EX-99 2 a19-9260_1ex99.htm EX-99

Exhibit 99

 

 

PRESS RELEASE

 

For Release:

May 1, 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 2019 FIRST QUARTER RESULTS

 

Manistique, Michigan – Mackinac Financial Corporation (Nasdaq: MFNC) (the “Corporation”), the bank holding company for mBank, today announced 2019 first quarter net income of $3.17 million, or $.30 per share, compared to 2018 first quarter net income of $1.54 million, or $.24 per share.  The 2018 first quarter results included expenses related to the acquisition of First Federal of Northern Michigan (“FFNM”), which had an after-tax impact of $200 thousand on earnings.  Adjusted net income (net of transaction related and other one-time expenses) for the first quarter of 2018 was $1.74 million or $.28 per share.  First quarter 2019 net income compared to 2018 adjusted net income increased by $1.43 million, or 82%.

 

Weighted average shares outstanding for the first quarter 2019 were 10,720,127 compared to 6,304,203 for the same period 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 completed in June 2018.

 

Total assets of the Corporation at March 31, 2019 were $1.32 billion, compared to $983.93 million at March 31, 2018.  Shareholders’ equity at March 31, 2019 totaled $154.75 million, compared to $81.86 million at March 31, 2018.  Book value per share outstanding equated to $14.41 at the end of the first quarter 2019 compared to $12.93 per share outstanding a year ago.  Tangible book value at quarter-end was $129.97 million or $12.10 per share outstanding compared to $74.30 million or $11.73 per share at the end of the first quarter 2018.

 

Additional notes:

 

·                  mBank, the Corporation’s primary asset, recorded net income of $3.46 million for the first quarter of 2019, compared to $2.05 million for the same period of 2018, equating to an increase of $1.41 million or 69%. The increase in net income equated to an improvement in Return on Average Assets at the bank from .85% in first quarter 2018 to 1.06% in the first quarter of 2019.

 

·                  Reliance on higher-cost brokered deposits continues to decrease significantly from $191.46, million or 23.73% of total deposits at the end of the first quarter 2018, to $136.76 million, or 12.46% of total deposits at year-end 2018 to a first quarter 2019 balance of $119.18, million or 10.86% of total deposits.

 

·                  Total core bank deposits increased $17.29 million in the first quarter of 2019 through more proactive sales activity in the treasury management line of business and increased marketing efforts in key retail markets.

 

·                  New loan production of $81.4 million in the first quarter of 2019, compared to $44.9 million in 2018 first quarter.

 

·                  First quarter 2019 net interest margin remains strong at 4.55%.  Core operating margin, which is net of accretion from acquired loans that were subject to purchase accounting adjustments, was 4.37%.

 


 

·                  mBank was awarded the 2018 Diversity Community Lender of the Year award from the U.S. Small Business Administration of Michigan for its continued work and commitment to using government sponsored loan programs to provide funding to local businesses and provide the capital they need to grow and strengthen communities. mBank was selected based on superior support provided to advance diverse participation among small businesses from historically underrepresented groups including minorities, women, and veterans.  Community activities were also considered in the selection process.

 

Revenue

 

Total revenue of the Corporation for first quarter 2019 was $16.95 million compared to $11.67 million for the first quarter of 2018.  Total interest income for the first three months of 2019 was $15.83 million compared to $11.06 million for the same period in 2018. The 2019 first quarter interest income included accretive yield of $526 thousand from combined credit mark accretion associated with acquisitions compared to $204 thousand in the same period of 2018.

 

Loan Production and Portfolio Mix

 

Total balance sheet loans at March 31, 2019 were $1.05 billion compared to March 31, 2018 balances of $812.44 million.  Total loans under management reside at $1.38 billion, which includes $329.87 million of service retained loans.  Overall loan production for the first three months of 2019 was $81.4 million compared to $44.9 million in the first quarter 2018, an increase of $36.5 million, or 80.9%.  Increased production was evident in all lines of business and across the entire market footprint.  As illustrated in the chart below, first quarter production levels were similar to historical production levels in our busier seasonal months.

 

 

 


 

Payoff activity, outside of normal amortization, continued to somewhat constrain portfolio growth and was elevated once again in the first quarter with $27.9 million of total commercial credits paid off ahead of scheduled maturity. Out of this $27.9 million, approximately $10 million resulted from collateral divestments by various borrowers, and another  $8.2 million in client relationships were refinanced into real estate investment trusts at pricing and structure terms that the Corporation does not offer within our traditional bank lending guidelines.

 

As noted in the charts below, the loan portfolio remains well balanced between fixed and variable rate loans and diversified in terms of geography.   This prudent diversification should help mitigate both interest rate risk and concentration risk should the current elongated good credit cycle outlook begin to turn bearish in light of any adverse national market economic conditions that may arise.

 

 

Commenting on new loan production and overall lending activities, President of the Corporation and President and CEO of mBank, Kelly W. George, stated, “Overall loan production increased significantly throughout the first quarter and outpaced last year’s totals by $36 million during the seasonally slowest origination period of the year. Additional markets and the full integration of the new lending teams from the two acquisitions last year provided positive impact to these totals, as expected.   Further, secondary market mortgage activity has been significantly augmented by our larger bank platform and the market expansion in 2018 appears to be positively tempering some seasonality in that specific business line. The first quarter has also provided for a strong pipeline of commercial loan transactions that we expect will close and fund in the second quarter, which are some larger lines of credit and construction loans that will take a period of time to fully draw throughout the year.”

 

“We continue to monitor payoff activity on the commercial side given the continued competitive pressure for loans from all types of lending conduits.  We will stay true to our underwriting and pricing discipline and not stretch to keep credits on the books that could negatively impact our balance sheet long term. In addition, we are very proud of our continued focus on building our communities through providing capital to small businesses and supporting them through a variety of resources. This commitment remains a cornerstone of our culture and was rewarded by the Small Business Administration (SBA), which recognized the bank with the Diversity Community Lender of the Year Award for 2018. Our commercial lenders do a great job of looking for opportunities to use the various programs from the SBA and other governmental agencies, which are so important in communities such as ours to help augment lending terms for businesses and provide the capital necessary for job creation and economic growth throughout our local markets.”

 

Credit Quality

 

Nonperforming loans totaled $5.59 million, or .53% of total loans at March 31, 2019 compared to $4.34 million, or .53% of total loans at March 31, 2018. Total loan delinquencies greater than 30 days resided at a nominal .95%, compared to .69% in 2018.  The Nonperforming assets to total assets ratio resided at .57% for first quarter of 2019 compared to .70% for the first quarter of 2018.

 

Commenting on overall credit risk, Mr. George stated, “As expected, we have normalized the slight increase in our non-performing and problem loan credit ratios that occurred in 2018 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. We also carry a very low level of

 


 

Other Real Estate Owned, limiting expenses and time and expense in resolution of those properties. Purchase accounting marks from the previously acquired banks have continued to prove accurate, attaining expected accretion levels which should continue into 2019.”

 

Margin Analysis and Funding

 

Net interest income for first quarter 2019 was $13.24 million, resulting in a Net Interest Margin (NIM) of 4.55% compared to $9.31 million in the first quarter 2018 and a NIM of 4.19%.  Core operating margin, which is net of accretion from acquired loans that were subject to purchase accounting adjustments, was 4.37% for the first quarter 2019.  Comparatively, net interest income for the fourth quarter of 2018 resided at $13.79 million, a NIM of 4.64%, and core NIM of 4.32%.  As illustrated in the chart below, while total Net Interest Margin decreased slightly quarter-over-quarter, the decrease resulted from $420 thousand less in purchase accounting interest income (accretion) from acquired loans.  This decrease consisted of a $155 thousand decrease in performing accretion, which is following its expected schedule and a $265 thousand decrease in non-performing accretion, which is less predictable as to when it will be recognized.

 

 

Total bank deposits (excluding brokered deposits) have increased by $362.73 million year-over-year from $615.34 million at March 31, 2018 to $978.07 million at first quarter-end 2019.  Total brokered deposits have decreased significantly and were $119.18 million at March 31, 2019 compared to $191.46 million at March 31, 2018, a decrease of 38%.  FHLB (Federal Home Loan Bank) borrowings were also reduced from $60 million at the end of the first quarter 2018 to $47 million at the end of the first quarter 2019.

 

 


 

Mr. George stated, “Core bank deposits have increased significantly year-over-year as a result of both our 2018 acquisition activity and strong deposit gathering efforts in our branches and by our treasury management team.  Our bank deposits are up $17 million since year end 2018 and have allowed for an additonal $17 million reduction in higher cost brokered deposits over the course of the first quarter. With continued focus and progress, we have significantly lessened our reliance on wholesale funding while maintaining a strong liquidity position.  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 continued aggressive marketing and business development initiatives in our higher volume markets.”

 

Noninterest Income / Expense

 

First quarter 2019 Noninterest Income was $1.12 million compared to $614 thousand for the same period of 2018.  The significant year-over year improvement is a combination of the scale provided by the two 2018 acquisitions as well as continued focus on drivers of noninterest income, including secondary market mortgage and SBA sales. Noninterest Expense for the first quarter of 2019 was $10.24 million compared to $7.93 million for the same period of 2018.  The expense variance from 2018 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 some transaction related expenses.  For comparison purposes, noninterest expense remains slightly improved quarter-over-quarter with the fourth quarter of 2018 equating to $10.68 million.

 

Assets and Capital

 

Total assets of the Corporation at March 31, 2019 were $1.32 billion, compared to $983.93 million at March 31, 2018.  Shareholders’ equity at March 31, 2019 totaled $154.75 million compared to $81.86 million at March 31, 2018.  Book value per share outstanding equated to $14.41 at the end of the first quarter 2019 compared to $12.93 per share outstanding a year ago.  Tangible book value at quarter-end was $129.97 million or $12.10 per share outstanding compared to $74.30 million, or $11.73 per share, at the end of the first quarter 2018.   Both the common stock offering and the acquisitions had positive impacts on the Corporation’s overall capitalization and regulatory capital ratios. Both the Corporation and the Bank are “well-capitalized” with total risk-based capital to risk-weighted assets of 12.79% and 12.58% and tier 1 capital to total tier 1 average assets at the Corporation of 9.54% and at the bank of 9.44%.

 

Paul D. Tobias, Chairman and Chief Executive Officer of the Corporation and Chairman of mBank concluded, “We believe that the first quarter of 2019 reflects the positive impact of our 2018 acquisitions and organic growth efforts with an improved balance sheet and higher bottom line net income levels. We reviewed several external opportunities for acquisition later in 2018 and in the first quarter of this year, but pricing levels were too high.  We will continue to be receptive to acquisitions with sound economics as we focus on organic growth, credit trends and operating efficiencies in 2019.”

 

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.

 


 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

 

 

 

As of and For the

 

As of and For the

 

As of and For the

 

 

 

Quarter Ending

 

Year Ending

 

Quarter Ending

 

 

 

March 31,

 

December 31,

 

March 31,

 

(Dollars in thousands, except per share data)

 

2019

 

2018

 

2018

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

 

 

Assets

 

$

1,316,996

 

$

1,318,040

 

$

983,929

 

Loans

 

1,045,428

 

1,038,864

 

812,441

 

Investment securities

 

113,460

 

116,748

 

73,902

 

Deposits

 

1,097,248

 

1,097,537

 

806,797

 

Borrowings

 

53,658

 

60,441

 

90,002

 

Shareholders’ equity

 

154,746

 

152,069

 

81,857

 

 

 

 

 

 

 

 

 

Selected Statements of Income Data:

 

 

 

 

 

 

 

Net interest income

 

$

13,236

 

$

47,130

 

$

9,309

 

Income before taxes

 

4,009

 

10,593

 

1,945

 

Net income

 

3,167

 

8,367

 

1,537

 

Income per common share - Basic

 

.30

 

.94

 

.24

 

Income per common share - Diluted

 

.30

 

.94

 

.24

 

Weighted average shares outstanding - Basic

 

10,720,127

 

8,891,967

 

6,304,203

 

Weighted average shares outstanding- Diluted

 

10,723,921

 

8,921,658

 

6,330,210

 

 

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

Net interest margin

 

4.55

%

4.44

%

4.19

%

Efficiency ratio

 

70.81

 

77.70

 

79.25

 

Return on average assets

 

.97

 

.71

 

.63

 

Return on average equity

 

8.36

 

6.94

 

7.61

 

 

 

 

 

 

 

 

 

Average total assets

 

$

1,320,080

 

$

1,177,455

 

$

982,679

 

Average total shareholders’ equity

 

153,689

 

120,478

 

81,894

 

Average loans to average deposits ratio

 

95.10

%

97.75

%

100.70

%

 

 

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

 

 

Market price per common share

 

$

15.74

 

$

13.65

 

$

16.25

 

Book value per common share

 

14.41

 

14.20

 

12.93

 

Tangible book value per share

 

12.10

 

11.61

 

11.73

 

Dividends paid per share, annualized

 

.480

 

.480

 

.480

 

Common shares outstanding

 

10,740,712

 

10,712,745

 

6,332,560

 

 

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

5,154

 

$

5,183

 

$

5,101

 

Non-performing assets

 

$

7,549

 

$

8,196

 

$

6,868

 

Allowance for loan losses to total loans

 

.49

%

.50

%

.63

%

Non-performing assets to total assets

 

.57

%

.62

%

.70

%

Texas ratio

 

5.59

%

6.33

%

6.87

%

 

 

 

 

 

 

 

 

Number of:

 

 

 

 

 

 

 

Branch locations

 

29

 

29

 

23

 

FTE Employees

 

305

 

288

 

227

 

 


 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

March 31,

 

December 31,

 

March 31

 

 

 

2019

 

2018

 

2018

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

55,923

 

$

64,151

 

$

40,411

 

Federal funds sold

 

1,040

 

6

 

16

 

Cash and cash equivalents

 

56,963

 

64,157

 

40,427

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

12,712

 

13,452

 

11,391

 

Securities available for sale

 

113,460

 

116,748

 

73,902

 

Federal Home Loan Bank stock

 

4,924

 

4,924

 

3,112

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial

 

732,678

 

717,032

 

579,718

 

Mortgage

 

293,126

 

301,461

 

215,804

 

Consumer

 

19,624

 

20,371

 

16,919

 

Total Loans

 

1,045,428

 

1,038,864

 

812,441

 

Allowance for loan losses

 

(5,154

)

(5,183

)

(5,101

)

Net loans

 

1,040,274

 

1,033,681

 

807,340

 

 

 

 

 

 

 

 

 

Premises and equipment

 

23,479

 

22,783

 

16,329

 

Other real estate held for sale

 

1,961

 

3,119

 

2,526

 

Deferred tax asset

 

6,906

 

5,763

 

4,674

 

Deposit based intangibles

 

5,549

 

5,720

 

1,860

 

Goodwill

 

19,224

 

22,024

 

5,694

 

Other assets

 

31,544

 

25,669

 

16,674

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

1,316,996

 

$

1,318,040

 

$

983,929

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

245,201

 

$

241,556

 

$

143,129

 

NOW, money market, interest checking

 

363,753

 

368,890

 

260,051

 

Savings

 

110,978

 

111,358

 

63,867

 

CDs<$250,000

 

245,427

 

225,236

 

135,554

 

CDs>$250,000

 

12,706

 

13,737

 

12,738

 

Brokered

 

119,183

 

136,760

 

191,458

 

Total deposits

 

1,097,248

 

1,097,537

 

806,797

 

 

 

 

 

 

 

 

 

Federal funds purchased

 

6,780

 

2,905

 

10,000

 

Borrowings

 

46,878

 

57,536

 

80,002

 

Other liabilities

 

11,344

 

7,993

 

5,273

 

Total liabilities

 

1,162,250

 

1,165,971

 

902,072

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Common stock and additional paid in capital - No par value Authorized - 18,000,000 shares Issued and outstanding - 10,740,712; 10,712,745 and 6,332,560 respectively

 

129,204

 

129,066

 

62,080

 

Retained earnings

 

25,347

 

23,466

 

20,493

 

Accumulated other comprehensive income (loss)

 

 

 

 

 

 

 

Unrealized (losses) gains on available for sale securities

 

413

 

(245

)

(495

)

Minimum pension liability

 

(218

)

(218

)

(221

)

Total shareholders’ equity

 

154,746

 

152,069

 

81,857

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

1,316,996

 

$

1,318,040

 

$

983,929

 

 


 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2019

 

2018

 

 

 

(Unaudited)

 

INTEREST INCOME:

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

Taxable

 

$

14,595

 

$

10,390

 

Tax-exempt

 

47

 

25

 

Interest on securities:

 

 

 

 

 

Taxable

 

703

 

372

 

Tax-exempt

 

98

 

69

 

Other interest income

 

385

 

199

 

Total interest income

 

15,828

 

11,055

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

Deposits

 

2,354

 

1,236

 

Borrowings

 

238

 

510

 

Total interest expense

 

2,592

 

1,746

 

 

 

 

 

 

 

Net interest income

 

13,236

 

9,309

 

Provision for loan losses

 

100

 

50

 

Net interest income after provision for loan losses

 

13,136

 

9,259

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

Deposit service fees

 

406

 

269

 

Income from loans sold on the secondary market

 

312

 

177

 

SBA/USDA loan sale gains

 

125

 

51

 

Mortgage servicing amortization

 

(8

)

(8

)

Other

 

282

 

125

 

Total other income

 

1,117

 

614

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

Salaries and employee benefits

 

5,435

 

4,154

 

Occupancy

 

1,081

 

811

 

Furniture and equipment

 

718

 

531

 

Data processing

 

709

 

504

 

Advertising

 

309

 

195

 

Professional service fees

 

434

 

304

 

Loan origination expenses and deposit and card related fees

 

179

 

126

 

Writedowns and losses on other real estate held for sale

 

28

 

26

 

FDIC insurance assessment

 

134

 

156

 

Communications expense

 

228

 

155

 

Transaction related expenses

 

 

189

 

Other

 

989

 

777

 

Total other expenses

 

10,244

 

7,928

 

 

 

 

 

 

 

Income before provision for income taxes

 

4,009

 

1,945

 

Provision for income taxes

 

842

 

408

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

3,167

 

$

1,537

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

Basic

 

$

.30

 

$

.24

 

Diluted

 

$

.30

 

$

.24

 

 


 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

LOAN PORTFOLIO AND CREDIT QUALITY

 

(Dollars in thousands)

 

Loan Portfolio Balances (at end of period):

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2018

 

2018

 

2018

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

147,752

 

$

150,251

 

$

118,458

 

Hospitality and tourism

 

85,604

 

77,598

 

75,046

 

Lessors of residential buildings

 

46,702

 

50,204

 

33,127

 

Gasoline stations and convenience stores

 

24,663

 

24,189

 

21,771

 

Logging

 

21,073

 

20,860

 

16,628

 

Commercial construction

 

33,118

 

29,765

 

8,004

 

Other

 

373,766

 

364,165

 

306,684

 

Total Commercial Loans

 

732,678

 

717,032

 

579,718

 

 

 

 

 

 

 

 

 

1-4 family residential real estate

 

281,104

 

286,908

 

204,542

 

Consumer

 

19,624

 

20,371

 

16,919

 

Consumer construction

 

12,022

 

14,553

 

11,262

 

 

 

 

 

 

 

 

 

Total Loans

 

$

1,045,428

 

$

1,038,864

 

$

812,441

 

 

Credit Quality (at end of period):

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2018

 

2018

 

2018

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

 

 

Nonaccrual loans

 

$

5,588

 

$

5,054

 

$

4,165

 

Loans past due 90 days or more

 

 

23

 

 

Restructured loans

 

 

 

177

 

Total nonperforming loans

 

5,588

 

5,077

 

4,342

 

Other real estate owned

 

1,961

 

3,119

 

2,526

 

Total nonperforming assets

 

$

7,549

 

$

8,196

 

$

6,868

 

Nonperforming loans as a % of loans

 

.53

%

.49

%

.53

%

Nonperforming assets as a % of assets

 

.57

%

.62

%

.70

%

Reserve for Loan Losses:

 

 

 

 

 

 

 

At period end

 

$

5,154

 

$

5,183

 

$

5,101

 

As a % of average loans

 

.49

%

.50

%

.63

%

As a % of nonperforming loans

 

92.23

%

102.09

%

117.48

%

As a % of nonaccrual loans

 

92.23

%

102.55

%

122.47

%

Texas Ratio

 

5.59

%

6.33

%

6.87

%

 

 

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

 

 

Average loans

 

$

1,046,740

 

$

941,221

 

$

810,688

 

Net charge-offs (recoveries)

 

$

129

 

$

396

 

$

28

 

Charge-offs as a % of average loans, annualized

 

.05

%

.04

%

.01

%

 


 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

March 31,

 

December 31

 

September 30,

 

June 30

 

March 31

 

 

 

2019

 

2018

 

2018

 

2018

 

2018

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

1,045,428

 

$

1,038,864

 

$

993,808

 

$

1,003,377

 

$

812,441

 

Allowance for loan losses

 

(5,154

)

(5,183

)

(5,186

)

(5,141

)

(5,101

)

Total loans, net

 

1,040,274

 

1,033,681

 

988,622

 

998,236

 

807,340

 

Total assets

 

1,316,996

 

1,318,040

 

1,254,335

 

1,274,095

 

983,929

 

Core deposits

 

965,359

 

947,040

 

885,988

 

844,894

 

602,601

 

Noncore deposits

 

131,889

 

150,497

 

142,070

 

170,607

 

204,196

 

Total deposits

 

1,097,248

 

1,097,537

 

1,028,058

 

1,015,501

 

806,797

 

Total borrowings

 

53,678

 

60,441

 

69,216

 

91,747

 

90,002

 

Total shareholders’ equity

 

154,746

 

152,069

 

149,367

 

148,867

 

81,857

 

Total tangible equity

 

129,973

 

124,325

 

124,605

 

123,974

 

74,303

 

Total shares outstanding

 

10,740,712

 

10,712,745

 

10,712,745

 

10,712,745

 

6,332,560

 

Weighted average shares outstanding

 

10,720,127

 

10,712,745

 

10,712,745

 

7,769,720

 

6,304,203

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

1,320,080

 

$

1,320,996

 

$

1,284,068

 

$

1,117,188

 

$

982,679

 

Loans

 

1,046,740

 

1,043,409

 

1,001,763

 

905,802

 

810,688

 

Deposits

 

1,099,644

 

1,087,174

 

1,042,004

 

913,220

 

805,092

 

Equity

 

153,689

 

149,241

 

149,202

 

100,518

 

81,894

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

13,236

 

$

13,795

 

$

13,214

 

$

10,813

 

$

9,309

 

Provision for loan losses

 

100

 

300

 

50

 

100

 

50

 

Net interest income after provision

 

13,136

 

13,495

 

13,164

 

10,713

 

9,259

 

Total noninterest income

 

1,117

 

1,443

 

1,343

 

863

 

614

 

Total noninterest expense

 

10,244

 

10,678

 

10,618

 

11,077

 

7,928

 

Income before taxes

 

4,009

 

4,260

 

3,889

 

499

 

1,945

 

Provision for income taxes

 

842

 

895

 

820

 

103

 

408

 

Net income available to common shareholders

 

$

3,167

 

$

3,365

 

$

3,069

 

$

396

 

$

1,537

 

Income pre-tax, pre-provision

 

$

4,109

 

$

4,560

 

$

3,939

 

$

599

 

$

1,995

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share

 

$

.30

 

$

.31

 

$

.29

 

$

.05

 

$

.24

 

Book value per common share

 

14.41

 

14.20

 

13.94

 

13.90

 

12.93

 

Tangible book value per share

 

12.10

 

11.61

 

11.63

 

11.57

 

11.73

 

Market value, closing price

 

15.74

 

13.65

 

16.20

 

16.58

 

16.25

 

Dividends per share

 

.120

 

.120

 

.120

 

.120

 

.120

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

.53

%

.49

%

.46

%

.50

%

.53

%

Nonperforming assets/total assets

 

.57

 

.62

 

.53

 

.59

 

.70

 

Allowance for loan losses/total loans

 

.49

 

.50

 

.52

 

.51

 

.63

 

Allowance for loan losses/nonperforming loans

 

92.23

 

102.09

 

114.58

 

102.31

 

117.48

 

Texas ratio

 

5.59

 

6.33

 

5.14

 

5.80

 

6.87

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.97

%

1.01

%

.95

%

.14

%

.63

%

Return on average equity

 

8.36

 

8.95

 

8.16

 

1.58

 

7.61

 

Net interest margin

 

4.55

 

4.64

 

4.60

 

4.26

 

4.19

 

Average loans/average deposits

 

95.10

 

95.97

 

96.14

 

99.19

 

100.70

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

9.54

%

9.24

%

9.51

%

9.39

%

7.25

%

Tier 1 capital to risk weighted assets

 

12.28

 

11.95

 

12.62

 

11.87

 

8.79

 

Total capital to risk weighted assets

 

12.79

 

12.47

 

13.17

 

12.39

 

9.43

 

Average equity/average assets (for the quarter)

 

11.64

 

11.30

 

11.62

 

9.00

 

8.33

 

Tangible equity/tangible assets (at quarter end)

 

10.06

 

9.64

 

10.13

 

9.92

 

7.62