Attached files

file filename
8-K - 8-K - MACKINAC FINANCIAL CORP /MI/a18-39335_18k.htm

Exhibit 99

 

 

PRESS RELEASE

 

For Release:

 

October 31, 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 THIRD QUARTER 2018 RESULTS

 

(Manistique, Michigan) — Mackinac Financial Corporation (Nasdaq: MFNC) (the “Corporation”), the bank holding company for mBank, today announced third quarter 2018 income of $3.07 million, or $.29 per share, compared to net income of $2.09 million, or $.33 per share, for the third quarter of 2017.  As expected, the 2018 third quarter results were impacted by expenses related to the acquisition of First Federal of Northern Michigan (FFNM) and pre-closing activity for the Lincoln Community Bank (Lincoln) transaction that closed on October 1, 2018.

 

The Corporation had third quarter GAAP pre-tax transaction related expenses totaling $350 thousand.  These transaction related costs reduced the reported net income for the quarter by $276 thousand, on an after-tax basis.  The adjusted net income for the third quarter of 2018 (exclusive of the transaction related expenses) would equate to $3.35 million, or $.31 per weighted average share.  Weighted average shares outstanding for the third quarter 2018 were 10,712,745 compared to 6,294,930 for the same period of 2017 and 7,769,720 shares for the second quarter of 2018.  The Corporation issued 2,146,378 new shares for the FFNM purchase in May 2018 and issued an additional 2,225,807 shares related to the common stock offering that was completed in June 2018.

 

Total assets of the Corporation at September 30, 2018 were $1.25 billion compared to $1.02 billion at September 30, 2017.  Shareholders’ equity at September 30, 2018 totaled $149.37 million, compared to $82.65 million on September 30, 2017. The tangible book value per share equated to $11.63 on September 30, 2018 compared to $11.91 per share a year ago.  The proceeds from the stock offering were used to pay down approximately $19.45 million in senior holding company debt, resulting in no long-term debt residing on the balance sheet at quarter end.

 

mBank, the Corporation’s primary asset, recorded net income of $3.47 million in the third quarter of 2018, compared to $2.43 million in the third quarter of 2017. Acquisition-related expenses totaled $265 thousand at the bank level, with an after-tax impact of $210 thousand. Adjusted core net income (exclusive of the transaction expenses) for the third quarter of 2018 was $3.68 million, an increase of $1.25M from the third quarter 2017.

 

Highlights and additional notes:

 

·                  The Corporation completed the acquisition of Lincoln Community Bank (“Lincoln”) (Merrill, WI) on October 1, 2018 acquiring approximately $39 million in loans and $53 million of core deposits. As part of this transaction, the Corporation also plans to close the acquired Gleason, WI location by the end of the year. With the data processing conversion taking place in early November, all cost efficiencies will be phased in for 2019 and are expected to provide accretion to earnings.

 

·                  The Corporation plans to also consolidate mBank’s in-store Ishpeming, MI branch into another nearby mBank location at year end 2018.  Minimal client attrition is expected from the consolidation while realizing additional efficiencies.

 


 

·                  Since the third quarter of 2017, higher rate wholesale funding sources have decreased $69 million ($57 million in Brokered CDs and $12 million in FHLB borrowings) through both repositioning of the balance sheet internally with growth in core deposits and through utilization of the FFNM liquidity following the transaction.

 

·                  The Corporation’s non-GAAP core net interest margin (exclusive of purchase accounting mark accretion) continues to perform well, residing at 4.13% year-to-date.  Inclusive of the accretion from the recent FFNM acquisition combined with two other legacy transactions, total reportable margin equated to 4.37%. Additional interest rate increases are expected to have a positive impact on the margin moving into 2019.

 

·                  New loan production from the newly acquired FFNM markets has totaled $31 million in the short time since the close of the transaction in May 2018.

 

Revenue

 

Total revenue of the Corporation for the three months ended September 30, 2018 equated to $16.63 million compared to $12.68 million for the same period of 2017.  Total interest income was $15.29 million for the third quarter of 2018 compared to $11.52 million for the same period in 2017. The 2018 third quarter interest income included accretive yield of $1.01 million from combined accretion associated with acquisitions compared to 2017 same period of $554 thousand.  The non-interest income portion of total revenue increased slightly year-over-year from $1.15 million in the third quarter of 2017 to $1.34 million for the same period of 2018, partially due to the positive impact of FFNM.

 

Loan Production

 

Total balance sheet loans at September 30, 2018 were $993.81 million compared to September 30, 2017 balances of $808.15 million.  Total loans under management now reside at $1.32 billion, which includes $328.54 million of service retained loans.  Total loan production through three quarters of 2018 is $8 million ahead of 2017 at $204 million, with origination activity increasing in the second and third quarters, as expected. Commercial originations accounted for $131 million, while retail, predominantly mortgage, equated to $73 million. Regional new production year-to-date is noted in the below chart:

 

2018 Year-to-Date Loan Production

$ in thousands (000)

 

 

 

Upper Peninsula

 

$

81,000

 

Northern Lower Peninsula

 

70,000

 

Southeast Michigan

 

23,000

 

Wisconsin

 

17,000

 

Asset-Based Lending

 

13,000

 

Total

 

$

204,000

 

 

Commenting on new loan production and overall lending activities, Kelly W. George, President of the Corporation and President and CEO of mBank stated, “Commercial loan production is slightly ahead of last year despite a continued competitive environment for the high-quality loans we adjudicate.  Based on steady deal flow since the FFNM acquisition date, we expect that the addition of the FFNM markets and the recently acquired Lincoln markets will continue to have a positive impact on all types of originations as we assimilate the acquired banks into our lending culture. As we alluded to in our previous quarter communications, we have seen the change in interest rates impact our secondary market originations on the refinance side, which has been an industry-wide challenge. While secondary market mortgage activity has improved in the third quarter, bringing the total to $40 million year to date, it is still $9 million less than 2017. Overall, we like the outlook of our loan activity and it will continue to be a focus in all of our markets going into 2019.”

 

Credit Risk

 

Nonperforming loans totaled $4.53 million, or .46% of total loans at September 30, 2018 compared to $3.07 million, or .38%, of total loans at September 30, 2017. Total loan delinquencies greater than 30 days resided at a nominal .97%, compared to .51% in the third quarter of 2017. The increase in non-performing loans is mainly the result of credits acquired in the FFNM transaction, which were marked to fair value as part of transaction due diligence. 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 or shore up some of these acquired problem loans.  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 to the margin. We expect the same accretive mark performance behavior for the recently acquired FFNM and Lincoln portfolios.”

 

Margin Analysis / Funding

 

Net interest income in the third quarter of 2018 resided at $13.21 million, or 4.60%, compared to $9.79 million, or 4.23%, in the third quarter of 2017. Third quarter 2018 total interest expense was $2.08 million versus $1.73 million for the same period of 2017 due mainly to a larger deposit base acquired in the FFNM transaction. Total deposits at the end of the quarter equated to $1.03 billion. Brokered deposits were $125 million at the end of September 2018, reduced from $182 million at September 30, 2017.  The Corporation continues to opportunistically reduce brokered deposits when they mature as liquidity needs allow given the seasonality in our core funding sources.  Mr. George stated, “We are pleased to have been successful in maintaining our strong core net interest margin of 4.13% in the rising rate environment, where we have seen nominal pressure to significantly move up rates on transaction related accounts. We did adjust some transactional depository rates in late September for the first time in the rising interest rate cycle. We also began to offer some special term CD rates, both in an effort to alleviate seasonality runoff as we go into our slower business cycle months and primarily to take a more aggressive and offensive posture to procure new in-market deposits heading into 2019. The impact of this rate increase will be more than offset by the positive impact from the increase in our variable rate loan portfolio from the recent and any subsequent rate increases. Through our balance sheet repositioning over the past quarter, from both liquidity generated from investment sales following the FFNM close of $46 million and the acquired FFNM core deposit base, our funding structure has improved greatly from a cost and risk standpoint as we remain in a market environment that is expecting future rate increases for 2019.    The acquired deposits in the Lincoln transaction will also help our funding structure.”

 

Noninterest Expense

 

Noninterest expense, at $10.62 million in the third quarter of 2018, increased $2.90 million from the third quarter 2017 total of $7.72 million. The expense variance from the third quarter of 2017 was heavily impacted by the additional expense related to the larger bank platform following the FFNM closing including additional salary, benefits and occupancy costs as well as the Lincoln Bank acquisition transaction related expenses.  Efficiencies from both FFNM and Lincoln are expected to be fully phased in by yearend 2018 and achieve a stabilized run rate and improved efficiencies for 2019.   This should improve our current non-GAAP adjusted efficiency ratio (backing out transaction related expenses) of 74%.

 

Assets and Capital

 

Total assets of the Corporation at September 30, 2018 were $1.25 billion compared to $1.02 billion at September 30, 2017.  Shareholders’ equity at September 30, 2018 totaled $149.37 million, compared to $82.65 million on September 30, 2017. The tangible book value per share equated to $11.63 on September 30, 2018 compared to $11.91 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 million net proceeds from the June 2018 common stock offering, the Corporation utilized $19.45 million to retire senior holding company debt, and an additional $8.5 million to fund the Lincoln acquisition.  The Corporation is “well-capitalized” and the Bank is “well-capitalized” with total risk-based capital to risk weighted assets of 13.17% and 11.95%, respectively.

 

Paul D. Tobias, Chairman and Chief Executive Officer of the Corporation and Chairman of mBank concluded, “We continue to execute our growth and acquisition strategy while maintaining focus on our core operations and governance.  Our balance sheet attributes are strong with the complementary deposit base of FFNM and the reduction of floating rate debt at the holding company with proceeds from the common stock offering.  We believe our timing was good in terms of the rate environment and the interest expense we were able to save on our borrowings and wholesale funding.  We will remain opportunistic as we are presented with possible acquisition partners and focus on gaining maximum efficiencies out of our current platform to drive shareholder value.”

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $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 30 full service branch

 


 

locations; eleven in the Upper Peninsula, ten in the Northern Lower Peninsula, one in Oakland County, Michigan, and eight 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 Corporation 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)

 

2018

 

2017

 

2017

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

 

 

Assets

 

$

1,254,335

 

$

985,367

 

$

1,015,070

 

Loans

 

993,808

 

811,078

 

808,149

 

Investment securities

 

112,265

 

75,897

 

85,009

 

Deposits

 

1,028,058

 

817,998

 

835,203

 

Borrowings

 

58,216

 

79,552

 

91,397

 

Shareholders’ equity

 

149,367

 

81,400

 

82,649

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Net interest income

 

$

33,336

 

$

37,938

 

$

28,274

 

Income before taxes

 

6,333

 

11,018

 

8,180

 

Net income

 

5,002

 

5,479

 

5,499

 

Income per common share - Basic

 

.60

 

.87

 

.88

 

Income per common share - Diluted

 

.60

 

.87

 

.87

 

Weighted average shares outstanding

 

8,278,371

 

6,288,791

 

6,286,722

 

Weighted average shares outstanding- Diluted

 

8,304,689

 

6,322,413

 

6,310,866

 

 

 

 

 

 

 

 

 

Three Months Ended:

 

 

 

 

 

 

 

Net interest income

 

$

13,214

 

$

9,664

 

$

9,789

 

Income before taxes

 

3,889

 

2,838

 

3,018

 

Net income

 

3,069

 

(20

)

2,093

 

Income per common share - Basic

 

.29

 

 

.33

 

Income per common share - Diluted

 

.29

 

 

.33

 

Weighted average shares outstanding

 

10,712,745

 

6,294,930

 

6,294,930

 

Weighted average shares outstanding- Diluted

 

10,734,465

 

6,294,930

 

6,318,488

 

 

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data (nine months and year ended):

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

Net interest margin

 

4.37

%

4.20

%

4.21

%

Efficiency ratio

 

81.29

 

71.39

 

71.09

 

Return on average assets

 

.59

 

.55

 

.74

 

Return on average equity

 

6.04

 

6.74

 

9.10

 

 

 

 

 

 

 

 

 

Average total assets

 

$

1,129,082

 

$

995,826

 

$

995,442

 

Average total shareholders’ equity

 

110,785

 

81,349

 

80,833

 

Average loans to average deposits ratio

 

98.46

%

96.29

%

95.42

%

 

 

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

 

 

Market price per common share

 

$

16.20

 

$

15.90

 

$

15.50

 

Book value per common share

 

13.94

 

12.93

 

13.13

 

Tangible book value per share

 

11.63

 

11.72

 

11.91

 

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

 

$

5,186

 

$

5,079

 

$

5,130

 

Non-performing assets

 

$

6,675

 

$

6,126

 

$

7,478

 

Allowance for loan losses to total loans

 

.52

%

.63

%

.63

%

Non-performing assets to total assets

 

.53

%

.62

%

.74

%

Texas ratio

 

5.14

%

7.77

%

9.34

%

 

 

 

 

 

 

 

 

Number of:

 

 

 

 

 

 

 

Branch locations

 

30

 

23

 

23

 

FTE Employees

 

288

 

233

 

233

 

 


 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

 

2018

 

2017

 

2017

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

60,619

 

$

37,420

 

$

52,676

 

Federal funds sold

 

9

 

6

 

5,006

 

Cash and cash equivalents

 

60,628

 

37,426

 

57,682

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

9,149

 

13,374

 

13,374

 

Securities available for sale

 

111,765

 

75,397

 

84,509

 

Other securities

 

500

 

500

 

500

 

Federal Home Loan Bank stock

 

4,860

 

3,112

 

3,250

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial

 

680,451

 

572,936

 

572,799

 

Mortgage

 

295,010

 

220,708

 

217,103

 

Consumer

 

18,347

 

17,434

 

18,247

 

Total Loans

 

993,808

 

811,078

 

808,149

 

Allowance for loan losses

 

(5,186

)

(5,079

)

(5,130

)

Net loans

 

988,622

 

805,999

 

803,019

 

 

 

 

 

 

 

 

 

Premises and equipment

 

21,831

 

16,290

 

16,619

 

Other real estate held for sale

 

2,149

 

3,558

 

4,413

 

Deferred tax asset

 

6,285

 

4,970

 

6,266

 

Deposit based intangibles

 

4,373

 

1,922

 

1,985

 

Goodwill

 

20,389

 

5,694

 

5,694

 

Other assets

 

23,784

 

17,125

 

17,759

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

1,254,335

 

$

985,367

 

$

1,015,070

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

240,940

 

$

148,079

 

$

162,142

 

NOW, money market, interest checking

 

341,651

 

280,309

 

275,854

 

Savings

 

104,382

 

61,097

 

61,832

 

CDs<$250,000

 

199,015

 

142,159

 

144,031

 

CDs>$250,000

 

16,755

 

11,055

 

9,126

 

Brokered

 

125,315

 

175,299

 

182,218

 

Total deposits

 

1,028,058

 

817,998

 

835,203

 

 

 

 

 

 

 

 

 

Federal funds purchased

 

11,000

 

 

 

Borrowings

 

58,216

 

79,552

 

91,397

 

Other liabilities

 

7,694

 

6,417

 

5,821

 

Total liabilities

 

1,104,968

 

903,967

 

932,421

 

 

 

 

 

 

 

 

 

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

 

129,043

 

61,981

 

61,881

 

Retained earnings

 

21,351

 

19,711

 

20,439

 

Accumulated other comprehensive income

 

 

 

 

 

 

 

Unrealized gains (losses) on available for sale securities

 

(806

)

(71

)

407

 

Minimum pension liability

 

(221

)

(221

)

(78

)

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

149,367

 

81,400

 

82,649

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

1,254,335

 

$

985,367

 

$

1,015,070

 

 


 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2018

 

2017

 

2018

 

2017

 

 

 

(Unaudited)

 

(Unaudited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

 

 

Taxable

 

$

14,097

 

$

10,799

 

$

36,558

 

$

31,016

 

Tax-exempt

 

25

 

21

 

81

 

73

 

Interest on securities:

 

 

 

 

 

 

 

 

 

Taxable

 

723

 

401

 

1,655

 

1,195

 

Tax-exempt

 

84

 

72

 

232

 

226

 

Other interest income

 

362

 

230

 

758

 

475

 

Total interest income

 

15,291

 

11,523

 

39,284

 

32,985

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

Deposits

 

1,698

 

1,157

 

4,536

 

3,170

 

Borrowings

 

379

 

577

 

1,412

 

1,541

 

Total interest expense

 

2,077

 

1,734

 

5,948

 

4,711

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

13,214

 

9,789

 

33,336

 

28,274

 

Provision for loan losses

 

50

 

200

 

200

 

400

 

Net interest income after provision for loan losses

 

13,164

 

9,589

 

33,136

 

27,874

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

 

 

Deposit service fees

 

414

 

262

 

1,006

 

803

 

Income from loans sold on the secondary market

 

423

 

434

 

877

 

1,048

 

SBA/USDA loan sale gains

 

184

 

278

 

318

 

426

 

Mortgage servicing income

 

110

 

(6

)

123

 

(24

)

Net security gains

 

 

38

 

 

38

 

Other

 

212

 

147

 

496

 

433

 

Total other income

 

1,343

 

1,153

 

2,820

 

2,724

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

5,600

 

3,934

 

14,627

 

11,388

 

Occupancy

 

963

 

761

 

2,702

 

2,322

 

Furniture and equipment

 

681

 

616

 

1,856

 

1,640

 

Data processing

 

720

 

533

 

1,810

 

1,482

 

Advertising

 

258

 

227

 

645

 

524

 

Professional service fees

 

421

 

323

 

1,122

 

1,049

 

Loan and deposit

 

242

 

181

 

516

 

515

 

Writedowns and losses on other real estate held for sale

 

36

 

43

 

102

 

298

 

FDIC insurance assessment

 

201

 

210

 

544

 

556

 

Telephone

 

171

 

154

 

478

 

445

 

Transaction related expenses

 

350

 

 

2,463

 

 

Other

 

975

 

742

 

2,758

 

2,199

 

Total other expenses

 

10,618

 

7,724

 

29,623

 

22,418

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

3,889

 

3,018

 

6,333

 

8,180

 

Provision for income taxes

 

820

 

925

 

1,331

 

2,681

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

3,069

 

2,093

 

5,002

 

5,499

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

$

.29

 

$

.33

 

$

.60

 

$

.88

 

Diluted

 

$

.29

 

$

.33

 

$

.60

 

$

.87

 

 


 

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,

 

 

 

2018

 

2017

 

2017

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

144,079

 

$

119,025

 

$

116,526

 

Hospitality and tourism

 

81,033

 

75,228

 

74,500

 

Lessors of residential buildings

 

43,699

 

33,032

 

31,985

 

Gasoline stations and convenience stores

 

21,156

 

21,176

 

20,210

 

Logging

 

20,758

 

17,554

 

16,363

 

Commercial construction

 

12,750

 

9,243

 

8,892

 

Other

 

356,976

 

297,678

 

304,323

 

Total Commercial Loans

 

680,451

 

572,936

 

572,799

 

 

 

 

 

 

 

 

 

1-4 family residential real estate

 

277,508

 

209,890

 

204,419

 

Consumer

 

18,347

 

17,434

 

18,247

 

Consumer construction

 

17,502

 

10,818

 

12,684

 

 

 

 

 

 

 

 

 

Total Loans

 

$

993,808

 

$

811,078

 

$

808,149

 

 

Credit Quality (at end of period):

 

 

 

September 30,

 

December 31,

 

September 30,

 

 

 

2018

 

2017

 

2017

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

 

 

Nonaccrual loans

 

$

4,526

 

$

2,388

 

$

2,964

 

Loans past due 90 days or more

 

 

 

 

Restructured loans

 

 

180

 

101

 

Total nonperforming loans

 

4,526

 

2,568

 

3,065

 

Other real estate owned

 

2,149

 

3,558

 

4,413

 

Total nonperforming assets

 

$

6,675

 

$

6,126

 

$

7,478

 

Nonperforming loans as a % of loans

 

.46

%

.32

%

.38

%

Nonperforming assets as a % of assets

 

.53

%

.62

%

.74

%

Reserve for Loan Losses:

 

 

 

 

 

 

 

At period end

 

$

5,186

 

$

5,079

 

$

5,130

 

As a % of average loans

 

.57

%

.64

%

.63

%

As a % of nonperforming loans

 

114.58

%

197.78

%

167.37

%

As a % of nonaccrual loans

 

114.58

%

212.69

%

173.08

%

Texas Ratio

 

5.14

%

7.77

%

9.34

%

 

 

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

 

 

Average loans

 

$

906,784

 

$

795,532

 

$

791,227

 

Net charge-offs (recoveries)

 

$

93

 

$

566

 

$

290

 

Charge-offs as a % of average loans, annualized

 

.01

%

.07

%

.05

%

 


 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

September 30

 

June 30,

 

March 31,

 

December 31

 

September 30,

 

 

 

2018

 

2018

 

2018

 

2017

 

2017

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

993,808

 

$

1,003,377

 

$

812,441

 

$

811,078

 

$

808,149

 

Allowance for loan losses

 

(5,186

)

(5,141

)

(5,101

)

(5,079

)

(5,130

)

Total loans, net

 

988,622

 

998,236

 

807,340

 

805,999

 

803,019

 

Total assets

 

1,254,335

 

1,274,095

 

983,929

 

985,367

 

1,015,070

 

Core deposits

 

885,988

 

844,894

 

602,601

 

631,644

 

643,859

 

Noncore deposits

 

142,070

 

170,607

 

204,196

 

186,354

 

191,344

 

Total deposits

 

1,028,058

 

1,015,501

 

806,797

 

817,998

 

835,203

 

Total borrowings

 

69,216

 

91,747

 

80,002

 

79,552

 

91,397

 

Total shareholders’ equity

 

149,367

 

148,867

 

81,857

 

81,400

 

82,649

 

Total tangible equity

 

124,605

 

123,974

 

74,303

 

73,784

 

74,970

 

Total shares outstanding

 

10,712,745

 

10,712,745

 

6,332,560

 

6,294,930

 

6,294,930

 

Weighted average shares outstanding

 

10,712,745

 

7,769,720

 

6,304,203

 

6,294,930

 

6,294,930

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

1,284,068

 

$

1,117,188

 

$

982,679

 

$

996,966

 

$

1,021,152

 

Loans

 

1,001,763

 

905,802

 

810,688

 

808,306

 

803,825

 

Deposits

 

1,042,004

 

913,220

 

805,092

 

817,338

 

841,699

 

Equity

 

149,202

 

100,518

 

81,894

 

82,879

 

82,162

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

13,214

 

$

10,813

 

$

9,309

 

$

9,664

 

$

9,789

 

Provision for loan losses

 

50

 

100

 

50

 

225

 

200

 

Net interest income after provision

 

13,164

 

10,713

 

9,259

 

9,439

 

9,589

 

Total noninterest income

 

1,343

 

863

 

614

 

1,317

 

1,153

 

Total noninterest expense

 

10,618

 

11,077

 

7,928

 

7,918

 

7,724

 

Income before taxes

 

3,889

 

499

 

1,945

 

2,838

 

3,018

 

Provision for income taxes

 

820

 

103

 

408

 

2,858

 

925

 

Net income available to common shareholders

 

$

3,069

 

$

396

 

$

1,537

 

$

(20

)

$

2,093

 

Income pre-tax, pre-provision

 

$

3,939

 

$

599

 

$

1,995

 

$

3,062

 

$

3,218

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.29

 

$

.05

 

$

.24

 

$

(.01

)

$

.33

 

Book value per common share

 

13.94

 

13.90

 

12.96

 

12.93

 

13.13

 

Tangible book value per share

 

11.63

 

11.57

 

11.73

 

11.72

 

11.91

 

Market value, closing price

 

16.20

 

16.58

 

16.25

 

15.90

 

15.50

 

Dividends per share

 

.120

 

.120

 

.120

 

.120

 

.120

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

.46

%

.50

%

.53

%

.32

%

.38

%

Nonperforming assets/total assets

 

.53

 

.59

 

.70

 

.62

 

.74

 

Allowance for loan losses/total loans

 

.52

 

.51

 

.63

 

.63

 

.63

 

Allowance for loan losses/nonperforming loans

 

114.58

 

102.31

 

117.48

 

197.78

 

167.37

 

Texas ratio

 

5.14

 

5.80

 

6.87

 

7.77

 

9.34

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.95

%

.14

%

.63

%

(.01

)%

.81

%

Return on average equity

 

8.16

 

1.58

 

7.61

 

(.10

)

10.11

 

Net interest margin

 

4.60

 

4.26

 

4.19

 

4.18

 

4.23

 

Average loans/average deposits

 

96.14

 

99.19

 

100.70

 

98.89

 

95.50

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

9.51

%

9.39

%

7.25

%

7.06

%

6.82

%

Tier 1 capital to risk weighted assets

 

12.62

 

11.87

 

8.79

 

8.66

 

8.47

 

Total capital to risk weighted assets

 

13.17

 

12.39

 

9.43

 

9.29

 

9.10

 

Average equity/average assets (for the quarter)

 

11.62

 

9.00

 

8.33

 

8.31

 

8.05

 

Tangible equity/tangible assets (at quarter end)

 

10.13

 

9.92

 

7.62

 

7.55

 

7.44