EX-99 2 a13-11235_1ex99.htm EX-99

Exhibit 99

 

 

PRESS RELEASE

 

For Release:

April 30, 2013

Nasdaq:

MFNC

Contact:

Ernie R. Krueger (906)341-7158

Website:

www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION

REPORTS FIRST QUARTER 2013 RESULTS

 

Manistique, Michigan) — Mackinac Financial Corporation (Nasdaq: MFNC), the bank holding company for mBank (the “Bank”), today announced first quarter 2013 income of $.676 million or $.12 per share compared to net income of $.498 million, or $.12 per share for the first quarter of 2012.  The Corporation’s primary asset, mBank, recorded net income of $1.006 million for the first quarter of 2013 compared to $.800 million in 2012.  The first quarter 2013 results include a provision for loan losses of $.375 million compared to $.495 million for the same period in 2012.  Total assets of the Corporation at March 31, 2013 were $541.896 million, up 6.99 % from the $506.496 million reported at March 31, 2012.

 

Shareholders’ equity at March 31, 2013 totaled $73.039 million, compared to $56.095 million on March 31, 2012, an increase of $16.944 million.  Book value of common shareholders’ equity was $11.16 per share at March 31, 2013 compared to $13.19 per share at March 31, 2012. The increase in equity, between periods, includes the issuance of 2.138 million shares of common stock in August 2012 for net proceeds of $11.6 million. Weighted average shares outstanding totaled 5,559,859 shares in 2013 first quarter compared to 3,419,736 for the same period in 2012.

 

Some highlights for the first quarter include:

 

·                  New loan production of $39.8 million which encompassed $15.6 million of new commercial originations and $24.2 million of consumer loans predominantly mortgage related. The Upper Peninsula region accounted for $27.4 million of the new production with the Northern Lower Peninsula equating to $10.4 million and Southeast Michigan $2.0 million.

 

·                  Secondary mortgage loan income of $.299 million, compared to $.298 million in the first quarter of 2012.

 

·                  Stable net interest margin holding up well at 4.18% compared to 4.17% for the first quarter of 2012.

 

·                  Improved credit quality with a Texas Ratio of 9.90% compared to 16.84% one year ago.

 

Loans and Non-performing Assets

 

Total loans at March 31, 2013 were $454.051 million, a 9.57% increase from the $414.402 million at March 31, 2012 and up $4.874 million from year-end 2012 total loans of $449.177 million.  Commenting on new loan production and overall loan growth, Kelly W. George, President and CEO of mBank stated, “We are still seeing good loan opportunities in all of our markets but have lost some transactions given interest rates and credit structures that did not work for our balance sheet and credit parameters. These were primarily in Southeast Michigan this quarter but all markets are experiencing highly competitive fixed rate commercial loan pricing. In addition, and consistent with previous years given the seasonality of our business primarily in the North, the extended winter and cold has delayed some economic progress for construction projects and just general borrowers overall ability to purchase and/or develop various commercial real estate transactions. We remain encouraged in the North with the 1-4 family mortgage lending activity continuing during this traditional slow period

 

1



 

which should bode well for increased lending activities as we enter our peak mortgage lending periods within the late second and third quarters. Our pipeline remains strong too with already funded and waiting to be adjudicated SBA transactions which will lead to increased balance sheet growth and non-interest income generation in the next several quarters.”

 

Nonperforming loans totaled $3.833 million, .84% of total loans at March 31, 2013 compared to $6.857 million, or 1.65% of total loans at March 31, 2012 and down $.854 million from December 31, 2012.  Nonperforming assets were reduced by $2.693 million from a year ago and stood at 1.41% of total assets and equated to $7.7 million.  Total loan delinquencies greater than 30 days resided at .50 % or $2.266 million.  George, commenting on credit quality, stated, “Our overall loan portfolio and corresponding risk tolerance metrics continue to perform well with no material adverse items to note for this quarter. We remain diligent on overall new origination structures to not stretch our comfort zone for new loans, and we continue to timely identify any problems so they can be evaluated and actions plans put in place to either rehabilitate the credit or exit it from the bank. All remaining ORE properties continue to be assessed prudently for collateral valuations and we are confident in their current carrying levels.”

 

Margin Analysis

 

Net interest margin in the first quarter of 2013 increased to $5.156 million, 4.18%, compared to $4.763 million, or 4.17%, in the first quarter of 2012.  The interest margin increase was largely due to decreased overall funding costs.  George stated, “We expect some margin pressure as we progress through the year due to increased competition on pricing for new loans and renewals which as noted above stunted our new loan growth this quarter. This resulted in our decision also to operate a little thinner on the liquidity side until the loan pipeline fully picked up given the seasonality of our business. We also remain timely in monitoring the liability side of the balance sheet by making any adjustments to our deposits rates based on market conditions to ensure we are maximizing our ability to maintain our interest spread.”

 

Deposits

 

Total deposits of $425.236 million at March 31, 2013 increased by 3.19% from deposits of $412.088 million on March 31, 2012, however total deposits on March 31, 2013 were down $9.321 million from year-end 2012 deposits of $434.557 million.  The overall decrease in deposits for the first three months of 2013 from year end is comprised of a decrease in core deposits, mostly in transactional accounts due to seasonal and some onetime cash needs of some of our larger commercial client relationships. George, commenting on core deposits, stated, “We have seen very good core deposit growth over the past several years and expect to see continued growth as we expand our customer relationships and also when our tourism season comes into full swing in later May. This continued low interest rate environment has impacted client decisions to remain in shorter term certificates or more liquid accounts as they wait out this period for increases in longer term fixed rate deposits.”

 

Noninterest Income/Expense

 

Noninterest income, at $.758 million in the first quarter of 2013, increased $.152 million from the first quarter 2012 level of $.606 million with the largest drivers of this income coming from the secondary market mortgage area, which totaled $.299 million in the first quarter.  Noninterest expense, at $4.311 million in the first quarter of 2013, increased $.477 million, or 12.44% from the first quarter of 2012. The largest increase from the first quarter of 2012 was in salaries and benefits which reflect several needed staff additions to augment lending/operational controls and sales throughout that 12 month period, and our customary salary and benefit annual awards for overall staff retention and incentive culture. The Corporation continues to look for ways to control costs and remains below peer levels in terms of salary and benefits as a percentage of total assets residing at 1.58%.

 

Assets and Capital

 

Total assets of the Corporation at March 31, 2013 were $541.896 million, up 6.99% from the $506.496 million reported at March 31, 2012 and down $4.084 million from the $545.980 million of total assets at year-end 2012. The decrease in assets was primarily due to a decrease in liquidity, as we experienced some seasonal deposit outflows and funded loan growth from cash on hand.  Common shareholders’ equity at March 31, 2012 totaled $62.039 million, or $11.16 per share, compared to $45.119 million, or $13.19 per share on March 31, 2012. This decrease in book value between periods reflects the impact of our 2012 capital raise when we issued 2.138 million shares of common stock for net proceeds of $11.6 million. The

 

2



 

Corporation and the Bank are both “well-capitalized” with Tier 1 Capital at the Corporation of 12.23% and 9.95% at the Bank.

 

Paul D. Tobias, Chairman and Chief Executive Officer, concluded, “We are pleased with our first quarter operating results.   Looking forward, we expect to complete our recently announced plan to redeem $7 million of our $11 million outstanding preferred stock early in the second quarter. This redemption was contemplated when we issued stock in August 2012, and we will redeem the balance of our preferred prior to the contractual increase in rate from the current 5% to 9% which would otherwise occur in  April 2014.”

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $500 million 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 11 branch locations; seven in the Upper Peninsula, three in the Northern Lower Peninsula and one in Oakland County, Michigan.  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, branch closings and other sources may not be fully realized at all or within specified time frames as well as other risks and uncertainties including but not limited to those detailed from time to time in filings of the Company with the Securities and Exchange Commission.  These and other factors may cause decisions and actual results to differ materially from current expectations.  Mackinac Financial Corporation undertakes no obligation to revise, update, or clarify forward-looking statements to reflect events or conditions after the date of this release.

 

3



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

 

SELECTED FINANCIAL HIGHLIGHTS

 

 

 

March 31,

 

December 31,

 

March 31,

 

(Dollars in thousands, except per share data)

 

2013

 

2012

 

2012

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

 

 

Assets

 

$

541,896

 

$

545,980

 

$

506,496

 

Loans

 

454,051

 

449,177

 

414,402

 

Investment securities

 

48,556

 

43,799

 

36,788

 

Deposits

 

425,236

 

434,557

 

412,088

 

Borrowings

 

40,925

 

35,925

 

35,997

 

Common Shareholders’ Equity

 

62,039

 

61,448

 

45,119

 

Shareholders’ equity

 

73,039

 

72,448

 

56,095

 

 

 

 

 

 

 

 

 

Selected Statements of Income Data:

 

 

 

 

 

 

 

Net interest income

 

$

5,156

 

$

19,824

 

$

4,763

 

Income before taxes and preferred dividend

 

1,228

 

6,165

 

1,040

 

Net income

 

676

 

6,458

 

498

 

Income per common share - Basic

 

.12

 

1.51

 

.12

 

Income per common share - Diluted

 

.12

 

1.51

 

.11

 

Weighted average shares outstanding

 

5,559,859

 

4,285,043

 

3,419,736

 

Weighted average shares outstanding- Diluted

 

5,559,859

 

4,285,043

 

3,524,953

 

 

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

Net interest margin

 

4.18

%

4.17

%

4.17

%

Efficiency ratio

 

72.65

 

67.95

 

71.01

 

Return on average assets

 

.51

 

1.23

 

.40

 

Return on average common equity

 

4.47

 

12.43

 

4.53

 

Return on average equity

 

3.79

 

10.26

 

3.62

 

 

 

 

 

 

 

 

 

Average total assets

 

$

541,279

 

$

526,740

 

$

503,412

 

Average common shareholders’ equity

 

61,238

 

51,978

 

44,229

 

Average total shareholders’ equity

 

72,238

 

62,939

 

55,418

 

Average loans to average deposits ratio

 

104.63

%

99.45

%

98.73

%

 

 

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

 

 

Market price per common share

 

$

9.21

 

$

7.09

 

$

7.00

 

Book value per common share

 

$

11.16

 

$

11.05

 

$

13.19

 

Common shares outstanding

 

5,557,859

 

5,559,859

 

3,419,736

 

 

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

5,037

 

$

5,218

 

$

5,382

 

Non-performing assets

 

$

7,658

 

$

7,899

 

$

10,351

 

Allowance for loan losses to total loans

 

1.11

%

1.16

%

1.30

%

Non-performing assets to total assets

 

1.41

%

1.47

%

2.04

%

Texas ratio

 

9.90

%

10.25

%

16.96

%

 

 

 

 

 

 

 

 

Number of:

 

 

 

 

 

 

 

Branch locations

 

11

 

11

 

11

 

FTE Employees

 

126

 

121

 

114

 

 

4



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2013

 

2012

 

2012

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

12,598

 

$

26,958

 

$

16,912

 

Federal funds sold

 

3

 

3

 

14,000

 

Cash and cash equivalents

 

12,601

 

26,961

 

30,912

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

10

 

10

 

10

 

Securities available for sale

 

48,556

 

43,799

 

36,788

 

Federal Home Loan Bank stock

 

3,060

 

3,060

 

3,060

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial

 

345,032

 

342,841

 

318,810

 

Mortgage

 

97,216

 

95,413

 

81,953

 

Consumer

 

11,803

 

10,923

 

13,639

 

Total Loans

 

454,051

 

449,177

 

414,402

 

Allowance for loan losses

 

(5,037

)

(5,218

)

(5,382

)

Net loans

 

449,014

 

443,959

 

409,020

 

 

 

 

 

 

 

 

 

Premises and equipment

 

10,587

 

10,633

 

9,774

 

Other real estate held for sale

 

3,825

 

3,212

 

3,494

 

Deferred tax asset

 

8,726

 

9,131

 

7,958

 

Other assets

 

5,517

 

5,215

 

5,480

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

541,896

 

$

545,980

 

$

506,496

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

57,547

 

$

67,652

 

$

52,470

 

NOW, money market, interest checking

 

161,445

 

155,465

 

151,614

 

Savings

 

13,273

 

13,829

 

13,601

 

CDs<$100,000

 

130,646

 

135,550

 

137,501

 

CDs>$100,000

 

24,619

 

24,355

 

24,066

 

Brokered

 

37,706

 

37,706

 

32,836

 

Total deposits

 

425,236

 

434,557

 

412,088

 

 

 

 

 

 

 

 

 

Borrowings:

 

 

 

 

 

 

 

Fed funds purchased

 

5,000

 

 

 

FHLB and other

 

35,925

 

35,925

 

35,997

 

Total borrowings

 

40,925

 

35,925

 

35,997

 

Other liabilities

 

2,696

 

3,050

 

2,316

 

Total liabilities

 

468,857

 

473,532

 

450,401

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

 

 

Authorized 500,000 shares, Issued and outstanding - 11,000 shares

 

11,000

 

11,000

 

10,976

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

 

 

Issued and outstanding - 5,557,859; 5,559,859; and 3,419,736 shares respectively

 

53,888

 

53,797

 

43,525

 

Retained earnings

 

7,181

 

6,727

 

990

 

Accumulated other comprehensive income

 

970

 

924

 

604

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

73,039

 

72,448

 

56,095

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

541,896

 

$

545,980

 

$

506,496

 

 

5



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2013

 

2012

 

 

 

(Unaudited)

 

INTEREST INCOME:

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

Taxable

 

$

5,889

 

$

5,580

 

Tax-exempt

 

27

 

32

 

Interest on securities:

 

 

 

 

 

Taxable

 

240

 

264

 

Tax-exempt

 

7

 

7

 

Other interest income

 

31

 

25

 

Total interest income

 

6,194

 

5,908

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

Deposits

 

877

 

983

 

Borrowings

 

161

 

162

 

Total interest expense

 

1,038

 

1,145

 

 

 

 

 

 

 

Net interest income

 

5,156

 

4,763

 

Provision for loan losses

 

375

 

495

 

Net interest income after provision for loan losses

 

4,781

 

4,268

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

Deposit service fees

 

162

 

194

 

Income from secondary market loans sold

 

299

 

298

 

SBA/USDA loan sale gains

 

109

 

 

Mortgage servicing income

 

103

 

85

 

Other

 

85

 

29

 

Total other income

 

758

 

606

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

Salaries and employee benefits

 

2,306

 

1,975

 

Occupancy

 

382

 

345

 

Furniture and equipment

 

270

 

228

 

Data processing

 

265

 

228

 

Professional service fees

 

225

 

180

 

Loan and deposit

 

73

 

141

 

Writedowns and losses on other real estate held for sale

 

2

 

11

 

FDIC insurance assessment

 

105

 

159

 

Telephone

 

82

 

55

 

Advertising

 

104

 

98

 

Other

 

497

 

414

 

Total other expenses

 

4,311

 

3,834

 

 

 

 

 

 

 

Income before provision for income taxes

 

1,228

 

1,040

 

Provision for income taxes

 

415

 

349

 

 

 

 

 

 

 

NET INCOME

 

813

 

691

 

 

 

 

 

 

 

Preferred dividend and accretion of discount

 

137

 

193

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

$

676

 

$

498

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

Basic

 

$

.12

 

$

.12

 

Diluted

 

$

.12

 

$

.11

 

 

6



 

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,

 

 

 

2013

 

2012

 

2012

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

94,828

 

$

95,151

 

$

78,769

 

Hospitality and tourism

 

42,733

 

40,787

 

33,452

 

Lessors of residential buildings

 

13,162

 

12,672

 

15,460

 

Insurance agencies and brokerages

 

11,854

 

12,128

 

11,302

 

Gasoline stations and convenience stores

 

11,201

 

11,393

 

11,872

 

Other

 

154,959

 

153,481

 

145,839

 

Total Commercial Loans

 

328,737

 

325,612

 

296,694

 

 

 

 

 

 

 

 

 

1-4 family residential real estate

 

89,629

 

87,948

 

81,953

 

Consumer

 

11,803

 

10,923

 

8,524

 

Construction

 

 

 

 

 

 

 

Commercial

 

16,295

 

17,229

 

22,116

 

Consumer

 

7,587

 

7,465

 

5,115

 

Total Loans

 

$

454,051

 

$

449,177

 

$

414,402

 

 

Credit Quality (at end of period):

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2013

 

2012

 

2012

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

 

 

Nonaccrual loans

 

$

3,833

 

$

4,687

 

$

4,457

 

Loans past due 90 days or more

 

 

 

 

Restructured loans

 

 

 

2,400

 

Total nonperforming loans

 

3,833

 

4,687

 

6,857

 

Other real estate owned

 

3,825

 

3,212

 

3,494

 

Total nonperforming assets

 

$

7,658

 

$

7,899

 

$

10,351

 

Nonperforming loans as a % of loans

 

.84

%

1.04

%

1.65

%

Nonperforming assets as a % of assets

 

1.41

%

1.45

%

2.04

%

Reserve for Loan Losses:

 

 

 

 

 

 

 

At period end

 

$

5,037

 

$

5,218

 

$

5,382

 

As a % of average loans

 

1.12

%

1.24

%

1.30

%

As a % of nonperforming loans

 

131.41

%

111.33

%

78.49

%

As a % of nonaccrual loans

 

131.41

%

111.33

%

120.75

%

Texas Ratio

 

9.90

%

10.25

%

16.96

%

 

 

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

 

 

Average loans

 

$

449,065

 

$

422,440

 

$

380,066

 

Net charge-offs

 

$

364

 

$

978

 

$

429

 

Charge-offs as a % of average loans, annualized

 

.32

%

.23

%

.45

%

 

7



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

 

2013

 

2012

 

2012

 

2012

 

2012

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

454,051

 

$

449,177

 

$

433,958

 

$

419,453

 

$

414,402

 

Allowance for loan losses

 

(5,037

)

(5,218

)

(5,186

)

(5,083

)

(5,382

)

Total loans, net

 

449,014

 

443,959

 

428,772

 

414,370

 

409,020

 

Total assets

 

541,896

 

545,980

 

551,117

 

524,366

 

506,496

 

Core deposits

 

362,911

 

372,496

 

372,500

 

357,933

 

355,186

 

Noncore deposits (1)

 

62,325

 

62,061

 

66,863

 

67,448

 

56,902

 

Total deposits

 

425,236

 

434,557

 

439,363

 

425,381

 

412,088

 

Total borrowings

 

40,925

 

35,925

 

35,925

 

35,997

 

35,997

 

Common shareholders’ equity

 

62,039

 

61,448

 

61,945

 

49,352

 

45,119

 

Total shareholders’ equity

 

73,039

 

72,448

 

72,945

 

60,352

 

56,095

 

Total shares outstanding

 

5,557,859

 

5,559,859

 

5,559,859

 

3,419,736

 

3,419,736

 

Weighted average shares outstanding

 

5,559,859

 

5,559,859

 

4,722,029

 

3,419,736

 

3,419,736

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

541,279

 

$

545,661

 

$

545,788

 

$

511,681

 

$

503,412

 

Loans

 

449,065

 

438,168

 

424,461

 

422,887

 

404,048

 

Deposits

 

429,174

 

433,573

 

439,327

 

452,655

 

409,250

 

Common Equity

 

61,238

 

61,936

 

56,327

 

44,927

 

44,469

 

Equity

 

72,238

 

72,936

 

67,327

 

55,915

 

55,418

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

5,156

 

$

5,112

 

$

4,930

 

$

5,019

 

$

4,763

 

Provision for loan losses

 

375

 

150

 

150

 

150

 

495

 

Net interest income after provision

 

4,781

 

4,962

 

4,780

 

4,869

 

4,268

 

Total noninterest income

 

758

 

983

 

1,149

 

1,305

 

606

 

Total noninterest expense

 

4,311

 

4,349

 

4,367

 

4,207

 

3,834

 

Income before taxes

 

1,228

 

1,596

 

1,562

 

1,967

 

1,040

 

Provision for income taxes

 

415

 

536

 

528

 

(2,335

)

349

 

Net income

 

813

 

1,060

 

1,034

 

4,302

 

691

 

Preferred dividend expense

 

137

 

138

 

137

 

161

 

193

 

Net income (loss) available to common shareholders

 

$

676

 

$

922

 

$

897

 

$

4,141

 

$

498

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.12

 

$

.21

 

$

.21

 

$

.97

 

$

.12

 

Book value per common share

 

11.16

 

11.05

 

11.14

 

14.43

 

13.19

 

Market value, closing price

 

9.21

 

7.09

 

7.60

 

5.99

 

7.00

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

.84

%

1.07

%

1.23

%

1.28

%

1.65

%

Nonperforming assets/total assets

 

1.41

 

1.47

 

1.61

 

1.70

 

2.04

 

Allowance for loan losses/total loans

 

1.11

 

1.16

 

1.20

 

1.21

 

1.30

 

Allowance for loan losses/nonperforming loans

 

131.41

 

108.96

 

96.99

 

94.57

 

78.49

 

Texas ratio (2)

 

9.90

 

10.25

 

11.35

 

13.70

 

16.96

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.51

%

.67

%

.65

%

3.21

%

.40

%

Return on average common equity

 

4.47

 

5.93

 

6.33

 

36.57

 

4.53

 

Return on average equity

 

3.79

 

5.03

 

5.29

 

29.39

 

3.62

 

Net interest margin

 

4.18

 

4.11

 

4.10

 

4.30

 

4.17

 

Efficiency ratio

 

72.65

 

70.52

 

67.29

 

63.61

 

71.01

 

Average loans/average deposits

 

104.63

 

99.45

 

96.62

 

101.50

 

98.73

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

12.23

%

11.98

%

10.16

%

9.95

%

10.08

%

Tier 1 capital to risk weighted assets

 

13.98

 

13.81

 

12.87

 

11.55

 

11.62

 

Total capital to risk weighted assets

 

15.06

 

14.93

 

14.12

 

12.80

 

12.87

 

Average equity/average assets

 

13.16

 

13.37

 

10.93

 

11.01

 

11.33

 

Tangible equity/tangible assets

 

13.36

 

13.17

 

13.15

 

11.42

 

11.00

 

 


(1)  Noncore deposits includes Internet CDs, brokered deposits and CDs greater than $100,000

(2) Texas ratio equals nonperforming assets divided by shareholders’ equity plus allowance for loan losses

 



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
QUARTERLY FINANCIAL HIGHLIGHTS