EX-99 2 a19-3843_1ex99.htm EX-99

Exhibit 99

 

GRAPHIC

 

PRESS RELEASE

 

For Release:

January 31, 2019

Nasdaq:

MFNC

Contact:

Jesse A. Deering, EVP & Chief Financial Officer (248) 290-5906 /jdeering@bankmbank.com

Website:

www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION

REPORTS 2018 FOURTH QUARTER AND ANNUAL RESULTS

 

Manistique, Michigan — Mackinac Financial Corporation (Nasdaq: MFNC) (the “Corporation”), the bank holding company for mBank, today announced 2018 net income of $8.37 million, or $.94 per share, compared to 2017 net income of $5.48 million, or $.87 per share.

 

The 2018 results included expenses related to the acquisitions of First Federal of Northern Michigan (“FFNM”), and Lincoln Community Bank (“Lincoln”), which had a collective after-tax impact of $2.46 million on earnings. The 2017 results include the effects of a $2.02 million non-cash tax expense related to the revaluation of the company’s Deferred Tax Asset (“DTA”) as a result of the corporate tax code change in December 2017 and a small amount of transaction expenses related to FFNM.  Adjusted core income (net of transaction related expenses) for 2018 was $10.83 million or $1.22 per share compared to 2017 adjusted core income (net of the DTA expense) of $7.54 million, or $1.20 per share.

 

Weighted average shares outstanding for 2018 were 8,891,967 compared to 6,288,791 for 2017. Weighted average shares outstanding for the fourth quarter 2018 were 10,712,745 compared to 6,294,930 for the same period of 2017.  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 completed in June 2018.

 

The Corporation had fourth quarter 2018 net income of $3.36 million or $.31 per share compared to a $20 thousand loss ($0.00 per share) for the same period of 2017 due to the impact of the DTA revaluation.  The 2018 fourth quarter results were impacted by acquisition related expenses of $386 thousand on an after-tax basis. 2018 fourth quarter income, excluding tax-affected transaction related expenses, was $3.75 million or $.35 per share compared to 2017 income, net of the DTA expense, of $2.07 million or $0.33 per share.

 

Total assets of the Corporation at December 31, 2018 were $1.32 billion, compared to $985.37 million at December 31, 2017.  Shareholders’ equity at December 31, 2018 totaled $152.07 million, compared to $81.40 million at December 31, 2017.  Book value per share outstanding equated to $14.20 at year-end 2018 compared to $12.93 per share outstanding a year ago.  Tangible book value at year-end 2018 was $124.33 million or $11.61 per share outstanding compared to $73.78 million or $11.72 per share at year-end 2017.

 

Additional notes:

 

·                  mBank, the Corporation’s primary asset, recorded net income of $9.04 million in 2018, compared to $8.98 million in 2017.  In December 2018, mBank had an internal tax allocation expense between it and the Corporation (MFNC) of $1.34 million.  This adjustment resulted from the internal DTA allocation from 2017 and did not have an impact on the consolidated MFNC reported income or balance sheet for 2018.  It was, however, reflected in the mBank 2018 year-end Call Report.  Adjusted core net income for 2018 (including total adjustments for the tax reallocation

 

1


 

and transaction related expenses of $3.16 million on an after-tax basis) was $12.20 million compared to 2017 core net income of the aforementioned $8.98 million. Adjusted bank core net income grew approximately 36%.

 

·                  As expected, FFNM and Lincoln have been fully integrated into the Corporation and mBank as of year-end 2018.  No further significant transaction related expenses are expected from these acquisitions in 2019 and beyond.

 

·                  Adjusted income before taxes of the Corporation (net of pre-tax transaction related expenses) was $13.71 million in 2018 compared to $11.12 million in 2017, which eliminates the effect of the non-cash DTA expense year-over-year.  Adjusted fourth quarter income before taxes was $4.75 million in 2018 compared to $2.94 million in 2017, an increase of 61%.

 

·                  Reliance on higher cost brokered deposits decreased significantly from $175.30 million or 21.43% of total deposits at year-end 2017 to $136.76 million or 12.46% of total deposits at year-end 2018.

 

·                  2018 net interest margin (NIM) remains strong at 4.44%.  Core operating margin, which is net of accretion from acquired loans that were subject to purchase accounting adjustments, was 4.21%.

 

Revenue

 

Total revenue of the Corporation for 2018 was $59.64 million compared to $48.42 million in 2017.  Total revenue for the three months ended December 31, 2018 equated to $17.54 million compared to $12.71 million for the same period of 2017.  Total interest income for 2018 was $55.38 million compared to $44.38 million for the same period in 2017.  Fourth quarter interest income equated to $16.09 million compared to $11.39 million in the fourth quarter of 2017.  The 2018 fourth quarter interest income included accretive yield of $946 thousand from combined credit mark accretion associated with acquisitions compared to $503 thousand in the same period of 2017.

 

Loan Production

 

Total balance sheet loans at December 31, 2018 were $1.04 billion compared to December 31, 2017 balances of $811.08 million.  Total loans under management now reside at $1.38 billion, which includes $338.17 million of service retained loans.  New loan production for 2018 was $287 million, with origination activity increasing through the second half of the year, as expected.  Commercial originations accounted for $169 million, retail (predominantly mortgage), equated to $46 million, secondary market mortgage production was $57 million and Asset Based Lending (ABL) $15 million. The tables below illustrate year-to-date new loan production totals by region as well as bank-wide new loan production by quarter for 2018 highlighting the effect of seasonality on operations due to the Corporation’s geographic footprint.

 

 

Commenting on new loan production and overall lending activities, President of the Corporation and President and CEO of mBank, Kelly W. George, stated, “Commercial loan production outpaced last year’s totals by $27 million with a continued competitive environment for high-quality credits.  We believe the acquired FFNM markets and Wisconsin markets will continue to have a positive impact on all types of originations and we are very pleased with their contributions since the acquisitions and their full integration into our lending culture. Secondary market activity has improved in the third and fourth quarters but remained $9 million less than 2017 after a slower start to the year, predominately driven by the expected

 

2


 

slowdown in refinance activity. Commercial payoff activity was somewhat elevated this year, totaling $56 million as we saw continued fixed-rate pricing pressure and terms that led us to pass on renewing some larger client relationships that we felt were not prudent to retain for the long-term stability of our margin and macro portfolio mix. We also saw several clients divest of various types of large real estate development projects for liquidity and redeployment of their capital throughout the latter part of the year. Overall, we remain pleased with our lending activities in 2018 and the outlook for 2019 absent any significant adverse market conditions. Key lending personnel should also be able to focus greater time on organic growth initiatives given the multiple acquisition and capital raise activities throughout 2018.”

 

Credit Quality

 

Nonperforming loans totaled $5.08 million, or .49% of total loans at December 31, 2018 compared to $2.57 million, or .32% of total loans at December 31, 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 the credit due diligence process.  Total loan delinquencies greater than 30 days resided at a nominal .96%, compared to .66% in 2017.  Provision for loan loss expense for the fourth quarter 2018 was $300 thousand.

 

Commenting on overall credit risk, Mr. George stated, “As expected, we saw a slight increase in our non-performing and problem loan credit ratios following the FFNM and Lincoln acquisitions. We have seen no signs of any adverse systemic issues in terms of increased payment period times for legacy clients or material deterioration in commercial client financial statements in any of our core industries in which we lend. Similar to previous transactions, we anticipate this slight increase to nonperforming loans and delinquencies will normalize over the coming quarters as we continue to work quickly in resolving these acquired problem credits, either through exit from the bank, or when possible, rehabilitation to an acceptable loan structure and performance.  Also, purchase accounting marks from the previously acquired banks have continued to prove accurate, attaining expected accretion levels.”

 

Margin Analysis and Funding

 

Net interest income for 2018 was $47.13 million, leading to a Net Interest Margin (NIM) of 4.44% compared to $37.94 million in 2017 and a NIM of 4.20%.  Core operating margin, which is net of accretion from acquired loans that were subject to purchase accounting adjustments, was 4.21% for 2018.  Net interest income for the fourth quarter of 2018 resided at $13.79 million, and a NIM of 4.64%, compared to $9.66 million and a NIM of 4.18% in the fourth quarter of 2017.  2018 total interest expense was $8.25 million versus $6.44 million for 2017 due mainly to a larger deposit base following the FFNM transaction and partially to an increase in rates on brokered deposits.

 

 

Total bank deposits (excluding brokered deposits) have increased by $318.08 million year-over-year from $642.70 million in 2017 to $960.78 million at year-end 2018.  Total brokered deposits were $136.76 million at the end of December 2018,

 

3


 

down from $175.30 million at December 31, 2017.  FHLB and other borrowings were also down slightly from $60 million at year-end 2017 to $57 million at the end of 2018.

 

 

Mr. George stated, “With the lower cost core deposit base we acquired from FFNM and Lincoln, we were able to reposition the balance sheet and remove approximately $40 million of much higher cost wholesale funding sources in 2018. We also continue to maintain our pricing discipline with regard to fixed rate lending, primarily on the commercial side to ensure margin sustainability. The impact of any future Federal Reserve Bank rate moves on funding sources are expected to be more than offset by the positive impact from the increase in the variable rate portion of our well-balanced loan portfolio given the structure of our balance sheet. We have not seen any significant pricing pressure in our high value deposit markets and have had to make nominal increases in our deposit products to remain rate-competitive and offset any potential outflows. Our focus on new core deposit procurement remains a key initiative for 2019 as we look to continue to wind down our wholesale funding sources through aggressive marketing and business development initiatives within our retail branch and treasury management business lines in target markets where greater opportunities exist.”

 

Noninterest Income / Expense

 

2018 Noninterest Income was $4.26 million compared to $4.04 million for 2017.  While year-over-year improvement is negligible, 2017 included approximately $230 thousand in additional gains on sales of securities from the bank investment portfolio as well as $315 thousand more in gains on sale of secondary market mortgages and Small Business Administration (SBA) loans compared to 2018.  Overall, non-interest income generated from the larger bank platform is trending positively and we expect SBA income to normalize in 2019.  Noninterest Expense for 2018 was $40.30 million compared to $30.36 million in 2017.  The expense variance from 2017 was heavily impacted by the additional expense related to the larger bank platform following the FFNM and Lincoln transactions including additional salary, benefits and occupancy costs as well as the transaction related expenses.

 

Assets and Capital

 

Total assets of the Corporation at December 31, 2018 were $1.32 billion, compared to $985.37 million at December 31, 2017.  Shareholders’ equity at December 31, 2018 totaled $152.07 million, compared to $81.40 million at December 31, 2017.  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 in net proceeds from the June 2018 common stock offering, the Corporation utilized $19.45 million to retire senior holding company debt and $8.5 million for the purchase of Lincoln.  Both the Corporation and the Bank are “well-capitalized” with total risk-based capital to risk-weighted assets of 12.47% and 12.22% and tier 1 capital to total tier 1 average assets at the corporation of 9.24% and at the bank of 9.02%.

 

Paul D. Tobias, Chairman and Chief Executive Officer of the Corporation and Chairman of mBank concluded, “We believe that 2018 was an extremely productive and transformative year. We continue to execute our growth and acquisition strategy while maintaining focus on credit quality, scale efficiencies, community support and governance.  Our balance sheet attributes are strong due to a capital raise that provides us with a cushion that will help us maintain our ability to seek well-priced acquisitions.  The complementary core deposit base of FFNM and Lincoln allowed us to restructure our liabilities, reducing holding company debt and wholesale funding levels at an opportune time in the rate cycle. Our patience and discipline have

 

4


 

served us well in all aspects of our business.  We remain optimistic that we will develop acquisition opportunities as we grow organically.  Our focus on efficiency and improved profitability always will be paramount.”

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $1.3 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 Company’s banking services include commercial lending and treasury management products and services geared toward small to mid-sized businesses, as well as a full array of personal and business deposit products and consumer loans.

 

Forward-Looking Statements

 

This release contains certain forward-looking statements.  Words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “should,” “will,” and variations of such words and similar expressions are intended to identify forward-looking statements: as defined by the Private Securities Litigation Reform Act of 1995.  These statements reflect management’s current beliefs as to expected outcomes of future events and are not guarantees of future performance.  These statements involve certain risks, uncertainties and assumptions that are difficult to predict with regard to timing, extent, likelihood, and degree of occurrence.  Therefore, actual results and outcomes may materially differ from what may be expressed or forecasted in such forward-looking statements.  Factors that could cause a difference include among others: 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, 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.

 

5


 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

 

 

 

As of and For the

 

As of and For the

 

 

 

Year Ending

 

Year Ending

 

 

 

December 31,

 

December 31,

 

(Dollars in thousands, except per share data)

 

2018

 

2017

 

 

 

(Unaudited)

 

 

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

Assets

 

$

1,318,040

 

$

985,367

 

Loans

 

1,038,864

 

811,078

 

Investment securities

 

116,748

 

75,897

 

Deposits

 

1,097,537

 

817,998

 

Borrowings

 

60,441

 

79,552

 

Shareholders’ equity

 

152,069

 

81,400

 

 

 

 

 

 

 

Selected Statements of Income Data:

 

 

 

 

 

Net interest income

 

$

47,130

 

$

37,938

 

Income before taxes

 

10,593

 

11,018

 

Net income

 

8,367

 

5,479

 

Income per common share - Basic

 

.94

 

.87

 

Income per common share - Diluted

 

.94

 

.87

 

Weighted average shares outstanding

 

8,891,967

 

6,288,791

 

Weighted average shares outstanding- Diluted

 

8,921,658

 

6,322,413

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

Net interest margin

 

4.44

%

4.20

%

Efficiency ratio

 

77.70

 

71.39

 

Return on average assets

 

.71

 

.55

 

Return on average equity

 

6.94

 

6.74

 

 

 

 

 

 

 

Average total assets

 

$

1,177,455

 

$

995,826

 

Average total shareholders’ equity

 

120,478

 

81,349

 

Average loans to average deposits ratio

 

97.75

%

96.29

%

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

Market price per common share

 

$

13.65

 

$

15.90

 

Book value per common share

 

14.20

 

12.93

 

Tangible book value per share

 

11.61

 

11.72

 

Dividends paid per share, annualized

 

.480

 

.480

 

Common shares outstanding

 

10,712,745

 

6,294,930

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

Allowance for loan losses

 

$

5,183

 

$

5,079

 

Non-performing assets

 

$

8,196

 

$

6,126

 

Allowance for loan losses to total loans

 

.50

%

.63

%

Non-performing assets to total assets

 

.62

%

.62

%

Texas ratio

 

6.33

%

7.77

%

 

 

 

 

 

 

Number of:

 

 

 

 

 

Branch locations

 

29

 

23

 

FTE Employees

 

288

 

233

 

 

6


 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

December 31,

 

December 31,

 

 

 

2018

 

2017

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

64,151

 

$

37,420

 

Federal funds sold

 

6

 

6

 

Cash and cash equivalents

 

64,157

 

37,426

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

13,452

 

13,374

 

Securities available for sale

 

116,248

 

75,397

 

Other securities

 

500

 

500

 

Federal Home Loan Bank stock

 

4,924

 

3,112

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

Commercial

 

717,032

 

572,936

 

Mortgage

 

301,461

 

220,708

 

Consumer

 

20,371

 

17,434

 

Total Loans

 

1,038,864

 

811,078

 

Allowance for loan losses

 

(5,183

)

(5,079

)

Net loans

 

1,033,681

 

805,999

 

 

 

 

 

 

 

Premises and equipment

 

22,783

 

16,290

 

Other real estate held for sale

 

3,119

 

3,558

 

Deferred tax asset

 

5,763

 

4,970

 

Deposit based intangibles

 

5,720

 

1,922

 

Goodwill

 

22,024

 

5,694

 

Other assets

 

25,669

 

17,125

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

1,318,040

 

$

985,367

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

Deposits:

 

 

 

 

 

Noninterest bearing deposits

 

$

241,556

 

$

148,079

 

NOW, money market, interest checking

 

368,890

 

280,309

 

Savings

 

111,358

 

61,097

 

CDs<$250,000

 

225,236

 

142,159

 

CDs>$250,000

 

13,737

 

11,055

 

Brokered

 

136,760

 

175,299

 

Total deposits

 

1,097,537

 

817,998

 

 

 

 

 

 

 

Federal funds purchased

 

2,905

 

 

Borrowings

 

57,536

 

79,552

 

Other liabilities

 

7,993

 

6,417

 

Total liabilities

 

1,165,971

 

903,967

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

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

 

129,066

 

61,981

 

Retained earnings

 

23,466

 

19,711

 

Accumulated other comprehensive income

 

 

 

 

 

Unrealized gains (losses) on available for sale securities

 

(245

)

(71

)

Minimum pension liability

 

(218

)

(221

)

 

 

 

 

 

 

Total shareholders’ equity

 

152,069

 

81,400

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

1,318,040

 

$

985,367

 

 

7


 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

For the Years Ended

 

 

 

December 31,

 

 

 

2018

 

2017

 

2016

 

 

 

(Unaudited)

 

(Audited)

 

(Audited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

Taxable

 

$

51,407

 

$

41,770

 

$

36,078

 

Tax-exempt

 

123

 

95

 

64

 

Interest on securities:

 

 

 

 

 

 

 

Taxable

 

2,408

 

1,606

 

1,322

 

Tax-exempt

 

338

 

298

 

220

 

Other interest income

 

1,101

 

607

 

299

 

Total interest income

 

55,377

 

44,376

 

37,983

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

Deposits

 

6,492

 

4,361

 

3,322

 

Borrowings

 

1,755

 

2,077

 

1,563

 

Total interest expense

 

8,247

 

6,438

 

4,885

 

 

 

 

 

 

 

 

 

Net interest income

 

47,130

 

37,938

 

33,098

 

Provision for loan losses

 

500

 

625

 

600

 

Net interest income after provision for loan losses

 

46,630

 

37,313

 

32,498

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

Deposit service fees

 

1,441

 

1,056

 

995

 

Income from mortgage loans sold on the secondary market

 

1,289

 

1,373

 

1,575

 

SBA/USDA loan sale gains

 

661

 

867

 

897

 

Mortgage servicing income - net

 

197

 

(31

)

(40

)

Net security gains

 

 

231

 

150

 

Other

 

675

 

545

 

576

 

Total other income

 

4,263

 

4,041

 

4,153

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

Salaries and employee benefits

 

20,064

 

15,490

 

14,625

 

Occupancy

 

3,640

 

3,104

 

2,680

 

Furniture and equipment

 

2,548

 

2,209

 

1,749

 

Data processing

 

2,503

 

2,037

 

1,620

 

Advertising

 

905

 

711

 

620

 

Professional service fees

 

1,575

 

1,534

 

1,169

 

Loan and deposit

 

1,166

 

1,335

 

1,100

 

Writedowns and losses on other real estate held for sale

 

182

 

388

 

202

 

FDIC insurance assessment

 

700

 

731

 

488

 

Telephone

 

726

 

604

 

528

 

Transaction related expenses

 

2,951

 

50

 

3,101

 

Other

 

3,340

 

2,143

 

2,003

 

Total other expenses

 

40,300

 

30,336

 

29,885

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

10,593

 

11,018

 

6,766

 

Provision for (benefit of) income taxes

 

2,226

 

5,539

 

2,283

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

8,367

 

$

5,479

 

$

4,483

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

Basic

 

$

.94

 

$

.87

 

$

.72

 

Diluted

 

$

.94

 

$

.87

 

$

.71

 

 

8


 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

LOAN PORTFOLIO AND CREDIT QUALITY

 

(Dollars in thousands)

 

Loan Portfolio Balances (at end of period):

 

 

 

December 31,

 

December 31,

 

 

 

2018

 

2017

 

 

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

150,251

 

$

119,025

 

Hospitality and tourism

 

77,598

 

75,228

 

Lessors of residential buildings

 

50,204

 

33,032

 

Gasoline stations and convenience stores

 

24,189

 

21,176

 

Logging

 

20,860

 

17,554

 

Commercial construction

 

12,752

 

9,243

 

Other

 

381,178

 

297,678

 

Total Commercial Loans

 

717,032

 

572,936

 

 

 

 

 

 

 

1-4 family residential real estate

 

286,908

 

209,890

 

Consumer

 

20,371

 

17,434

 

Consumer construction

 

14,553

 

10,818

 

 

 

 

 

 

 

Total Loans

 

$

1,038,864

 

$

811,078

 

 

Credit Quality (at end of period):

 

 

 

December 31,

 

December 31,

 

 

 

2018

 

2017

 

 

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

Nonaccrual loans

 

$

5,054

 

$

2,388

 

Loans past due 90 days or more

 

23

 

 

Restructured loans

 

 

180

 

Total nonperforming loans

 

5,077

 

2,568

 

Other real estate owned

 

3,119

 

3,558

 

Total nonperforming assets

 

$

8,196

 

$

6,126

 

Nonperforming loans as a % of loans

 

.49

%

.32

%

Nonperforming assets as a % of assets

 

.62

%

.62

%

Reserve for Loan Losses:

 

 

 

 

 

At period end

 

$

5,183

 

$

5,079

 

As a % of average loans

 

.55

%

.64

%

As a % of nonperforming loans

 

102.09

%

197.78

%

As a % of nonaccrual loans

 

102.55

%

212.69

%

Texas Ratio

 

6.33

%

7.77

%

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

Average loans

 

$

941,221

 

$

795,532

 

Net charge-offs (recoveries)

 

$

396

 

$

566

 

Charge-offs as a % of average loans, annualized

 

.04

%

.07

%

 

9


 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

December 31

 

September 30,

 

June 30

 

March 31

 

December 31

 

 

 

2018

 

2018

 

2018

 

2018

 

2017

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

1,038,864

 

$

993,808

 

$

1,003,377

 

$

812,441

 

$

811,078

 

Allowance for loan losses

 

(5,183

)

(5,186

)

(5,141

)

(5,101

)

(5,079

)

Total loans, net

 

1,033,681

 

988,622

 

998,236

 

807,340

 

805,999

 

Total assets

 

1,318,040

 

1,254,335

 

1,274,095

 

983,929

 

985,367

 

Core deposits

 

947,040

 

885,988

 

844,894

 

602,601

 

631,644

 

Noncore deposits

 

150,497

 

142,070

 

170,607

 

204,196

 

186,354

 

Total deposits

 

1,097,537

 

1,028,058

 

1,015,501

 

806,797

 

817,998

 

Total borrowings

 

60,441

 

69,216

 

91,747

 

80,002

 

79,552

 

Total shareholders’ equity

 

152,069

 

149,367

 

148,867

 

81,857

 

81,400

 

Total tangible equity

 

124,325

 

124,605

 

123,974

 

74,303

 

73,784

 

Total shares outstanding

 

10,712,745

 

10,712,745

 

10,712,745

 

6,332,560

 

6,294,930

 

Weighted average shares outstanding

 

10,712,745

 

10,712,745

 

7,769,720

 

6,304,203

 

6,294,930

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

1,320,996

 

$

1,284,068

 

$

1,117,188

 

$

982,679

 

$

996,966

 

Loans

 

1,043,409

 

1,001,763

 

905,802

 

810,688

 

808,306

 

Deposits

 

1,087,174

 

1,042,004

 

913,220

 

805,092

 

817,338

 

Equity

 

149,241

 

149,202

 

100,518

 

81,894

 

82,879

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

13,795

 

$

13,214

 

$

10,813

 

$

9,309

 

$

9,664

 

Provision for loan losses

 

300

 

50

 

100

 

50

 

225

 

Net interest income after provision

 

13,495

 

13,164

 

10,713

 

9,259

 

9,439

 

Total noninterest income

 

1,443

 

1,343

 

863

 

614

 

1,317

 

Total noninterest expense

 

10,678

 

10,618

 

11,077

 

7,928

 

7,918

 

Income before taxes

 

4,260

 

3,889

 

499

 

1,945

 

2,838

 

Provision for income taxes

 

895

 

820

 

103

 

408

 

2,858

 

Net income available to common shareholders

 

$

3,365

 

$

3,069

 

$

396

 

$

1,537

 

$

(20

)

Income pre-tax, pre-provision

 

$

4,560

 

$

3,939

 

$

599

 

$

1,995

 

$

3,062

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.31

 

$

.29

 

$

.05

 

$

.24

 

$

 

Book value per common share

 

14.20

 

13.94

 

13.90

 

12.96

 

12.93

 

Tangible book value per share

 

11.61

 

11.63

 

11.57

 

11.73

 

11.72

 

Market value, closing price

 

13.65

 

16.20

 

16.58

 

16.25

 

15.90

 

Dividends per share

 

.120

 

.120

 

.120

 

.120

 

.120

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

.49

%

.46

%

.50

%

.53

%

.32

%

Nonperforming assets/total assets

 

.62

 

.53

 

.59

 

.70

 

.62

 

Allowance for loan losses/total loans

 

.50

 

.52

 

.51

 

.63

 

.63

 

Allowance for loan losses/nonperforming loans

 

102.09

 

114.58

 

102.31

 

117.48

 

197.78

 

Texas ratio

 

6.33

 

5.14

 

5.80

 

6.87

 

7.77

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.01

%

.95

%

.14

%

.63

%

(.01

)%

Return on average equity

 

8.95

 

8.16

 

1.58

 

7.61

 

(.10

)

Net interest margin

 

4.64

 

4.60

 

4.26

 

4.19

 

4.18

 

Average loans/average deposits

 

95.97

 

96.14

 

99.19

 

100.70

 

98.89

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

9.24

%

9.51

%

9.39

%

7.25

%

7.06

%

Tier 1 capital to risk weighted assets

 

11.95

 

12.62

 

11.87

 

8.79

 

8.66

 

Total capital to risk weighted assets

 

12.47

 

13.17

 

12.39

 

9.43

 

9.29

 

Average equity/average assets (for the quarter)

 

11.30

 

11.62

 

9.00

 

8.33

 

8.31

 

Tangible equity/tangible assets (at quarter end)

 

9.64

 

10.13

 

9.92

 

7.62

 

7.55

 

 

10