146

)

(5,020

)

(4,862

)

Total loans, net

 

803,019

 

785,620

 

781,400

 

776,837

 

751,942

 

Total assets

 

1,015,070

 

1,027,450

 

976,635

 

983,520

 

959,121

 

Core deposits

 

643,859

 

621,303

 

633,160

 

650,745

 

660,867

 

Noncore deposits

 

191,344

 

226,942

 

188,660

 

172,767

 

146,313

 

Total deposits

 

835,203

 

848,245

 

821,820

 

823,512

 

807,180

 

Total borrowings

 

91,397

 

92,024

 

66,279

 

67,579

 

67,730

 

Total shareholders’ equity

 

82,649

 

81,313

 

80,009

 

78,609

 

78,285

 

Total tangible equity

 

74,970

 

73,572

 

72,205

 

70,743

 

70,356

 

Total shares outstanding

 

6,294,930

 

6,294,930

 

6,294,930

 

6,263,371

 

6,263,371

 

Weighted average shares outstanding

 

6,294,930

 

6,294,930

 

6,270,034

 

6,263,371

 

6,238,756

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

1,021,152

 

$

984,236

 

$

980,491

 

$

958,781

 

$

930,353

 

Loans

 

803,825

 

787,143

 

782,477

 

771,279

 

734,702

 

Deposits

 

841,699

 

820,375

 

825,309

 

800,508

 

780,265

 

Equity

 

82,162

 

81,013

 

79,293

 

78,406

 

78,027

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

9,789

 

$

9,319

 

$

9,166

 

$

9,118

 

$

8,696

 

Provision for loan losses

 

200

 

50

 

150

 

250

 

200

 

Net interest income after provision

 

9,589

 

9,269

 

9,016

 

8,868

 

8,496

 

Total noninterest income

 

1,153

 

795

 

776

 

1,141

 

1,489

 

Total noninterest expense

 

7,724

 

7,517

 

7,177

 

7,509

 

7,285

 

Income before taxes

 

3,018

 

2,547

 

2,615

 

2,500

 

2,700

 

Provision for income taxes

 

925

 

867

 

889

 

802

 

922

 

Net income available to common shareholders

 

$

2,093

 

$

1,680

 

$

1,726

 

$

1,698

 

$

1,778

 

Income pre-tax, pre-provision

 

$

3,218

 

$

2,597

 

$

2,765

 

$

2,750

 

$

2,900

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.33

 

$

.27

 

$

.28

 

$

.27

 

$

.29

 

Book value per common share

 

13.13

 

12.92

 

12.71

 

12.55

 

12.50

 

Tangible book value per share

 

11.91

 

11.69

 

11.47

 

11.29

 

11.23

 

Market value, closing price

 

15.50

 

13.99

 

13.72

 

13.47

 

11.49

 

Dividends per share

 

.120

 

.120

 

.120

 

.100

 

.100

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

.38

%

.47

%

.47

%

.53

%

.62

%

Nonperforming assets/total assets

 

.74

 

.76

 

.84

 

.91

 

.83

 

Allowance for loan losses/total loans

 

.63

 

.65

 

.65

 

.64

 

.64

 

Allowance for loan losses/nonperforming loans

 

167.37

 

136.95

 

137.96

 

121.73

 

104.13

 

Texas ratio

 

9.34

 

9.91

 

10.60

 

11.76

 

10.55

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.81

%

.68

%

.71

%

.70

%

.76

%

Return on average equity

 

10.11

 

8.32

 

8.83

 

8.62

 

9.06

 

Net interest margin

 

4.23

 

4.24

 

4.19

 

4.14

 

4.18

 

Average loans/average deposits

 

95.50

 

95.95

 

94.81

 

96.35

 

94.16

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

6.82

%

7.02

%

6.77

%

7.18

%

7.29

%

Tier 1 capital to risk weighted assets

 

8.47

 

8.57

 

8.49

 

8.80

 

8.22

 

Total capital to risk weighted assets

 

9.10

 

9.21

 

9.15

 

9.45

 

8.81

 

Average equity/average assets (for the quarter)

 

8.05

 

8.23

 

8.09

 

8.18

 

8.39

 

Tangible equity/tangible assets (at quarter end)

 

7.44

 

7.22

 

7.45

 

7.25

 

7.40