EX-99 2 a16-16203_1ex99.htm EX-99

Exhibit 99

 

 

PRESS RELEASE

 

For Release:

August 4, 2016

Nasdaq:

MFNC

Contact:

Paul D. Tobias, (248) 290-5901 / ptobias@bankmbank.com

 

Jesse A. Deering, (248) 290-5906 /jdeering@bankmbank.com

Website:

www.bankmbank.com

 

MACKINAC FINANCIAL CORPORATION

ANNOUNCES SIX MONTH AND SECOND QUARTER 2016 RESULTS

 

Manistique, Michigan — Mackinac Financial Corporation (Nasdaq: MFNC)(the “Corporation”), the bank holding company for mBank, today announced a net loss, after certain acquisition transaction expenses described below, for the second quarter 2016 of $.125 million or ($.02) per share compared to net income of $1.614 million, or $.26 per share, for the second quarter of 2015 and $1.132 million, or $.18 per share, in the 2016 first quarter.  Net income for the first six months of 2016 totaled $1.007 million, or $.16 per share, after acquisition transaction expenses, compared to $2.985 million, or $.48 per share, for the same period in 2015.  Total assets of the Corporation at June 30, 2016 totaled $892.238 million, compared to $735.338 million at June 30, 2015.  Weighted average shares for 2016 totaled 6,231,246, compared to 6,245,553 shares in the same period of 2015.

 

On April 29, 2016, the company completed the acquisition of First National Bank of Eagle River (“Eagle River”).  In connection with this acquisition, the Corporation had GAAP pre-tax transaction related expenses totaling $2.516 million. These one-time costs, largely associated with the early termination of the Eagle River data processing system, reduced the reported net income for the quarter by $1.712 million, or $.27 per share, on an after tax basis.  While the data processing termination fee was incurred by Eagle River and factored into the purchase price paid for the assets, GAAP business combination guidance requires the Corporation to expense the entire $1.585 million in the second quarter of 2016. The Corporation did realize the entire tax benefit from the expense in the second quarter.  The accounting treatment of the termination fee does not adversely affect the overall economics of the purchase. All expenses were a component of management’s price and impact analysis of the transaction.  The adjusted net income for the second quarter of 2016 (exclusive of the transaction related expenses) would equate to $1.588 million, or $.25 per share.  Adjusted net income for the first six months of 2016 for the Corporation is $2.770 million, or $.45 per share.

 

Paul D. Tobias, Chairman and Chief Executive Officer of the Corporation, commenting on performance, stated “We are very pleased with our recent acquisition of Eagle River and the continued organic growth of our company through the first six months of the year. We anticipated the nonrecurring expenses that were booked along with various purchase accounting items in the second quarter in our pre-transaction due diligence.  While GAAP treatment of these expenses reduced our second quarter and six month reported results, the economics of the transaction have not been negatively impacted and we expect to achieve the accretion targets we discussed in our transaction announcement in the second half of the year.”

 

Key highlights for the first six months of 2016 results include:

 

·                  mBank, the Corporation’s subsidiary bank, recorded six-month adjusted net income of $3.270 million compared to $3.230 million in 2015.  Inclusive of $2.216 million of transaction related expenses noted above ($1.462 million after tax), net income was $1.807 million for the first six months of 2016.

 

·                  The April 29, 2016 acquisition of First National Bank of Eagle River, a $127 million asset bank headquartered in the Northern Wisconsin with two banking locations in Vilas County and one in Oneida County. With this transaction, total assets of the Corporation were $892 million at period end.

 

1



 

·                  The May 24, 2016 announcement of the execution of a definitive agreement to acquire Niagara Bancorporation (“Niagara”), the holding company for First National Bank of Niagara (Wisconsin).  At the time of the announcement, Niagara had total assets of approximately $70 million, loans of $35 million and deposits of $60 million.  Niagara operates four full-service banking centers. The transaction is expected to close late in the third quarter of 2016.

 

·                  Total interest income of $17.4 million through June 2016 compared to $16.7 million for the same period in 2015.

 

·                  Margin remains solid, at 4.25% with disciplined pricing of loan and deposit products. Net interest income increased from $14.520 million in 2015 to $15.284 million in 2016, a 5% increase.

 

·                  Credit quality remains strong with a Texas Ratio of 9.13% compared to 15.76% one year ago, and nonperforming assets of $6.813 million, or .76% of total assets, compared with $12.044 million, or 1.64% of total assets, for the same period 2015.

 

·                  Healthy new loan production of $125 million through June 2016 compared to $115 million through June 2015.

 

Loans and Nonperforming Assets

 

Total loans at June 30, 2016 were $725.635 million, a $110.388 million increase from $615.247 million at June 30, 2015, of which approximately $84.0 million is attributable to the Eagle River acquisition. In addition to the forementioned balance sheet totals, the Corporation services $225.746 million of sold mortgage loans and $50.501 million of sold SBA and USDA loans. Total loans under management now total $1.002 billion.

 

New loan production totaled $124.9 million, with the Upper Peninsula contributing $73.8 million, the Northern Lower Peninsula $24.9 million, Southeast Michigan $24.2 million, Wisconsin $2.0 million and the asset based lending division (“ABL”) $5.1 million.  Commercial loan production accounted for $74.3 million of the total, with consumer loans, primarily 1-4 family mortgages, totaling $50.6 million, inclusive of $31.9 million of secondary market origination. Commenting on new loan production and overall lending activities, Kelly W. George, President and CEO of mBank stated, “We are pleased with our solid loan production thus far in 2016. Given the competition among financial institutions for good loan opportunities, we like the results from the first two quarters and the way we have positioned ourselves entering the latter part of the summer, historically a very busy time of the year for loan activity at the bank.  We are particularly pleased with the continued uptick in our secondary market mortgage-lending sector, which has seen an increase of 42% year over year with strong momentum. This increase has offset some the sluggish originations of our SBA and ABL during the first six months of 2016.  These opportunities have lagged due to the continued compressed interest rates and credit cycle which has resulted in more lenders doing these types of loans on a conventional basis. We do have some larger SBA loans in the pipeline approved, which we hope to close and sell off the guarantees in the second half of the year to enhance non-interest income.”

 

Nonperforming loans totaled $3.321 million, or .46% of total loans at June 30, 2016 compared to $9.652 million, or 1.57 % of total loans at June 30, 2015.  Total loan delinquencies greater than 30 days resided at a nominal .85%, or $6.169 million. George, commenting on credit quality stated, “Our continued diligence on all aspects of credit administration has allowed us to maintain comparatively low non-performing assets and delinquencies. While many lenders remain aggressive in this environment, we continue to adhere to our underwriting standards, which have proven successful in maintaining our solid asset quality metrics and portfolio performance, while still generating very good loan production.  We also believe that entering into the Wisconsin market helps spread risk and further diversify our loan mix and are confident that our purchase accounting marks on the loans acquired in the Eagle River transaction will prove as accurate as our Peninsula acquisition accounting marks, resulting in accretive impacts.”

 

Margin / Deposit Analysis

 

Net interest income for the first six months of 2016 increased to $15.284 million, a 4.25% net interest margin compared to $14.520 million, or 4.35%, in 2015.  Total deposits of $738.363 million June 30, 2016 included approximately $104 million in deposits acquired with the Eagle River acquisition. The growth of deposits was approximately $149 million from 2015 period end.  George, commenting on core deposits and overall liquidity, stated “The Corporation maintains a strong liquidity position to fund operations and loan growth. We will remain committed to our core banking philosophy, which emphasizes funding loan growth with core deposits to build long-term franchise value and help grow the economic bases in our local communities. We also expect further core deposit growth in our new Wisconsin markets.  We will remain prudent in our

 

2



 

overall liability pricing and funding strategies to maximize our margin without taking unnecessary longer-term interest rate risk on either side of the balance sheet. In total, we remain well positioned for a rising interest rate scenario with our current balance sheet structure.”

 

Noninterest Income/Expense

 

Noninterest income, at $1.523 million, was $.397 million lower than the June 30, 2015 level of $1.974 million.  Noninterest income decreased primarily because of a reduced level of fees from sales on SBA loans, along with less income from the service retained mortgage portfolio. Noninterest expense, at $15.091 million, included $2.516 million of transaction related expenses. Excluding these charges, noninterest expense totaled $12.578 million, compared to $11.456 million in 2015. The largest increase from 2015 was in salaries and benefits primarily related to the acquisition of Eagle River and some increased governance and infrastructure costs to ensure prudent risk management and operational efficiencies throughout the Corporation. Management continues to monitor and maintain its focus on cost control as it manages a growing company in all aspects, including the near term pending First National Bank of Niagara acquisition.

 

Assets and Capital

 

Total assets of the Corporation at June 30, 2016 were $892.328 million, up $156.990 million from the $735.338 million of total assets at June 30, 2016. The Corporation’s internal growth (exclusive of the Eagle River acquisition) since June 30, 2015 amounted to approximately $31 million, or 4%. Total common shareholders’ equity at June 30, 2016 was $77.081 million, or $12.37 per share, compared to $75.746 million, or $12.15 per share at June 30, 2015.  Consolidated Tier 1 Capital resides at 8.76% (well capitalized) and Total Capital at 9.39% (adequately capitalized).  Bank Tier 1 Capital is 11.65% (well capitalized) and Total Capital at 12.28% (well capitalized).

 

In closure, Mr. Tobias stated, “Over the last 24 months we have found three acquisitions that will be accretive to earnings per share and shareholder value.  These transactions create some noise in the form of transaction expenses.  We are confident that our synergies, cost savings and revenue growth in new markets will be well worth the expenses incurred.  Our growing earnings run rate will become more clear as the year progresses.”

 

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $890 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 20 branch locations; thirteen in the Upper Peninsula, three in the Northern Lower Peninsula, one in Oakland County, Michigan and three 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,” “view,” and variations of such words and similar expressions are intended to identify forward-looking statements: as defined by the Private Securities Litigation Reform Act of 1995.  These statements reflect management’s current beliefs as to expected outcomes of future events and are not guarantees of future performance.  These statements involve certain risks, uncertainties and assumptions that are difficult to predict with regard to timing, extent, likelihood, and degree of occurrence.  Therefore, actual results and outcomes may materially differ from what may be expressed or forecasted in such forward-looking statements.  Factors that could cause a difference include among others: changes in the national and local economies or market conditions; changes in interest rates and banking regulations; the impact of competition from traditional or new sources; and the possibility that anticipated cost savings and revenue enhancements from mergers and acquisitions, bank consolidations, branch closings and other sources may not be fully realized at all or within specified time frames as well as other risks and uncertainties including but not limited to those detailed from time to time in filings of the 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

 

 

 

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)

 

2016

 

2015

 

2015

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

Selected Financial Condition Data (at end of period):

 

 

 

 

 

 

 

Assets

 

$

892,328

 

$

739,269

 

$

735,338

 

Loans

 

725,635

 

618,394

 

615,247

 

Investment securities

 

71,114

 

53,728

 

60,561

 

Deposits

 

738,363

 

610,323

 

588,821

 

Borrowings

 

70,604

 

45,754

 

64,483

 

Shareholders’ equity

 

77,081

 

76,602

 

75,746

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Net interest income

 

$

15,284

 

$

29,120

 

$

14,520

 

Income before taxes

 

1,566

 

7,929

 

4,533

 

Net income

 

1,007

 

5,596

 

2,985

 

Income per common share - Basic

 

.16

 

.90

 

.48

 

Income per common share - Diluted

 

.16

 

.89

 

.48

 

Weighted average shares outstanding

 

6,220,906

 

6,247,416

 

6,250,984

 

Weighted average shares outstanding- Diluted

 

6,241,367

 

6,278,817

 

6,278,498

 

 

 

 

 

 

 

 

 

Three Months Ended:

 

 

 

 

 

 

 

Net interest income

 

$

7,996

 

$

7,365

 

$

7,000

 

Income before taxes

 

(151

)

1,852

 

2,450

 

Net income

 

(125

)

1,593

 

1,614

 

Income per common share - Basic

 

(.02

)

.26

 

.26

 

Income per common share - Diluted

 

(.02

)

.26

 

.26

 

Weighted average shares outstanding

 

6,227,730

 

6,225,614

 

6,245,553

 

Weighted average shares outstanding- Diluted

 

6,256,386

 

6,257,180

 

6,288,147

 

 

 

 

 

 

 

 

 

Selected Financial Ratios and Other Data:

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

Net interest margin

 

4.25

%

4.30

%

4.35

%

Return on average assets

 

.26

 

.76

 

.82

 

Return on average equity

 

2.58

 

7.41

 

8.03

 

 

 

 

 

 

 

 

 

Average total assets

 

$

785,881

 

$

738,688

 

$

735,225

 

Average total shareholders’ equity

 

78,383

 

75,545

 

74,965

 

Average loans to average deposits ratio

 

101.68

%

100.52

%

100.99

%

 

 

 

 

 

 

 

 

Common Share Data at end of period:

 

 

 

 

 

 

 

Market price per common share

 

$

11.01

 

$

11.49

 

$

10.53

 

Book value per common share

 

12.38

 

12.32

 

12.15

 

Tangible book value per share

 

11.23

 

11.54

 

11.35

 

Dividends paid per share, annualized

 

.40

 

.400

 

.30

 

Common shares outstanding

 

6,226,246

 

6,217,620

 

6,236,250

 

 

 

 

 

 

 

 

 

Other Data at end of period:

 

 

 

 

 

 

 

Allowance for loan losses

 

$

4,733

 

$

5,004

 

$

5,600

 

Non-performing assets

 

$

6,813

 

$

4,863

 

$

12,044

 

Allowance for loan losses to total loans

 

.65

%

.81

%

.91

%

Non-performing assets to total assets

 

.76

%

.66

%

1.64

%

Texas ratio

 

9.13

%

6.34

%

15.76

%

 

 

 

 

 

 

 

 

Number of:

 

 

 

 

 

 

 

Branch locations

 

20

 

17

 

17

 

FTE Employees

 

209

 

173

 

168

 

 

4



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2016

 

2015

 

2015

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

40,226

 

$

25,005

 

$

16,658

 

Federal funds sold

 

9

 

3

 

3

 

Cash and cash equivalents

 

40,235

 

25,008

 

16,661

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other financial institutions

 

7,184

 

5,089

 

5,338

 

Securities available for sale

 

71,114

 

53,728

 

60,561

 

Federal Home Loan Bank stock

 

2,639

 

2,169

 

2,169

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

Commercial

 

503,508

 

450,275

 

447,086

 

Mortgage

 

206,007

 

152,272

 

150,998

 

Consumer

 

16,120

 

15,847

 

17,163

 

Total Loans

 

725,635

 

618,394

 

615,247

 

Allowance for loan losses

 

(4,733

)

(5,004

)

(5,600

)

Net loans

 

720,902

 

613,390

 

609,647

 

 

 

 

 

 

 

 

 

Premises and equipment

 

14,699

 

12,524

 

12,584

 

Other real estate held for sale

 

3,492

 

2,324

 

2,392

 

Deferred tax asset

 

10,147

 

9,213

 

10,013

 

Deposit based intangibles

 

1,992

 

1,076

 

1,136

 

Goodwill

 

5,173

 

3,805

 

3,805

 

Other assets

 

14,751

 

10,943

 

11,032

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

892,328

 

$

739,269

 

$

735,338

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest bearing deposits

 

$

149,435

 

$

122,775

 

$

108,068

 

NOW, money market, interest checking

 

251,140

 

202,784

 

198,482

 

Savings

 

48,978

 

30,882

 

29,921

 

CDs<$250,000

 

130,053

 

124,084

 

153,532

 

CDs>$250,000

 

5,417

 

8,532

 

8,781

 

Brokered

 

153,340

 

121,266

 

90,037

 

Total deposits

 

738,363

 

610,323

 

588,821

 

 

 

 

 

 

 

 

 

Borrowings

 

70,604

 

45,754

 

49,483

 

Fed funds purchased

 

 

 

15,000

 

Other liabilities

 

6,280

 

6,590

 

6,288

 

Total liabilities

 

815,247

 

662,667

 

659,592

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

Preferred stock - No par value:

 

 

 

 

 

 

 

Authorized 500,000 shares, Issued and outstanding - none

 

 

 

 

Common stock and additional paid in capital - No par value

 

 

 

 

 

 

 

Authorized - 18,000,000 shares Issued and outstanding - 6,226,246; 6,217,620; and 6,239,250 shares respectively

 

61,283

 

61,133

 

61,461

 

Retained earnings

 

14,982

 

15,221

 

13,851

 

Accumulated other comprehensive income

 

 

 

 

 

 

 

Unrealized gains on available for sale securities

 

865

 

297

 

483

 

Minimum pension liability

 

(49

)

(49

)

(49

)

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

77,081

 

76,602

 

75,746

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

892,328

 

$

739,269

 

$

735,338

 

 

5



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

(Unaudited)

 

(Unaudited)

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

Interest and fees on loans:

 

 

 

 

 

 

 

 

 

Taxable

 

$

8,684

 

$

7,742

 

$

16,644

 

$

15,967

 

Tax-exempt

 

13

 

3

 

15

 

6

 

Interest on securities:

 

 

 

 

 

 

 

 

 

Taxable

 

304

 

261

 

566

 

563

 

Tax-exempt

 

26

 

53

 

57

 

94

 

Other interest income

 

66

 

40

 

121

 

102

 

Total interest income

 

9,093

 

8,099

 

17,403

 

16,732

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

Deposits

 

771

 

801

 

1,540

 

1,624

 

Borrowings

 

326

 

298

 

579

 

588

 

Total interest expense

 

1,097

 

1,099

 

2,119

 

2,212

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

7,996

 

7,000

 

15,284

 

14,520

 

Provision for loan losses

 

150

 

200

 

150

 

505

 

Net interest income after provision for loan losses

 

7,846

 

6,800

 

15,134

 

14,015

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME:

 

 

 

 

 

 

 

 

 

Deposit service fees

 

248

 

244

 

464

 

428

 

Income from loans sold on the secondary market

 

339

 

282

 

606

 

449

 

SBA/USDA loan sale gains

 

166

 

282

 

166

 

400

 

Mortgage servicing income

 

(8

)

199

 

(62

)

230

 

Net security gains

 

12

 

259

 

109

 

269

 

Other

 

139

 

84

 

240

 

198

 

Total other income

 

896

 

1,350

 

1,523

 

1,974

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSE:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

3,519

 

2,916

 

6,906

 

5,963

 

Occupancy

 

640

 

626

 

1,280

 

1,202

 

Furniture and equipment

 

425

 

390

 

808

 

789

 

Data processing

 

333

 

359

 

678

 

714

 

Advertising

 

181

 

120

 

337

 

246

 

Professional service fees

 

257

 

279

 

498

 

580

 

Loan and deposit

 

155

 

125

 

282

 

263

 

Writedowns and losses on other real estate held for sale

 

(14

)

20

 

2

 

37

 

FDIC insurance assessment

 

117

 

140

 

225

 

248

 

Telephone

 

122

 

106

 

234

 

238

 

Transaction related expenses

 

2,449

 

 

2,516

 

 

Other

 

709

 

619

 

1,325

 

1,176

 

Total other expenses

 

8,893

 

5,700

 

15,091

 

11,456

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

(151

)

2,450

 

1,566

 

4,533

 

Provision for income taxes

 

(26

)

836

 

559

 

1,548

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

 

(125

)

1,614

 

1,007

 

2,985

 

 

 

 

 

 

 

 

 

 

 

INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

$

(.02

)

$

.26

 

$

.16

 

$

.48

 

Diluted

 

$

(.02

)

$

.26

 

$

.16

 

$

.48

 

 

6



 

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,

 

 

 

2016

 

2015

 

2015

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Commercial Loans:

 

 

 

 

 

 

 

Real estate - operators of nonresidential buildings

 

$

111,523

 

$

102,620

 

$

102,380

 

Hospitality and tourism

 

48,295

 

41,300

 

42,391

 

Lessors of residential buildings

 

26,662

 

25,930

 

22,419

 

Gasoline stations and convenience stores

 

20,582

 

21,647

 

14,601

 

Commercial construction

 

18,576

 

15,330

 

19,868

 

Real estate agents and managers

 

16,655

 

11,225

 

9,533

 

Other

 

261,215

 

232,223

 

235,894

 

Total Commercial Loans

 

503,508

 

450,275

 

447,086

 

 

 

 

 

 

 

 

 

1-4 family residential real estate

 

194,167

 

140,502

 

142,276

 

Consumer

 

16,120

 

15,847

 

17,163

 

Consumer construction

 

11,840

 

11,770

 

8,722

 

 

 

 

 

 

 

 

 

Total Loans

 

$

725,635

 

$

618,394

 

$

615,247

 

 

Credit Quality (at end of period):

 

 

 

June 30,

 

December 31,

 

June 30,

 

 

 

2016

 

2015

 

2015

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

Nonperforming Assets :

 

 

 

 

 

 

 

Nonaccrual loans

 

$

3,177

 

$

2,353

 

$

8,690

 

Loans past due 90 days or more

 

 

 

32

 

140

 

Restructured loans

 

144

 

154

 

822

 

Total nonperforming loans

 

3,321

 

2,539

 

9,652

 

Other real estate owned

 

3,492

 

2,324

 

2,392

 

Total nonperforming assets

 

$

6,813

 

$

4,863

 

$

12,044

 

Nonperforming loans as a % of loans

 

.46

%

.41

%

1.57

%

Nonperforming assets as a % of assets

 

.76

%

.66

%

1.64

%

Reserve for Loan Losses:

 

 

 

 

 

 

 

At period end

 

$

4,733

 

$

5,004

 

$

5,600

 

As a % of average loans

 

.73

%

.83

%

.93

%

As a % of nonperforming loans

 

142.52

%

197.09

%

58.02

%

As a % of nonaccrual loans

 

148.98

%

212.66

%

64.44

%

Texas Ratio

 

9.13

%

6.34

%

15.76

%

 

 

 

 

 

 

 

 

Charge-off Information (year to date):

 

 

 

 

 

 

 

Average loans

 

$

652,573

 

$

602,904

 

$

603,711

 

Net charge-offs (recoveries)

 

$

421

 

$

1,340

 

$

44

 

Charge-offs as a % of average loans, annualized

 

.13

%

.22

%

.01

%

 

7



 

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES QUARTERLY FINANCIAL HIGHLIGHTS

 

 

 

QUARTER ENDED

 

 

 

(Unaudited)

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30, 2015

 

 

 

2016

 

2016

 

2015

 

2015

 

2015

 

BALANCE SHEET (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

725,635

 

$

618,625

 

$

618,394

 

$

619,906

 

$

615,247

 

Allowance for loan losses

 

(4,733

)

(4,824

)

(5,004

)

(5,779

)

(5,600

)

Total loans, net

 

720,902

 

613,801

 

613,390

 

614,127

 

609,647

 

Total assets

 

892,328

 

732,932

 

739,269

 

754,972

 

735,338

 

Core deposits

 

579,606

 

473,761

 

480,525

 

509,466

 

490,003

 

Noncore deposits

 

158,757

 

119,217

 

129,798

 

112,868

 

98,818

 

Total deposits

 

738,363

 

592,978

 

610,323

 

622,334

 

588,821

 

Total borrowings

 

70,604

 

56,454

 

45,754

 

49,593

 

64,483

 

Total shareholders’ equity

 

77,081

 

77,395

 

76,602

 

76,091

 

75,746

 

Total tangible equity

 

69,916

 

72,544

 

71,721

 

71,180

 

70,805

 

Total shares outstanding

 

6,226,246

 

6,231,246

 

6,217,620

 

6,249,595

 

6,236,250

 

Weighted average shares outstanding

 

6,227,730

 

6,214,083

 

6,225,614

 

6,247,416

 

6,245,553

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

834,674

 

$

737,088

 

$

733,035

 

$

751,153

 

$

732,979

 

Loans

 

689,462

 

615,684

 

613,846

 

614,315

 

607,330

 

Deposits

 

679,183

 

604,363

 

602,857

 

624,528

 

594,266

 

Equity

 

79,481

 

77,284

 

75,871

 

76,362

 

75,564

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT (Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

7,996

 

$

7,288

 

$

7,365

 

$

7,235

 

$

7,000

 

Provision for loan losses

 

150

 

 

349

 

350

 

200

 

Net interest income after provision

 

7,846

 

7,288

 

7,016

 

6,885

 

6,800

 

Total noninterest income

 

896

 

627

 

1,142

 

773

 

1,350

 

Total noninterest expense

 

8,893

 

6,198

 

6,306

 

6,114

 

5,700

 

Income before taxes

 

(151

)

1,717

 

1,852

 

1,544

 

2,450

 

Provision for income taxes

 

(26

)

585

 

259

 

526

 

836

 

Net income available to common shareholders

 

$

(125

)

$

1,132

 

$

1,593

 

$

1,018

 

$

1,614

 

Income pre-tax, pre-provision

 

$

(1

)

$

1,717

 

$

2,201

 

$

1,894

 

$

2,650

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

$

(.02

)

$

.18

 

$

.26

 

$

.16

 

$

.26

 

Book value per common share

 

12.38

 

12.42

 

12.32

 

12.18

 

12.15

 

Tangible book value per share

 

11.23

 

11.64

 

11.54

 

11.39

 

11.35

 

Market value, closing price

 

11.01

 

10.25

 

11.49

 

10.10

 

10.53

 

Dividends per share

 

.100

 

.100

 

.100

 

.100

 

.075

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/total loans

 

.46

%

.28

%

.50

%

1.30

%

1.57

%

Nonperforming assets/total assets

 

.76

 

.60

 

.73

 

1.37

 

1.64

 

Allowance for loan losses/total loans

 

.65

 

.78

 

.81

 

.93

 

.91

 

Allowance for loan losses/nonperforming loans

 

142.52

 

280.96

 

197.09

 

71.99

 

58.02

 

Texas ratio (1)

 

9.13

 

5.61

 

6.34

 

13.41

 

15.76

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFITABILITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

(.06

)%

.62

%

.86

%

.54

%

.88

%

Return on average equity

 

(.63

)

5.89

 

8.33

 

5.28

 

8.57

 

Net interest margin

 

4.19

 

4.33

 

4.34

 

4.18

 

4.17

 

Average loans/average deposits

 

101.51

 

101.87

 

101.82

 

98.36

 

102.20

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL ADEQUACY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

7.68

%

9.55

%

9.81

%

9.02

%

9.14

%

Tier 1 capital to risk weighted assets

 

8.76

 

10.82

 

10.23

 

10.28

 

10.18

 

Total capital to risk weighted assets

 

9.39

 

11.57

 

11.94

 

11.17

 

11.04

 

Average equity/average assets (for the quarter)

 

9.52

 

10.49

 

11.19

 

10.19

 

10.31

 

Tangible equity/tangible assets (at quarter end)

 

7.90

 

9.96

 

9.77

 

9.49

 

9.68

 

 


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

 

8