EX-99 2 a15-16253_1ex99.htm EX-99

Exhibit 99

 

GRAPHIC

 

PRESS RELEASE

 

For Release:

July 24, 2015

Nasdaq:

MFNC

Contact:

Ernie R. Krueger, (906) 341-7158 /ekrueger@bankmbank.com

Website:

www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION

REPORTS INCREASED EARNINGS MOMENTUM FOR SIX MONTH AND SECOND QUARTER 2015 RESULTS

 

Manistique, Michigan — Mackinac Financial Corporation (Nasdaq: MFNC), the bank holding company for mBank, today announced second quarter 2015 income of $1.614 million or $.26 per share compared to net income of $.805 million, or $.15 per share for the second quarter of 2014 and $1.366 million, or $.22 per share, in the 2015 first quarter.  Operating results for the first six months of 2015 totaled $2.986 million, or $.48 per share, compared to $1.466 million, or $.27 per share, for the same period in 2014.  Total assets of the Corporation at June 30, 2015 totaled $735.338 million, compared to $595.869 million on June 30, 2014.

 

Shareholders’ equity at June 30, 2015 totaled $75.746 million, compared to $66.477 million on June 30, 2014. The book value per share equated to $12.15 on June 30, 2015 compared to $12.03 per share a year ago. Weighted average shares outstanding totaled 6,250,984 shares in the 2015 first half compared to 5,529,290 for the same period in 2015.

 

The acquisition of Peninsula Financial Corporation, the holding company for Peninsula Bank (“PFC”), in December 2014 added approximately $125 million in assets, $70 million in loan balances and $100 million in deposits to our organization. In connection with this acquisition we increased shareholders equity by $7.804 million, issued 695,361 shares of our common stock and added approximately 350 new shareholders.

 

Key highlights for the first six months of 2015 results include:

 

·                  mBank, the Corporation’s primary asset, recorded net income of $3.516 million in the first half of 2015, compared to $2.404 million for the first half of 2014, a 46.26 % increase following the seamless integration of Peninsula Bank.

 

·                  The Corporation recorded “pre-tax, pre-provision” income of $5.038 million for the first half of 2015, compared to $2.588 million for the same period in 2014.

 

·                  Healthy new loan growth with production of $114.8 million and $14.2 million of “net” balance sheet growth.

 

·                  Strong net interest margin improving to 4.35% compared to 4.21% in the 2014 first half.

 

·                  Increased contribution from secondary mortgage market activity.

 

·                  Dividend on common stock of $.075 per share compared to $.05 per share one year ago.

 

1



 

Loans and Nonperforming Assets

 

Total loans at June 30, 2015 were $615.247 million, a $112.307 million increase from $502.940 million at June 30, 2014, of which approximately $70.0 million is due to the PFC acquisition. The Corporation is up $14.166 million, 2.0%, from year-end 2014 total loans of $601.081 million. In addition to the aforementioned balance sheet totals, the company services $228 million of sold mortgage loans and $66 million of sold SBA and USDA loans. Total loans under management now total $909 million.

 

New loan production totaled $114.8 million with the Upper Peninsula contributing $64.6 million, the Northern Lower Peninsula $32.8 million and Southeast Michigan $17.4 million. Commercial loan production accounted for $73.0 million of the six month total, with consumer, primarily 1-4 family mortgages, of $41.8 million.  Commenting on new loan production and overall lending activities, Kelly W. George, President and CEO of mBank stated, “We are very pleased with the new loan opportunities in all our markets. Our net loan balances did not increase in line with production as we experienced approximately $25.0 million of unanticipated loan payoffs due in part to customers moving to other institutions for pricing and terms that were outside of our loan structure guidelines. Loan balance growth did accelerate in the second quarter with strong loan pipelines moving into the second half of the year for both commercial and mortgage business.”

 

Nonperforming loans totaled $9.652 million, 1.57% of total loans at June 30, 2015 compared to $2.652 million, or .53% of total loans at June 30, 2014 and up from the $3.939 million from December 31, 2014.  Total loan delinquencies greater than 30 days resided at a nominal 1.71%, or $7.641 million. Mr. George, commenting on credit quality, stated, “Our credit quality risk metrics and overall loan portfolio payment performance remains strong with no systemic issues within any segments of the portfolio.”

 

Mr. George also stated, “The increase in nonperforming loans is isolated almost solely with the local paper mill loan relationship we discussed in detail in our previous quarters press release. As an update, a letter of intent has been signed with a potential new owner who is completing exclusive due diligence with hopes of acquiring the assets of the mill and reopening it in early October of this year making paper again. We are cautiously optimistic that the letter of intent and subsequent due diligence will result in a final definite sales agreement. We have taken prudent steps working with all lending parties and government agencies to continually wind down the mill and protect and control the disposition of our collateral should the mill fail to reopen since it was abruptly closed in late March by its private equity owner.”

 

Mr. George concluded, “We have been very pleased with the resolution of several of the acquired PFC problem assets, and expect further positive progress there as we work through their remaining nonperforming assets.  We believe our purchase accounting marks for the loans acquired are appropriate.”

 

Margin Analysis

 

Net interest income in the first half of 2015 increased to $14.520 million, 4.35%, compared to 11.252 million, or 4.21%, in the first half of 2014.  The increase in net interest income was largely due to the PFC acquisition as we increased earning assets by approximately $90 million.  We also had increased net interest contribution due to the accretive attributes associated with the purchase accounting adjustments related to PFC loan marks under GAAP. Mr. George stated, “We have been successful in maintaining our strong net interest margin within this historically low interest rate cycle though the use of continued targeted funding strategies and disciplined loan pricing in efforts to mitigate longer term interest rate risk where we maintain a favorable balance sheet position in a rising interest rate environment. We continue to look for any investment opportunities that fit our balance sheet structure but will not take unnecessary risk or extend duration in order to enhance short term yields. We will remain committed to our core banking philosophy which emphasizes loan growth as the best asset to invest in to benefit and help grow the economic bases in our local communities, which in turn also provides the best overall returns to our shareholders.”

 

Deposits

 

Total deposits of $588.821 million at June 30, 2015 increased by $104.805 million ($100 million from the PFC acquisition noted above) from deposits of $484.016 million on June 30, 2014 and were down $18.152 million from year end deposits of $606.973 million.  Mr. George, commenting on core deposits and overall liquidity needs, stated “The Corporation maintains a strong liquidity position to fund operations and loan growth. We proactively review our short and long term funding needs and review our pricing levels within the different segments of our deposit products in order to best manage our net interest

 

2



 

margin to capture as many dollars as we can. We will also utilize alternative funding sources such as internet CDs and small levels of wholesale deposits when deemed necessary to structure different liabilities to match asset growth durations, and cover any potential short term funding gaps that could arise to protect our balance sheet in various interest rate change stress tests.”

 

Noninterest Income/Expense

 

Noninterest income, at $1.973 million in the first six months of 2015, increased $.632 million from the first six months 2014 level of $1.341 million.  The primary reason for the increase was increased year over year activity in the secondary mortgage market.  Income from this source totaled $.449 million compared to $.243 million in the 2014 six month period.  Noninterest expense, at $11.456 million in the first half of 2015, increased $1.452 million, or 14.50% from the first half of 2014. The increase from the first six months of 2014 was largely attributable to the PFC acquisition in December 2014 in terms of salaries and benefits, and some data processing costs which are expected to diminish now that the conversion process is complete. We remain diligent in monitoring and controlling our overall expense base, which continues to reside at below peer levels.

 

Assets and Capital

 

Total assets of the Corporation at June 30, 2015 were $735.338 million, up $139.469 million from the $595.869 million reported at June 30, 2014 , approximately $125 million attributed to the acquisition of PFC in December 2014, and down slightly from the $743.785 million of total assets at year-end 2014. The decrease in assets during the first half was primarily due to the reduction in deposits as we paid down some of our brokered deposits in connection with reductions in loan funding needs. Common shareholders’ equity at June 30, 2015 totaled $75.746 million, or $12.15 per share, compared to $66.477 million, or $12.03 per share on June 30, 2014.  The Corporation and the Bank are both “well-capitalized” with Tier 1 Capital at the Corporation of 9.14% and 9.91% at the Bank.

 

Paul D. Tobias, Chairman and Chief Executive Officer of the Corporation concluded, “With the acquisition of PFC, the combination of our organizations has resulted in accretive earnings as planned, and we expect this contribution to continue in future periods.   The expansion of our footprint from this business combination provided us with increased growth opportunities in the western part of Marquette County and tangent markets. Our increased asset size resulted in the anticipated operational and scale efficiencies, which contributed to earnings accretion. We believe that we will have additional accretive opportunities in the near term as the regulatory and operating costs for smaller banks dictate a larger asset base. We remain committed to our shareholders in all of our endeavors to increase value by building a safe and sound company with strong asset growth, increasing core earnings and growing returns on equity.”

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $725 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 17 branch locations; thirteen 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, 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

 

3



 

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.

 

4



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

SELECTED FINANCIAL HIGHLIGHTS

 

 

 

As of and For the

 

As of and For the

 

As of and For the

 

 

 

Period Ending

 

Year Ending

 

Period Ending

 

 

 

June 30,

 

December 31,

 

June 30,

 

(Dollars in thousands, except per share data)

 

2015

 

2014

 

2014

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

 

 

Assets

 

$

735,338

 

$

743,785

 

$

595,869

 

Loans

 

615,247

 

600,935

 

502,940

 

Investment securities

 

60,561

 

65,832

 

47,374

 

Deposits

 

588,821

 

606,973

 

484,016

 

Borrowings

 

64,483

 

49,846

 

42,087

 

Shareholders’ equity

 

75,746

 

73,996

 

66,477

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Net interest income

 

$

14,520

 

$

23,527

 

$

11,252

 

Income before taxes

 

4,533

 

2,829

 

2,214

 

Net income

 

2,985

 

1,700

 

1,466

 

Income per common share - Basic

 

.48

 

.30

 

.27

 

Income per common share - Diluted

 

.48

 

.30

 

.26

 

Weighted average shares outstanding

 

6,250,984

 

5,592,738

 

5,529,290

 

Weighted average shares outstanding- Diluted

 

6,278,498

 

5,653,811

 

5,623,192

 

 

 

 

 

 

 

 

 

Three Months Ended:

 

 

 

 

 

 

 

Net interest income

 

$

7,000

 

$

6,389

 

$

5,659

 

Income before taxes and preferred dividend

 

2,450

 

(726

)

1,220

 

Net income

 

1,614

 

(652

)

806

 

Income per common share - Basic

 

.26

 

(.13

)

.15

 

Income per common share - Diluted

 

.26

 

(.13

)

.15

 

Weighted average shares outstanding

 

6,245,553

 

5,770,104

 

5,527,690

 

Weighted average shares outstanding- Diluted

 

6,288,147

 

5,770,104

 

5,557,563

 

 

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

Net interest margin

 

4.35

%

4.19

%

4.21

%

Efficiency ratio

 

70.15

 

74.43

 

78.95

 

Return on average assets

 

.82

 

.28

 

.51

 

Return on average equity

 

8.03

 

2.57

 

4.51

 

 

 

 

 

 

 

 

 

Average total assets

 

$

735,225

 

$

605,612

 

$

580,934

 

Average total shareholders’ equity

 

74,965

 

66,249

 

65,508

 

Average loans to average deposits ratio

 

100.99

%

103.98

%

103.78

%

 

 

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

 

 

Market price per common share

 

$

10.53

 

$

11.85

 

$

12.90

 

Book value per common share

 

12.15

 

11.81

 

12.03

 

Tangible book value per share

 

11.35

 

11.01

 

12.03

 

Dividends paid per share, annualized

 

.30

 

.225

 

.200

 

Common shares outstanding

 

6,236,250

 

6,266,756

 

5,527,690

 

 

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

5,600

 

$

5,140

 

$

5,097

 

Non-performing assets

 

$

12,044

 

$

6,949

 

$

4,599

 

Allowance for loan losses to total loans

 

.91

%

.86

%

1.01

%

Non-performing assets to total assets

 

1.64

%

.93

%

.77

%

Texas ratio

 

15.76

%

9.37

%

6.43

%

 

 

 

 

 

 

 

 

Number of:

 

 

 

 

 

 

 

Branch locations

 

17

 

17

 

11

 

FTE Employees

 

168

 

160

 

134

 

 

5



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2015

 

2014

 

2014

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

16,658

 

$

21,947

 

$

20,744

 

Federal funds sold

 

3

 

 

2

 

Cash and cash equivalents

 

16,661

 

21,947

 

20,746

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

5,338

 

5,797

 

235

 

Securities available for sale

 

60,561

 

65,832

 

47,374

 

Federal Home Loan Bank stock

 

2,169

 

2,973

 

3,060

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial

 

447,086

 

433,566

 

374,565

 

Mortgage

 

150,998

 

148,984

 

113,332

 

Consumer

 

17,163

 

18,385

 

15,043

 

Total Loans

 

615,247

 

600,935

 

502,940

 

Allowance for loan losses

 

(5,600

)

(5,140

)

(5,097

)

Net loans

 

609,647

 

595,795

 

497,843

 

 

 

 

 

 

 

 

 

Premises and equipment

 

12,584

 

12,658

 

9,790

 

Other real estate held for sale

 

2,392

 

3,010

 

1,947

 

Deferred tax asset

 

10,013

 

11,498

 

9,097

 

Deposit based intangibles

 

1,136

 

1,196

 

 

Goodwill

 

3,805

 

3,805

 

 

Other assets

 

11,032

 

19,274

 

5,777

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

735,338

 

$

743,785

 

$

595,869

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

108,068

 

$

95,498

 

$

73,732

 

NOW, money market, interest checking

 

198,482

 

212,565

 

148,242

 

Savings

 

29,921

 

28,015

 

15,658

 

CDs<$100,000

 

133,582

 

134,951

 

143,140

 

CDs>$100,000

 

28,731

 

30,316

 

23,151

 

Brokered

 

90,037

 

105,628

 

80,093

 

Total deposits

 

588,821

 

606,973

 

484,016

 

 

 

 

 

 

 

 

 

Borrowings

 

64,483

 

49,846

 

42,087

 

Other liabilities

 

6,288

 

12,970

 

3,289

 

Total liabilities

 

659,592

 

669,789

 

529,392

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

 

 

Authorized - 500,000 shares , none issued and outstanding

 

 

 

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

 

 

Authorized - 18,000,000 shares

 

 

 

 

 

 

 

Issued and outstanding - 6,236,250; 6,266,756 and 5,527,690 respectively

 

61,461

 

61,679

 

53,703

 

Retained earnings

 

13,851

 

11,804

 

12,325

 

Accumulated other comprehensive income

 

434

 

513

 

449

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

75,746

 

73,996

 

66,477

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

735,338

 

$

743,785

 

$

595,869

 

 

6



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

 

 

Taxable

 

$

7,742

 

$

6,373

 

$

15,967

 

$

12,654

 

Tax-exempt

 

3

 

 

6

 

23

 

Interest on securities:

 

 

 

 

 

 

 

 

 

Taxable

 

261

 

244

 

563

 

481

 

Tax-exempt

 

53

 

14

 

94

 

27

 

Other interest income

 

40

 

32

 

102

 

80

 

Total interest income

 

8,099

 

6,663

 

16,732

 

13,265

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

Deposits

 

801

 

800

 

1,624

 

1,622

 

Borrowings

 

298

 

204

 

588

 

391

 

Total interest expense

 

1,099

 

1,004

 

2,212

 

2,013

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

7,000

 

5,659

 

14,520

 

11,252

 

Provision for loan losses

 

200

 

191

 

505

 

374

 

Net interest income after provision for loan losses

 

6,800

 

5,468

 

14,015

 

10,878

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

 

 

Deposit service fees

 

244

 

192

 

428

 

349

 

Income from loans sold on the secondary market

 

282

 

139

 

449

 

242

 

SBA/USDA loan sale gains

 

282

 

166

 

400

 

548

 

Mortgage servicing income

 

199

 

89

 

230

 

102

 

Net security gains

 

259

 

 

269

 

 

Other

 

84

 

64

 

198

 

100

 

Total other income

 

1,350

 

650

 

1,974

 

1,341

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

2,916

 

2,523

 

5,963

 

5,064

 

Occupancy

 

626

 

546

 

1,202

 

1,084

 

Furniture and equipment

 

390

 

303

 

789

 

622

 

Data processing

 

359

 

288

 

714

 

574

 

Advertising

 

120

 

123

 

246

 

230

 

Professional service fees

 

279

 

276

 

580

 

607

 

Loan and deposit

 

125

 

83

 

263

 

162

 

Writedowns and losses on other real estate held for sale

 

20

 

14

 

37

 

14

 

FDIC insurance assessment

 

140

 

90

 

248

 

175

 

Telephone

 

106

 

82

 

238

 

164

 

Other

 

619

 

570

 

1,176

 

1,309

 

Total other expenses

 

5,700

 

4,898

 

11,456

 

10,005

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

2,450

 

1,220

 

4,533

 

2,214

 

Provision for income taxes

 

836

 

414

 

1,548

 

748

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

1,614

 

806

 

2,985

 

1,466

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

$

.26

 

$

.15

 

$

.48

 

$

.27

 

Diluted

 

$

.26

 

$

.14

 

$

.48

 

$

.26

 

 

7



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

LOAN PORTFOLIO AND CREDIT QUALITY

 

(Dollars in thousands)

 

Loan Portfolio Balances (at end of period):

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2015

 

2014

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

 

 

Other

 

235,339

 

221,680

 

182,353

 

Real estate - operators of nonresidential buildings

 

$

102,380

 

$

106,644

 

$

103,598

 

Hospitality and tourism

 

42,391

 

46,211

 

42,111

 

Lessors of residential buildings

 

22,419

 

19,776

 

14,912

 

Commercial construction

 

19,868

 

16,284

 

10,550

 

Gasoline stations and convenience stores

 

14,601

 

13,841

 

11,881

 

Lessors of other real estate property

 

10,088

 

9,130

 

9,160

 

Total Commercial Loans

 

447,086

 

433,566

 

374,565

 

 

 

 

 

 

 

 

 

1-4 family residential real estate

 

142,276

 

139,553

 

105,868

 

Consumer

 

17,163

 

18,385

 

15,043

 

Consumer construction

 

8,722

 

9,431

 

7,464

 

 

 

 

 

 

 

 

 

Total Loans

 

$

615,247

 

$

600,935

 

$

502,940

 

 

Credit Quality (at end of period):

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2015

 

2014

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

 

 

Nonaccrual loans

 

$

8,690

 

$

3,939

 

$

2,055

 

Loans past due 90 days or more

 

140

 

 

 

Restructured loans

 

822

 

 

597

 

Total nonperforming loans

 

9,652

 

3,939

 

2,652

 

Other real estate owned

 

2,392

 

3,010

 

1,947

 

Total nonperforming assets

 

$

12,044

 

$

6,949

 

$

4,599

 

Nonperforming loans as a % of loans

 

1.57

%

.66

%

.53

%

Nonperforming assets as a % of assets

 

1.64

%

.93

%

.77

%

Reserve for Loan Losses:

 

 

 

 

 

 

 

At period end

 

$

5,600

 

$

5,140

 

$

5,097

 

As a % of average loans

 

.93

%

1.01

%

1.04

%

As a % of nonperforming loans

 

58.02

%

130.49

%

192.19

%

As a % of nonaccrual loans

 

64.44

%

130.49

%

248.03

%

Texas Ratio

 

15.76

%

9.37

%

6.43

%

 

 

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

 

 

Average loans

 

$

603,711

 

$

509,749

 

$

489,656

 

Net charge-offs (recoveries)

 

$

44

 

$

721

 

$

(62

)

Charge-offs as a % of average loans

 

.01

%

.14

%

N/M

%

 

8



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

30-Jun-15

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

 

2015

 

2015

 

2014

 

2014

 

2014

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

615,247

 

$

597,731

 

$

600,935

 

$

518,373

 

$

502,940

 

Allowance for loan losses

 

(5,600

)

(5,527

)

(5,140

)

(5,279

)

(5,097

)

Total loans, net

 

609,647

 

592,204

 

595,795

 

513,094

 

497,843

 

Total assets

 

735,338

 

728,844

 

743,785

 

613,943

 

595,869

 

Core deposits

 

470,053

 

468,622

 

471,029

 

403,950

 

380,772

 

Noncore deposits

 

118,768

 

129,291

 

135,944

 

87,256

 

103,244

 

Total deposits

 

588,821

 

597,913

 

606,973

 

491,206

 

484,016

 

Total borrowings

 

64,483

 

49,839

 

49,846

 

52,409

 

42,087

 

Total shareholders’ equity

 

75,746

 

75,038

 

73,996

 

67,132

 

66,477

 

Total tangible equity

 

70,805

 

70,066

 

68,995

 

67,132

 

66,477

 

Total shares outstanding

 

6,236,250

 

6,257,450

 

6,266,756

 

5,564,815

 

5,527,690

 

Weighted average shares outstanding

 

6,245,553

 

6,256,475

 

5,770,104

 

5,540,200

 

5,527,690

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

732,979

 

$

737,496

 

$

651,935

 

$

607,840

 

$

581,150

 

Loans

 

607,330

 

600,052

 

549,411

 

509,618

 

492,923

 

Deposits

 

594,266

 

601,834

 

522,155

 

494,599

 

469,720

 

Equity

 

75,564

 

73,776

 

67,397

 

66,558

 

65,553

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

7,000

 

$

7,520

 

$

6,389

 

$

5,886

 

$

5,659

 

Provision for loan losses

 

200

 

305

 

639

 

187

 

191

 

Net interest income after provision

 

6,800

 

7,215

 

5,750

 

5,699

 

5,468

 

Total noninterest income

 

1,350

 

624

 

1,003

 

768

 

650

 

Total noninterest expense

 

5,700

 

5,756

 

7,479

 

5,126

 

4,898

 

Income before taxes

 

2,450

 

2,083

 

(726

)

1,341

 

1,220

 

Provision for income taxes

 

836

 

712

 

(74

)

455

 

414

 

Net income available to common shareholders

 

$

1,614

 

$

1,371

 

$

(652

)

$

886

 

$

806

 

Income pre-tax, pre-provision

 

$

2,650

 

$

2,388

 

$

(87

)

$

1,528

 

$

1,411

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

.26

 

$

.22

 

$

(.13

)

$

.16

 

$

.15

 

Book value per common share

 

12.15

 

11.99

 

11.81

 

12.06

 

12.03

 

Tangible book value per share

 

11.35

 

11.20

 

11.01

 

12.06

 

12.03

 

Market value, closing price

 

10.53

 

11.39

 

11.85

 

11.30

 

12.90

 

Dividends per share

 

.075

 

.075

 

.075

 

.05

 

.05

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

1.57

%

1.98

%

.66

%

.52

%

.53

%

Nonperforming assets/total assets

 

1.64

 

1.99

 

.93

 

.74

 

.77

 

Allowance for loan losses/total loans

 

.91

 

.92

 

.86

 

1.02

 

1.01

 

Allowance for loan losses/nonperforming loans

 

58.02

 

46.64

 

130.49

 

195.88

 

192.19

 

Texas ratio (1)

 

15.76

 

19.16

 

9.37

 

6.27

 

6.43

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

.88

%

.75

%

(.40

)%

.58

%

.56

%

Return on average equity

 

8.57

 

7.54

 

(3.84

)

5.28

 

4.93

 

Net interest margin

 

4.17

 

4.53

 

4.19

 

4.20

 

4.18

 

Efficiency ratio

 

69.94

 

74.27

 

70.27

 

73.83

 

77.55

 

Average loans/average deposits

 

102.20

 

99.78

 

105.22

 

103.03

 

104.94

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

9.14

%

8.75

%

8.57

%

10.23

%

10.50

%

Tier 1 capital to risk weighted assets

 

10.18

 

10.33

 

10.23

 

11.68

 

11.86

 

Total capital to risk weighted assets

 

11.04

 

11.22

 

11.07

 

12.68

 

12.87

 

Average equity/average assets (for the quarter)

 

10.31

 

10.00

 

10.34

 

10.95

 

11.28

 

Tangible equity/tangible assets (at quarter end)

 

9.68

 

9.68

 

9.25

 

10.93

 

11.16

 

 


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

 

9