Attached files

file filename
8-K - 8-K - MACKINAC FINANCIAL CORP /MI/a18-18159_18k.htm

Exhibit 99.1

 

 

PRESS RELEASE

 

For Release:                                                                 August 2, 2018

Nasdaq:                                                                                           MFNC

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

Paul D. Tobias, (248) 290-5900 / ptobias@bankmbank.com

Website:                                                                                        www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION REPORTS SECOND QUARTER 2018 RESULTS INCLUDING IMPACT OF ACQUSITION ACTIVITY AND CAPITAL RAISE

 

(Manistique, Michigan) – Mackinac Financial Corporation (Nasdaq: MFNC) (the “Corporation”), the bank holding company for mBank, today announced second quarter 2018 income of $396 thousand, or $.05 per share, compared to net income of $1.68 million, or $.27 per share, for the second quarter of 2017.  As expected, the 2018 second quarter results were impacted by expenses related to the acquisition of First Federal of Northern Michigan (FFNM) and pre-announcement diligence activity related to the pending Lincoln Community Bank (Lincoln) transaction.  Weighted average share count was increased by a common stock offering by the Corporation in June 2018 and the issuance of shares in the FFNM acquisition.

 

On May 18, 2018 the Corporation completed the acquisition of FFNM.  The Corporation issued 2,146,378 new shares as consideration for the purchase.   On June 15, 2018, the Corporation closed a common stock offering resulting in gross proceeds of roughly $34.50 million and net proceeds of roughly $32.40 million.  The Corporation issued 2,225,807 shares in connection with the stock offering.  As a result of the activities noted above, weighted average shares outstanding for the second quarter of 2018 were 7,041,010 compared to 6,294,930 for the same period of 2017 and 6,304,203 shares for the first quarter of 2018.

 

The Corporation still expects cost efficiencies from the FFNM acquisition and the pending Lincoln acquisition to be fully phased in by the end of 2018, however, the savings relating to FFNM were only partially integrated and realized in the second quarter of 2018. The Corporation completed a successful data processing conversion of FFNM over the weekend of July 13th. The Corporation expects the pending Lincoln acquisition to close end of third quarter or early in the fourth quarter subject to final regulatory approvals with a data conversion scheduled for mid-fourth quarter.

 

In connection with the acquisition, the Corporation had second quarter GAAP pre-tax transaction related expenses totaling $1.98 million.  These one-time costs reduced the reported net income for the quarter by $1.56 million on an after-tax basis.  The adjusted net income for the second quarter of 2018 (exclusive of the transaction related expenses) would equate to $1.96 million.   The majority of the expenses associated with the common stock offering were capitalized in accordance with GAAP.

 

Total assets of the Corporation at June 30, 2018 were $1.27 billion compared to $1.03 billion at June 30, 2017.  Shareholders’ equity at June 30, 2018 totaled $148.87 million, compared to $81.31 million on June 30, 2017. The tangible book value per share equated to $11.57 on June 30, 2018 compared to $11.72 per share a year ago.  Subsequent to receiving the proceeds from the stock offering, the Corporation paid down approximately $19.45 million in senior holding company debt in the second quarter.

 

The Corporation’s primary asset, mBank, recorded net income of $1.20 million in the second quarter of 2018, compared to $2.05 million for the same period in 2017.  Combined acquisition-related expenses totaled $1.45 million at the bank level, with an after-tax impact of $1.15 million. Adjusted core net income (exclusive of the expenses) for second quarter 2018 was $2.35 million.

 



 

Revenue

 

Total revenue of the corporation for the three months ended June 30, 2018 equated to $13.80 million compared to $11.66 million for the same period of 2017.  Total interest income was $12.94 million for the second quarter of 2018 and $10.87 for the same period in 2017.  The 2018 second quarter interest income included accretive yield of $284 thousand from combined credit mark accretion associated with acquisitions compared to 2017 same period of $351 thousand. The non-interest income portion of total revenue increased slightly year-over-year from $795 thousand in 2017 to $863 thousand in 2018, partially due to the positive impact of the FFNM acquisition.

 

Loan Production / Credit Risk

 

Total balance sheet loans at June 30, 2018 were $1.00 billion compared to June 30, 2017 balances of $811.08 million.  Total loans under management now reside at $1.34 billion which includes $334 million of service retained loans.  New loan production for the first half of 2018 was slightly behind previous year at $103 million with origination activity increasing in the second quarter, as expected.  Commercial originations accounted for $62 million, retail, predominantly mortgage, equated to $41 million. Commenting on new loan production and overall lending activities, Kelly W. George, President and CEO of mBank, stated, “Commercial loan production remains consistent with prior year with a continued competitive environment for the high-quality earning assets we originate. Based on steady deal flow since the FFNM acquisition date, we expect that the addition of the FFNM markets will have a positive impact on all types of originations for the second half of 2018 as the operational and cultural integration of this transaction has gone very well. Likewise, in-house mortgage production has ramped up in our more active summer months and is consistent with 2017 first half activity.  As we alluded to in our first quarter communications, we have seen the change in interest rates impact our secondary market origination, which is at about 70% of previous year levels.”

 

Nonperforming loans totaled $5.03 million, .50% of total loans at June 30, 2018 compared to $3.75 million, or .47%, of total loans at June 30, 2017.  The dollar amount increase in non-performing loans is the result of credits acquired in the FFNM transaction which were marked to market as part of the credit due diligence process.  Total loan delinquencies greater than 30 days resided at a nominal .89%, compared to .59% in the second quarter of 2017. Commenting on overall credit risk, Mr. George stated, “As expected, we saw a slight increase in our non-performing credit ratios following the FFNM acquisition.  Similar to previous transactions, we anticipate this will normalize over the coming quarters as we work to quickly resolve some of these acquired credits.  Overall, loan portfolio performance, both legacy mBank and acquired FFNM, remains strong with no material credit issues within any of the business segments. Purchase accounting marks from the previously acquired banks have continued to prove accurate, attaining expected accretion levels. The acquired loan portfolio from FFNM should provide accretive results to our bottom line and support in overall granularity and concentration levels from a macro perspective.”

 

Margin Analysis / Funding

 

Net interest income in the second quarter of 2018 resided at $10.81 million, or 4.26%, compared to $9.32 million, or 4.24%, in the second quarter of 2017.  Second quarter 2018 total interest expense was $2.13 million versus $1.55 million for the same period of 2017.  Of the $578 thousand interest expense increase from previous year, $333 thousand was attributable to interest on brokered CDs due to repricing experienced from normal maturities and renewals at market rates.  An additional $167 thousand of the total was a result of increased expense on our CD & IRA products due to some slightly higher rates offered for competitive reasons.  Total brokered deposits were $152 million at the end of June 2018, down from $217 million at June 30, 2017.  FHLB borrowings were up from $71 million to $92 million year-over-year as a result of liabilities acquired from FFNM.  The Corporation expects to opportunistically reduce these borrowings as they mature.  The collective $44 million net improvement in these combined wholesale funding categories was partially made possible by the complementary balance sheet and deposit base of FFNM.  Following the close of the FFNM acquisition, the Corporation sold roughly $46 million of the acquired investment portfolio to decrease its wholesale funding.

 

Mr. George stated, “We have been successful in maintaining our strong net interest margin in the rising rate environment, and each rate increase should have positive impact on the income generated from our loan portfolio.  With the lower cost core deposit base we acquired from FFNM, we have begun to reposition the balance sheet and remove some of the more volatile and higher cost wholesale funding sources that we have utilized in the past.  This repositioning should further stabilize our funding and position us very well on the liability side for the remainder of 2018 and decrease our relative funding costs. We will also continue to proactively monitor as to when a need could occur to move pricing up on our core transactional accounts due to expected market pressures, a challenge all banks will face this year. We have pivoted to a more offensive posture in terms of overall core deposit gathering initiatives within our branch network. At this time, our deposit beta remains strong at .08 when comparing the movement in the federal funds rate to the movement on our blended interest-bearing deposit rate.”

 



 

Noninterest Expense

 

Noninterest expense, at $11.08 million in the second quarter of 2018, increased $3.56 million from the second quarter 2017 total of $7.52 million. The expense variance from the second quarter of 2017 was heavily impacted by the $1.98 million in pre-tax transaction related expenses as well as the additional expense related to the larger bank platform following the FFNM closing, including additional salary, benefits and occupancy costs.  The Corporation still expects to realize the 40% cost efficiencies from the FFNM acquisition as originally projected and believes they will be fully phased in by the end of 2018.

 

Assets and Capital

 

Total assets of the Corporation at June 30, 2018 were $1.27 billion compared to $1.03 billion at June 30, 2017.  Shareholders’ equity at June 30, 2018 totaled $148.87 million, compared to $81.31 million on June 30, 2017. The tangible book value per share equated to $11.57 on June 30, 2018 compared to $11.72 per share a year ago.  Both the common stock offering and the FFNM acquisition had positive impacts on the Corporation’s overall capitalization and regulatory capital ratios.  Of the $32.4 net proceeds from the June 2018 common stock offering, the corporation utilized $19.45 million to retire senior holding company debt.  The Corporation is “well-capitalized” and the Bank is “well-capitalized” with total risk-based capital to risk weighted assets of 11.06% and 12.39%, respectively.

 

Paul D. Tobias, Chairman and Chief Executive Officer of the Corporation concluded, “We had a very busy and productive quarter with the closing of the FFNM transaction, the announcement of the Lincoln Community Bank acquisition and the successful common stock offering.  All three of these events are representative of our consistent strategy of asset growth and balance sheet strength while driving continually improving earnings metrics.  Both FFNM and Lincoln are accretive transactions that add strategic and complementary markets where we can grow organically.  The stock offering was completed at a minimal market price discount, strengthening our balance sheet and providing the capital we need to continue to execute our growth plans.  Further, the ability to put a considerable portion of the new capital to work through the reduction of senior holding company debt and the purchase of Lincoln allows us to quickly hurdle our cost of capital with the expected yield and savings from the activities.”

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $1.25 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 29 branch locations; eleven in the Upper Peninsula, ten in the Northern Lower Peninsula, one in Oakland County, Michigan, and seven in Northern Wisconsin.  The Corporation’s banking services include commercial lending and treasury management products and services geared toward small to mid-sized businesses, as well as a full array of personal and business deposit products and consumer loans.

 

Forward-Looking Statements

 

This release contains certain forward-looking statements.  Words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “should,” “will,” “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

 

 

 

June 30,

 

December 31,

 

June 30,

 

(Dollars in thousands, except per share data)

 

2018

 

2017

 

2017

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

 

 

Assets

 

   $

1,274,095

 

$

985,367

 

$

1,027,450

 

Loans

 

1,003,377

 

811,078

 

790,753

 

Investment securities

 

114,682

 

75,897

 

82,212

 

Deposits

 

1,015,501

 

817,998

 

848,245

 

Borrowings

 

91,747

 

79,552

 

92,024

 

Shareholders’ equity

 

148,866

 

81,400

 

81,313

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Net interest income

 

   $

20,122

 

$

37,938

 

$

18,485

 

Income before taxes

 

2,444

 

11,018

 

5,162

 

Net income

 

1,933

 

5,479

 

3,406

 

Income per common share - Basic

 

.27

 

.87

 

.54

 

Income per common share - Diluted

 

.27

 

.87

 

.54

 

Weighted average shares outstanding

 

7,041,010

 

6,288,791

 

6,282,551

 

Weighted average shares outstanding- Diluted

 

7,073,764

 

6,322,413

 

6,298,515

 

 

 

 

 

 

 

 

 

Three Months Ended:

 

 

 

 

 

 

 

Net interest income

 

   $

10,813

 

$

9,664

 

$

9,319

 

Income before taxes

 

499

 

2,838

 

2,547

 

Net income

 

396

 

(20

)

1,680

 

Income per common share - Basic

 

.05

 

-

 

.27

 

Income per common share - Diluted

 

.05

 

-

 

.27

 

Weighted average shares outstanding

 

7,769,720

 

6,294,930

 

6,294,930

 

Weighted average shares outstanding- Diluted

 

7,809,018

 

6,294,930

 

6,307,883

 

 

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

Net interest margin

 

4.23

%

4.20

%

4.21

%

Efficiency ratio

 

87.27

 

71.39

 

71.61

 

Return on average assets

 

.37

 

.55

 

.70

 

Return on average equity

 

4.27

 

6.74

 

8.57

 

 

 

 

 

 

 

 

 

Average total assets

 

   $

1,050,305

 

$

995,826

 

$

982,374

 

Average total shareholders’ equity

 

91,258

 

81,349

 

80,158

 

Average loans to average deposits ratio

 

99.89

%

96.29

%

95.38

%

 

 

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

 

 

Market price per common share

 

   $

16.58

 

$

15.90

 

$

13.99

 

Book value per common share

 

13.90

 

12.93

 

12.92

 

Tangible book value per share

 

11.57

 

11.72

 

11.69

 

Dividends paid per share, annualized

 

.480

 

.480

 

.480

 

Common shares outstanding

 

10,712,745

 

6,294,930

 

6,294,930

 

 

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

 

 

Allowance for loan losses

 

   $

5,141

 

$

5,079

 

$

5,133

 

Non-performing assets

 

   $

7,486

 

$

6,126

 

$

7,798

 

Allowance for loan losses to total loans

 

.51

%

.63

%

.65

%

Non-performing assets to total assets

 

.59

%

.62

%

.76

%

Texas ratio

 

5.80

%

7.77

%

9.91

%

 

 

 

 

 

 

 

 

Number of:

 

 

 

 

 

 

 

Branch locations

 

29

 

23

 

24

 

FTE Employees

 

233

 

233

 

235

 

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2018

 

2017

 

2017

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

  $

64,874

 

  $

37,420

 

  $

78,972

 

Federal funds sold

 

15

 

6

 

10,006

 

Cash and cash equivalents

 

64,889

 

37,426

 

88,978

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

10,873

 

13,374

 

14,312

 

Securities available for sale

 

114,182

 

75,397

 

81,712

 

Other securities

 

500

 

500

 

500

 

Federal Home Loan Bank stock

 

4,860

 

3,112

 

3,250

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial

 

684,725

 

572,936

 

559,388

 

Mortgage

 

299,450

 

220,708

 

212,306

 

Consumer

 

19,202

 

17,434

 

19,059

 

Total Loans

 

1,003,377

 

811,078

 

790,753

 

Allowance for loan losses

 

(5,141)

 

(5,079)

 

(5,133)

 

Net loans

 

998,236

 

805,999

 

785,620

 

 

 

 

 

 

 

 

 

Premises and equipment

 

21,790

 

16,290

 

16,654

 

Other real estate held for sale

 

2,461

 

3,558

 

4,050

 

Deferred tax asset

 

8,000

 

4,970

 

7,139

 

Deposit based intangibles

 

4,504

 

1,922

 

2,047

 

Goodwill

 

20,389

 

5,694

 

5,694

 

Other assets

 

23,411

 

17,125

 

17,494

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

  $

1,274,095

 

  $

985,367

 

  $

1,027,450

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing deposits

 

  $

220,176

 

  $

148,079

 

  $

156,970

 

NOW, money market, interest checking

 

337,344

 

280,309

 

259,423

 

Savings

 

106,022

 

61,097

 

61,741

 

CDs<$250,000

 

181,352

 

142,159

 

142,649

 

CDs>$250,000

 

18,930

 

11,055

 

10,597

 

Brokered

 

151,677

 

175,299

 

216,865

 

Total deposits

 

1,015,501

 

817,998

 

848,245

 

 

 

 

 

 

 

 

 

Federal funds purchased

 

10,000

 

-

 

-

 

Borrowings

 

91,747

 

79,552

 

92,024

 

Other liabilities

 

7,980

 

6,417

 

5,868

 

Total liabilities

 

1,125,228

 

903,967

 

946,137

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Common stock and additional paid in capital - No par value Authorized - 18,000,000 shares

 

 

 

 

 

 

 

Issued and outstanding - 10,712,745; 6,294,930; and 6,294,930 shares respectively

 

128,880

 

61,981

 

61,782

 

Retained earnings

 

19,602

 

19,711

 

19,101

 

Accumulated other comprehensive income

 

 

 

 

 

 

 

Unrealized gains (losses) on available for sale securities

 

606

 

(71)

 

508

 

Minimum pension liability

 

(221)

 

(221)

 

(78)

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

148,867

 

81,400

 

81,313

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

  $

1,274,095

 

  $

985,367

 

  $

1,027,450

 

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2018

 

2017

 

2018

 

2017

 

 

 

(Unaudited)

 

(Unaudited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

 

 

Taxable

 

  $

12,071

 

  $

10,260

 

  $

22,461

 

  $

20,217

 

Tax-exempt

 

31

 

19

 

56

 

52

 

Interest on securities:

 

 

 

 

 

 

 

 

 

Taxable

 

560

 

396

 

932

 

795

 

Tax-exempt

 

79

 

75

 

148

 

154

 

Other interest income

 

197

 

116

 

396

 

244

 

Total interest income

 

12,938

 

10,866

 

23,993

 

21,462

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

Deposits

 

1,602

 

1,054

 

2,838

 

2,013

 

Borrowings

 

523

 

493

 

1,033

 

964

 

Total interest expense

 

2,125

 

1,547

 

3,871

 

2,977

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

10,813

 

9,319

 

20,122

 

18,485

 

Provision for loan losses

 

100

 

50

 

150

 

200

 

Net interest income after provision for loan losses

 

10,713

 

9,269

 

19,972

 

18,285

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

 

 

Deposit service fees

 

323

 

268

 

592

 

540

 

Income from loans sold on the secondary market

 

277

 

316

 

454

 

614

 

SBA/USDA loan sale gains

 

83

 

89

 

134

 

149

 

Mortgage servicing income

 

(2)

 

(9)

 

(10)

 

(17)

 

Other

 

182

 

131

 

307

 

285

 

Total other income

 

863

 

795

 

1,477

 

1,571

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

4,923

 

3,658

 

9,077

 

7,455

 

Occupancy

 

928

 

776

 

1,739

 

1,561

 

Furniture and equipment

 

644

 

544

 

1,175

 

1,025

 

Data processing

 

586

 

489

 

1,090

 

950

 

Advertising

 

192

 

174

 

387

 

297

 

Professional service fees

 

397

 

405

 

701

 

726

 

Loan and deposit

 

148

 

155

 

274

 

334

 

Writedowns and losses on other real estate held for sale

 

40

 

243

 

66

 

255

 

FDIC insurance assessment

 

187

 

189

 

343

 

346

 

Telephone

 

152

 

134

 

307

 

291

 

Transaction related expenses

 

1,976

 

-

 

2,165

 

-

 

Other

 

904

 

750

 

1,681

 

1,454

 

Total other expenses

 

11,077

 

7,517

 

19,005

 

14,694

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

499

 

2,547

 

2,444

 

5,162

 

Provision for income taxes

 

103

 

867

 

511

 

1,756

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

396

 

1,680

 

1,933

 

3,406

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

  $

.05

 

  $

.27

 

  $

.27

 

  $

.54

 

Diluted

 

  $

.05

 

  $

.27

 

  $

.27

 

  $

.54

 

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

LOAN PORTFOLIO AND CREDIT QUALITY

 

(Dollars in thousands)

 

Loan Portfolio Balances (at end of period):

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2018

 

2017

 

2017

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

  $

117,285

 

  $

119,025

 

  $

114,129

 

Hospitality and tourism

 

78,122

 

75,228

 

73,109

 

Lessors of residential buildings

 

37,866

 

33,032

 

30,719

 

Gasoline stations and convenience stores

 

22,207

 

21,176

 

19,903

 

Logging

 

17,368

 

17,554

 

18,143

 

Commercial construction

 

20,895

 

9,243

 

10,145

 

Other

 

390,982

 

297,678

 

293,240

 

Total Commercial Loans

 

684,725

 

572,936

 

559,388

 

 

 

 

 

 

 

 

 

1-4 family residential real estate

 

284,041

 

209,890

 

200,771

 

Consumer

 

19,202

 

17,434

 

19,059

 

Consumer construction

 

15,409

 

10,818

 

11,535

 

 

 

 

 

 

 

 

 

Total Loans

 

  $

1,003,377

 

  $

811,078

 

  $

790,753

 

 

Credit Quality (at end of period):

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2018

 

2017

 

2017

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

 

 

Nonaccrual loans

 

  $

3,825

 

  $

2,388

 

  $

3,644

 

Loans past due 90 days or more

 

-

 

-

 

-

 

Restructured loans

 

1,200

 

180

 

104

 

Total nonperforming loans

 

5,025

 

2,568

 

3,748

 

Other real estate owned

 

2,461

 

3,558

 

4,050

 

Total nonperforming assets

 

  $

7,486

 

  $

6,126

 

  $

7,798

 

Nonperforming loans as a % of loans

 

.50

%

.32

%

.47

%

Nonperforming assets as a % of assets

 

.59

%

.62

%

.76

%

Reserve for Loan Losses:

 

 

 

 

 

 

 

At period end

 

  $

5,141

 

  $

5,079

 

  $

5,133

 

As a % of average loans

 

.51

%

.64

%

.65

%

As a % of nonperforming loans

 

102.31

%

197.78

%

136.95

%

As a % of nonaccrual loans

 

215.28

%

212.69

%

140.86

%

Texas Ratio

 

5.80

%

7.77

%

9.91

%

 

 

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

 

 

Average loans

 

  $

858,508

 

  $

795,532

 

  $

784,823

 

Net charge-offs (recoveries)

 

  $

88

 

  $

566

 

  $

87

 

Charge-offs as a % of average

 

 

 

 

 

 

 

loans, annualized

 

.02

%

.07

%

.02

%

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31

 

September 30,

 

June 30

 

 

 

2018

 

2018

 

2017

 

2017

 

2017

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

  $

1,003,377

 

  $

812,441 

 

  $

811,078

 

  $

808,149

 

  $

790,753

 

Allowance for loan losses

 

(5,141)

 

(5,101)

 

(5,079)

 

(5,130)

 

(5,133)

 

Total loans, net

 

998,236

 

807,340

 

805,999

 

803,019

 

785,620

 

Total assets

 

1,274,095

 

983,929

 

985,367

 

1,015,070

 

1,027,450

 

Core deposits

 

844,894

 

602,601

 

631,644

 

643,859

 

621,303

 

Noncore deposits

 

170,607

 

204,196

 

186,354

 

191,344

 

226,942

 

Total deposits

 

1,015,501

 

806,797

 

817,998

 

835,203

 

848,245

 

Total borrowings

 

91,747

 

80,002

 

79,552

 

91,397

 

92,024

 

Total shareholders’ equity

 

148,867

 

81,857

 

81,400

 

82,649

 

81,313

 

Total tangible equity

 

123,974

 

74,303

 

73,784

 

74,970

 

73,572

 

Total shares outstanding

 

10,712,745

 

6,332,560

 

6,294,930

 

6,294,930

 

6,294,930

 

Weighted average shares outstanding

 

7,041,010

 

6,304,203

 

6,294,930

 

6,294,930

 

6,294,930

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

  $

1,117,188

 

  $

982,679

 

  $

996,966

 

  $

1,021,152

 

  $

984,236

 

Loans

 

905,802

 

810,688

 

808,306

 

803,825

 

787,143

 

Deposits

 

913,220

 

805,092

 

817,338

 

841,699

 

820,375

 

Equity

 

100,518

 

81,894

 

82,879

 

82,162

 

81,013

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

  $

10,813

 

  $

9,309

 

  $

9,664

 

  $

9,789

 

  $

9,319

 

Provision for loan losses

 

100

 

50

 

225

 

200

 

50

 

Net interest income after provision

 

10,713

 

9,259

 

9,439

 

9,589

 

9,269

 

Total noninterest income

 

863

 

614

 

1,317

 

1,153

 

795

 

Total noninterest expense

 

11,077

 

7,928

 

7,918

 

7,724

 

7,517

 

Income before taxes

 

499

 

1,945

 

2,838

 

3,018

 

2,547

 

Provision for income taxes

 

103

 

408

 

2,858

 

925

 

867

 

Net income available to common shareholders

 

  $

396

 

  $

1,537

 

  $

(20)

 

  $

2,093

 

  $

1,680

 

Income pre-tax, pre-provision

 

  $

599

 

  $

1,995

 

  $

3,062

 

  $

3,218

 

  $

2,597

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

  $

.05

 

  $

.24

 

  $

(.01)

 

  $

.33

 

  $

.27

 

Book value per common share

 

13.90

 

12.96

 

12.93

 

13.13

 

12.92

 

Tangible book value per share

 

11.57

 

11.73

 

11.72

 

11.91

 

11.69

 

Market value, closing price

 

16.58

 

16.25

 

15.90

 

15.50

 

13.99

 

Dividends per share

 

.120

 

.120

 

.120

 

.120

 

.120

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

.50

%

.53

%

.32

%

.38

%

.47

%

Nonperforming assets/total assets

 

.59

 

.70

 

.62

 

.74

 

.76

 

Allowance for loan losses/total loans

 

.51

 

.63

 

.63

 

.63

 

.65

 

Allowance for loan losses/nonperforming loans

 

102.31

 

117.48

 

197.78

 

167.37

 

136.95

 

Texas ratio

 

5.80

 

6.87

 

7.77

 

9.34

 

9.91

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.14

%

.63

%

(.01)

%

.81

%

.68

%

Return on average equity

 

1.58

 

7.61

 

(.10)

 

10.11

 

8.32

 

Net interest margin

 

4.26

 

4.19

 

4.18

 

4.23

 

4.24

 

Average loans/average deposits

 

99.19

 

100.70

 

98.89

 

95.50

 

95.95

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

9.39

%

7.25

%

7.06

%

6.82

%

7.02

%

Tier 1 capital to risk weighted assets

 

11.87

 

8.79

 

8.66

 

8.47

 

8.57

 

Total capital to risk weighted assets

 

12.39

 

9.43

 

9.29

 

9.10

 

9.21

 

Average equity/average assets (for the quarter)

 

9.00

 

8.33

 

8.31

 

8.05

 

8.23

 

Tangible equity/tangible assets (at quarter end)

 

9.92

 

7.62

 

7.55

 

7.44

 

7.22