U.S. markets closed
  • S&P 500

    3,841.94
    +73.47 (+1.95%)
     
  • Dow 30

    31,496.30
    +572.20 (+1.85%)
     
  • Nasdaq

    12,920.15
    +196.65 (+1.55%)
     
  • Russell 2000

    2,192.21
    +45.29 (+2.11%)
     
  • Crude Oil

    66.28
    +2.45 (+3.84%)
     
  • Gold

    1,698.20
    -2.50 (-0.15%)
     
  • Silver

    25.30
    -0.17 (-0.65%)
     
  • EUR/USD

    1.1916
    -0.0063 (-0.52%)
     
  • 10-Yr Bond

    1.5540
    +0.0040 (+0.26%)
     
  • GBP/USD

    1.3834
    -0.0060 (-0.43%)
     
  • USD/JPY

    108.3600
    +0.3840 (+0.36%)
     
  • BTC-USD

    50,658.69
    +2,434.60 (+5.05%)
     
  • CMC Crypto 200

    982.93
    +39.75 (+4.21%)
     
  • FTSE 100

    6,630.52
    -20.36 (-0.31%)
     
  • Nikkei 225

    28,864.32
    -65.78 (-0.23%)
     

Mackinac Financial Corporation Reports 2020 Third Quarter Results and COVID-19 Operating Update

  • Oops!
    Something went wrong.
    Please try again later.
Mackinac Financial Corporation
·28 min read
  • Oops!
    Something went wrong.
    Please try again later.

Overall Quarterly Loan Production

Overall Quarterly Loan Production
Overall Quarterly Loan Production
Overall Quarterly Loan Production

COVID-19 Commercial Loan Modifications Remaining on Interest Only

COVID-19 Commercial Loan Modifications Remaining on Interest Only
COVID-19 Commercial Loan Modifications Remaining on Interest Only
COVID-19 Commercial Loan Modifications Remaining on Interest Only

Margin Analysis Per Quarter

Margin Analysis Per Quarter
Margin Analysis Per Quarter
Margin Analysis Per Quarter

MANISTIQUE, Mich., Oct. 29, 2020 (GLOBE NEWSWIRE) -- Mackinac Financial Corporation (Nasdaq: MFNC) (“we”, or the “Corporation”) the bank holding company for mBank (“the Bank”) today announced 2020 third quarter net income of $3.32 million, or $.32 per share, compared to 2019 third quarter net income of $3.72 million, or $.35 per share. Net income for the first three quarters of 2020 was $9.83 million, or $.93 per share, compared to $10.56 million, or $.98 per share for the same period of 2019.

Total assets of the Corporation at September 30, 2020 were $1.52 billion, compared to $1.36 billion at September 30, 2019. Shareholders’ equity at September 30, 2020 totaled $166.17 million, compared to $160.17 million at September 30, 2019. Book value per share outstanding equated to $15.78 at the end of the third quarter 2020, compared to $14.91 per share outstanding a year ago. Tangible book value at quarter-end was $142.05 million, or $13.49 per share outstanding, compared to $135.38 million, or $12.60 per share outstanding at the end of the third quarter 2019.

Additional notes:

  • mBank, the Corporation’s primary asset, recorded net income of $3.70 million for the third quarter of 2020 and $10.98 million for the first nine months of 2020.

  • COVID-19 loan modifications reside at a nominal $30.2 million, or 3.1% of total loans with no commercial loans remaining in total payment deferral at September 30, 2020, down from peak levels of $201 million in the spring.

  • Core bank deposit growth has been very strong this year with an increase of approximately $175 million, or 17%, year-over-year. The vast majority of that growth has centered in transactional related accounts through our branch network outreach, and treasury management line of business.

  • Non-interest income was very solid for the third quarter, including strong secondary market mortgage fee income and gain on sale of $1.97 million and premiums on the sale of Small Business Administration (SBA) guaranteed loans of $477 thousand. Year-to-date secondary market mortgage fees are $4.02 million and SBA premiums $1.46 million. The residential mortgage pipeline resides at very robust levels and we expect sustained output from this line of business as we look to upcoming quarters.

  • Reported margin in the third quarter, which is inclusive of accretion from acquired loans that were subject to purchase accounting adjustments and some recognition of PPP loan origination fees, was 3.98%. Estimated core operating margin when adjusting for purchase accounting accretion and PPP impact is approximately 4.04%.

COVID-19 Operating Update

As we have reported in the past, upon the onset of the COVID-19 pandemic, management took proactive measures and moved quickly to implement protocols and adjust operations to continue to serve all constituencies. These protocols have been refined throughout the second and third quarters as the pandemic operating environment evolved within the Corporation’s respective regions. Speaking to these ongoing operational activities, President of the Corporation and President and CEO of mBank, Kelly W. George, stated, “Most of our branch lobbies reopened to the public in the second quarter and operated under enhanced safety and cleaning protocols. However, as schools went back into session in early September, we made a strategic decision to proactively return to restricted lobby access via appointment only as we felt it would promote the safest possible work environment while still servicing all of our clients through our other channels, as was the case at the onset of the pandemic. Unfortunately, though still comparatively less than much of the U.S., we have seen an uptick in COVID-19 cases in some of our northern markets with the reopening of schools. However, the uptick in cases this fall has not stunted commerce activity in many of our northern markets and they continue to have strong tourism inflows and revenues longer into the fall than usual coming off a very busy summer. The southern part of our franchise remains stable, but given the lack of air travel and other larger gathering events, its recovery continues to be more muted than those clients in the north.”

Revenue & PPP Recognition

Total revenue of the Corporation for third quarter 2020 was $17.80 million, compared to $17.91 million for the third quarter of 2019. Total interest income for the third quarter was $14.69 million, compared to $16.03 million for the same period in 2019. The 2020 third quarter interest income included accretive yield of $420 thousand from combined credit mark accretion associated with acquisitions, compared to $404 thousand in the same period of 2019.

The third quarter 2020 interest income was also positively impacted by the recognition of a portion of the PPP loan origination fees that were deferred in accordance with the following required accounting treatment:

  • The Bank originated approximately $152 million of PPP loans in 2020.

  • The origination efforts resulted in fees earned of $5.09 million, which were deferred and initially recognized over the life of the PPP loans, which is 24 months.

  • Fee income of $2.13 million was recognized in the second quarter. This revenue was recognized per GAAP to offset $1.7 million of direct origination costs and accrete $425 thousand of the deferred fees.

  • There were remaining deferred fees of $2.97 million to start the third quarter.

  • Approximately $700 thousand of the fees were recognized in the third quarter.

  • Remaining earned but not recognized fees at September 30, 2020 were approximately $2.3 million which will be amortized over the remaining 18-months of the loan terms (approximately $130 thousand per month) or accelerated upon forgiveness of the loans by the Small Business Administration (“SBA”).

Loan Production and Portfolio Mix

Total balance sheet loans at September 30, 2020 were $1.14 billion, which is inclusive of $152.51 million of PPP loans, compared to September 30, 2019 balances of $1.06 billion. Total loans under management reside at $1.42 billion, which includes $270.32 million of service retained loans. Driven by strong consumer mortgage activity, overall traditional loan production (non-PPP) for the first nine months of 2020 was $291.62 million, compared to $289.16 million for the same period of 2019. When including PPP loans, total production was $444.13 million. Of the total production, traditional commercial loans equated to $93 million, consumer $199 million and the aforementioned $152 million of PPP. Within the consumer totals was $155 million of secondary market mortgage production.

Overall Quarterly Loan Production is available at https://www.globenewswire.com/NewsRoom/AttachmentNg/35d1c4b9-014e-469e-8584-138432c19603

New Loan Production (excluding PPP)

Q1

Q2

Q3

2020

Upper Peninsula

$

34,104

$

44,721

$

50,690

$

129,515

Northern Lower Peninsula

17,261

46,490

42,058

105,809

Southeast Michigan

3,834

2,580

3,565

9,979

Wisconsin

11,681

14,142

15,995

41,818

Asset-Based Lending

-

-

4,500

4,500

Total

$

66,880

$

107,933

$

116,808

$

291,621

Commenting on new loan production and overall lending activities, Mr. George stated, “As can be seen from our production totals, we had a very busy third quarter, which was dominated by record mortgage production. We continue to see very good mortgage activity early in the fourth quarter, given the elongated low market offering rates for refinance activity and the high demand for properties in the UP and the Northern part of our franchise as people continue to look for more space and with remote work becoming more of a permanent part of the business culture given the pandemic. As with the rest of the industry, traditional commercial lending activities have remained slower than normal, but we are seeing a gradual increase in new client requests. We continue to have a nice flow of SBA deals that have allowed us to exceed prior year income levels on the sale of the guaranteed portion of these loans thus far in 2020 and expect this focus to continue into 2021. The PPP forgiveness process remains cumbersome, though some relief was provided with a more streamlined approach for those loans less than $50,000, which impacts about 690 of our clients, or about 60% of our remaining outstanding PPP loans.”

Credit Quality and COVID-19 Loan Activity

Nonperforming loans totaled $5.41 million, or .47% (.55% excluding PPP balances) of total loans at September 30, 2020, compared to .46% of total loans at September 30, 2019. The nonperforming assets to total assets ratio resided at .48% (.53% excluding PPP balances) for the third quarter of 2020, compared to .55% for the third quarter of 2019. Total loan delinquencies greater than 30 days resided at 1.41% (1.63% excluding PPP balances), compared to .84% in 2019. The increase in delinquencies is tied to the maturity of a large participation loan where the lead bank was still finalizing the negotiations for an extension renewal that was not consummated by quarter end. Delinquencies would have been .56% (.64% excluding PPP balances) when omitting this single loan. COVID-19 related loan modification activity has continued its positive trend down throughout the third quarter. Currently only $30.2 million of loan balances ($27.6 million of commercial and $2.6 million of consumer) remain in some form of modification relief and we expect this downward trajectory to continue.

COVID-19 Loan Modifications Remaining in Deferral

(dollars in millions)

Covid-19 Loans in Deferral

Bank Total Loans

Remaining Deferrals to Total Loans Ratio

mBank CML Loans (interest only)

$

27.6

$

737.7

3.74

%

mBank CML Loans (deferral)

$

-

$

-

0.00

%

mBank Consumer Loans (deferral)

$

2.6

$

239.9

1.10

%

Total Loans

$

30.2

$

977.6

3.09

%

Below is an industry breakdown as a percentage of total loans of the remaining $27.6 million of COVID-19 commercial loan modifications currently in their interest only period highlighting “high impact” sectors of hotel/ tourism, retail sales and restaurant / drinking establishments. The higher risk industry credits total approximately $10.9 million and include:

  • Hotel: $8.08 million or .82% of total loans.

  • Retail: $2.43 million or .24% of total loans.

  • Restaurant/ drinking establishments: $416 thousand or .04% of loans.

COVID-19 Commercial Loan Modifications Remaining on Interest Only is available at https://www.globenewswire.com/NewsRoom/AttachmentNg/de109c34-6bfd-4e40-9b86-e5055966b58d

The third quarter provision for loan losses was $400 thousand. This amount was slightly increased from last quarter as a precaution given COVID-19 conditions generally, but was not due to any increase in loan loss activity or an increased risk identified within the portfolio quarter-over-quarter. The resulting Allowance for Loan Loss (“ALLL”) coverage ratio was .51% of total loans. However, the total coverage ratio (equivalent to ALLL plus remaining purchase accounting credit marks to total loans less PPP balances) is 1.04%. Management will actively refine the provision and loan reserves as client impact and broader economic data from the pandemic become more clear. The Corporation is not currently required to utilize CECL.

Commenting on overall credit risk, Mr. George stated, “The credit book has seen no signs of any systemic adverse trends and all of our COVID-19 full payment deferments for commercial loans are now expired with the remaining modifications being interest only accommodations. A very small segment of consumer loans remain in deferment as we continue to work with retail clients who have been adversely impacted for an elongated period of time within the pandemic. While certainly not clear of all headwinds, we remain cautiously optimistic in terms of overall credit performance, given further national stimulus actions are probable, and expect more clarity to evolve as to the virus spread and containment efforts. We remain ever vigilant in terms of monitoring deterioration in any isolated specific situations that could arise for a client or two where provisions could be needed in light of ongoing pandemic conditions within a particular industry that we all know can still change quickly.”

Margin Analysis, Funding and Liquidity

Net interest income for third quarter 2020 was $13.05 million, resulting in a Net Interest Margin (NIM) of 3.98%, compared to $13.32 million in the third quarter 2019 and a NIM of 4.39%. Core operating margin, which is net of accretion from acquired loans that were subject to purchase accounting adjustments and recognized PPP fee income, was 3.65% for the third quarter of 2020, compared to 4.39% for the same period of 2019. Items impacting margin, outside of the overall current low interest rate environment, include higher than normal cash balances as well as negative impact from the yields associated with PPP loans. On a non-GAAP basis, management currently estimates the direct negative impact of the PPP loan balances for the third quarter to be .39%. Estimated adjusted core margin for the third quarter is 4.04%.

Margin Analysis Per Quarter is available at https://www.globenewswire.com/NewsRoom/AttachmentNg/0ebbf7fd-4425-46ee-a2b7-20e1b905590f

Total bank deposits (excluding brokered deposits) have increased by $175.64 million year-over-year from $1.04 billion at September 30, 2019 to $1.21 billion at third quarter-end 2020. Total brokered deposits have also decreased and were $70.17 million at September 30, 2020, compared to $78.50 million at September 30, 2019, a decrease of 10%. The Corporation will also retire an additional $25 million of brokered deposits in the fourth quarter of 2020. FHLB (Federal Home Loan Bank) borrowings have also decreased roughly 10% year-over-year from $70.1 million to $63.5 million with further maturities expected to be paid off in both the first and second quarters of 2021. The Corporation utilized the Payroll Protection Program Liquidity Facility (PPPLF) to fund a portion of the PPP loan originations but has no balance on this facility as of September 30, 2020. Overall access to short-term functional liquidity remains very strong through multiple sources.

Mr. George stated, “We are very pleased with our organic efforts in terms of 17% core deposit growth this year within the more challenging pandemic environment. This is also reflective on the strong commerce activity many of our retail and tourism related clients had over the summer and into the fall and the cash buildup. We had also put some conservative measures in place at the onset of the pandemic to ensure funds availability given the large unknowns, but those wholesale funding sources were short-term in nature and have since been repaid in full. Like many banks, we remain flush with liquidity with stunted commercial loan demand given the pandemic and limited prudent investment opportunities in light of market rates, both of which have continued to compress our margin.”

Noninterest Income / Expense

Third quarter 2020 noninterest income was $3.12 million, compared to $1.88 million for the same period of 2019. The significant year-over-year improvement is mainly a combination of the secondary market mortgage and SBA sales. The SBA 7A sales were not inclusive of any PPP loan fees, all of which are recognized through interest income. Noninterest expense for the third quarter of 2020 was $11.56 million, compared to $10.44 million for the same period of 2019. Specific items associated with COVID-19 equated to $81 thousand relating to compensation for retail centric employees. As Management expected, expenses (excluding the COVID-19 related expenses) normalized in the third quarter to $11.48 million.

Assets and Capital

Total assets of the Corporation at September 30, 2020 were $1.52 billion, compared to $1.36 billion at September 30, 2019. Shareholders’ equity at September 30, 2020 totaled $166.17 million, compared to $160.17 million at September 30, 2019. Book value per share outstanding equated to $15.78 at the end of the third quarter 2020, compared to $14.91 per share outstanding a year ago. Tangible book value at quarter-end was $142.05 million, or $13.49 per share outstanding, compared to $135.38 million, or $12.60 per share outstanding at the end of the third quarter 2019.

Both the Corporation and the Bank are “well-capitalized” with total risk-based capital to risk-weighted assets of 14.49% at the Corporation and 14.16% at the Bank and tier 1 capital to total tier 1 average assets (the “leverage ratio”) at the Corporation of 9.20% and at the Bank of 9.00%. The leverage ratio is calculated inclusive of PPP loan balances. The Corporation is monitoring the impact of the recent pandemic-associated market volatility on its Goodwill asset. The Corporation continues to conduct Goodwill impairment analysis to confirm the value of this intangible asset as market events unfold.

Paul D. Tobias, Chairman and Chief Executive Officer of the Corporation and Chairman of mBank concluded, “Even with the continued impact of COVID-19 on our economy and the likely challenges ahead for all banking institutions, we remain very optimistic about the future of the company and our ability to create value for our shareholders. In the face of some pretty significant economic headwinds thus far in 2020, we have been able to maintain solid earnings while adjusting to a new working environment and continuing to meet the needs of our valued clients. While we are anxious to get back to a normal operating environment, we are committed to doing whatever is necessary to protect the safety of our employees and clients as we work through the pandemic.”

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $1.5 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 Corporation’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: the effects of the COVID-19 pandemic, particularly potentially negative effects on our customers, borrowers, third party service providers and our liquidity; 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 Corporation 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

Period Ending

Year Ending

Period Ending

September 30,

December 31,

September 30,

(Dollars in thousands, except per share data)

2020

2019

2019

(Unaudited)

(Unaudited)

Selected Financial Condition Data (at end of period):

Assets

$

1,522,917

$

1,320,069

$

1,355,383

Loans

1,144,325

1,058,776

1,059,942

Investment securities

106,830

107,972

107,091

Deposits

1,280,887

1,075,677

1,113,579

Borrowings

63,505

64,551

70,079

Shareholders' equity

166,168

161,919

160,165

Selected Statements of Income Data (nine months and year ended)

Net interest income

$

40,907

$

53,907

$

40,557

Income before taxes

12,442

17,710

13,361

Net income

9,829

13,850

10,555

Income per common share - Basic

.93

1.29

.98

Income per common share - Diluted

.93

1.29

.98

Weighted average shares outstanding - Basic

10,594,824

10,737,653

10,733,926

Weighted average shares outstanding - Diluted

10,599,035

10,757,507

10,744,119

Three Months Ended:

Net interest income

$

13,052

$

13,350

$

13,324

Income before taxes

4,207

4,350

4,708

Net income

3,324

3,296

3,719

Income per common share - Basic

.32

.31

.35

Income per common share - Diluted

.32

.31

.35

Weighted average shares outstanding - Basic

10,533,589

10,748,712

10,740,712

Weighted average shares outstanding - Diluted

10,473,827

10,768,841

10,752,178

Selected Financial Ratios and Other Data:

Performance Ratios:

Net interest margin

4.35

%

4.57

%

4.61

%

Efficiency ratio

72.55

69.10

68.81

Return on average assets

.90

1.04

1.06

Return on average equity

8.03

8.78

9.01

Average total assets

$

1,452,306

$

1,332,882

$

1,333,734

Average total shareholders' equity

163,521

157,831

156,565

Average loans to average deposits ratio

94.18

%

95.03

%

93.91

%

Common Share Data at end of period:

Market price per common share

$

9.65

$

17.56

$

15.46

Book value per common share

15.78

15.06

14.91

Tangible book value per share

13.49

12.77

12.60

Dividends paid per share, annualized

.56

.52

.52

Common shares outstanding

10,533,589

10,748,712

10,740,712

Other Data at end of period:

Allowance for loan losses

$

5,832

$

5,308

$

5,308

Non-performing assets

$

7,265

$

7,377

$

7,473

Allowance for loan losses to total loans

.51

%

.49

%

.50

%

Non-performing assets to total assets

.48

%

.56

%

.55

%

Texas ratio

4.91

%

4.41

%

5.31

%

Number of:

Branch locations

29

29

29

FTE Employees

319

304

301

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

September 30,

December 31,

September 30,

2020

2019

2019

(Unaudited)

(Unaudited)

ASSETS

Cash and due from banks

$

173,693

$

49,794

$

66,722

Federal funds sold

76

32

16,202

Cash and cash equivalents

173,769

49,826

82,924

Interest-bearing deposits in other financial institutions

5,367

10,295

11,275

Securities available for sale

106,830

107,972

107,091

Federal Home Loan Bank stock

4,924

4,924

4,924

Loans:

Commercial

865,726

765,524

752,715

Mortgage

259,024

272,014

287,013

Consumer

19,575

21,238

20,214

Total Loans

1,144,325

1,058,776

1,059,942

Allowance for loan losses

(5,832

)

(5,308

)

(5,308

)

Net loans

1,138,493

1,053,468

1,054,634

Premises and equipment

25,754

23,608

23,709

Other real estate held for sale

1,851

2,194

2,618

Deferred tax asset

1,758

3,732

4,599

Deposit based intangibles

4,537

5,043

5,212

Goodwill

19,574

19,574

19,574

Other assets

40,060

39,433

38,823

TOTAL ASSETS

$

1,522,917

$

1,320,069

$

1,355,383

LIABILITIES AND SHAREHOLDERS EQUITY

LIABILITIES:

Deposits:

Noninterest bearing deposits

$

432,390

$

287,611

$

285,887

NOW, money market, interest checking

417,508

373,165

375,267

Savings

129,633

109,548

110,455

CDs<$250,000

215,531

233,956

250,506

CDs>$250,000

15,654

12,775

12,964

Brokered

70,171

58,622

78,500

Total deposits

1,280,887

1,075,677

1,113,579

Federal funds purchased

6,225

Borrowings

63,505

64,551

70,079

Other liabilities

12,357

11,697

11,560

Total liabilities

1,356,749

1,158,150

1,195,218

SHAREHOLDERS EQUITY:

Common stock and additional paid in capital - No par value Authorized - 18,000,000 shares Issued and outstanding - 10,533,589; 10,748,712 and 10,740,712 respectively

127,426

129,564

129,292

Retained earnings

37,144

31,740

29,949

Accumulated other comprehensive income (loss)

Unrealized (losses) gains on available for sale securities

2,008

1,025

1,142

Minimum pension liability

(410

)

(410

)

(218

)

Total shareholders equity

166,168

161,919

160,165

TOTAL LIABILITIES AND SHAREHOLDERS EQUITY

$

1,522,917

$

1,320,069

$

1,355,383

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS

For the Three Months Ended

For the Nine Months Ended

September 30,

September 30,

2020

2019

2020

2019

(Unaudited)

(Unaudited)

INTEREST INCOME:

Interest and fees on loans:

Taxable

$

13,853

$

14,829

$

44,014

$

45,010

Tax-exempt

47

45

176

134

Interest on securities:

Taxable

520

675

1,700

2,058

Tax-exempt

150

78

390

261

Other interest income

118

403

514

1,155

Total interest income

14,688

16,030

46,794

48,618

INTEREST EXPENSE:

Deposits

1,353

2,464

4,986

7,333

Borrowings

283

242

901

728

Total interest expense

1,636

2,706

5,887

8,061

Net interest income

13,052

13,324

40,907

40,557

Provision for loan losses

400

50

600

350

Net interest income after provision for loan losses

12,652

13,274

40,307

40,207

OTHER INCOME:

Deposit service fees

260

383

900

1,197

Income from loans sold on the secondary market

1,968

586

4,018

1,253

SBA/USDA loan sale gains

477

496

1,460

650

Mortgage servicing amortization

247

238

640

486

Net security gains

-

-

-

-

Other

164

175

402

519

Total other income

3,116

1,878

7,420

4,105

OTHER EXPENSE:

Salaries and employee benefits

6,487

5,669

19,547

16,615

Occupancy

1,163

987

3,295

3,072

Furniture and equipment

846

768

2,452

2,209

Data processing

801

785

2,478

2,202

Advertising

168

203

692

726

Professional service fees

474

536

1,546

1,517

Loan origination expenses and deposit and card related fees

413

314

1,200

677

Writedowns and losses on other real estate held for sale

(20

)

(24

)

13

77

FDIC insurance assessment

135

(141

)

450

70

Communications expense

248

221

685

681

Transaction related expenses

-

-

-

-

Other

846

1,126

2,927

3,105

Total other expenses

11,561

10,444

35,285

30,951

Income before provision for income taxes

4,207

4,708

12,442

13,361

Provision for income taxes

883

989

2,613

2,806

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS

$

3,324

$

3,719

$

9,829

$

10,555

INCOME PER COMMON SHARE:

Basic

$

.32

$

.35

$

.93

$

.98

Diluted

$

.32

$

.35

$

.93

$

.98

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
LOAN PORTFOLIO AND CREDIT QUALITY

(Dollars in thousands)

Loan Portfolio Balances (at end of period):

September 30,

December 31,

September 30,

2020

2019

2019

(Unaudited)

(Audited)

(Unaudited)

Commercial Loans:

Real estate - operators of nonresidential buildings

$

136,372

$

141,965

$

142,176

Hospitality and tourism

100,524

97,721

94,143

Lessors of residential buildings

49,694

51,085

50,891

Gasoline stations and convenience stores

27,965

27,176

24,917

Logging

21,487

22,136

22,725

Commercial construction

39,162

40,107

34,511

Other

490,522

385,334

383,352

Total Commercial Loans

865,726

765,524

752,715

1-4 family residential real estate

237,336

253,918

268,333

Consumer

19,575

21,238

20,214

Consumer construction

21,688

18,096

18,680

Total Loans

$

1,144,325

$

1,058,776

$

1,059,942

Credit Quality (at end of period):

September 30,

December 31,

September 30,

2020

2019

2019

(Unaudited)

(Audited)

(Unaudited)

Nonperforming Assets :

Nonaccrual loans

$

5,414

$

5,172

$

4,844

Loans past due 90 days or more

-

11

11

Restructured loans

-

-

-

Total nonperforming loans

5,414

5,183

4,855

Other real estate owned

1,851

2,194

2,618

Total nonperforming assets

$

7,265

$

7,377

$

7,473

Nonperforming loans as a % of loans

.47

%

.49

%

.46

%

Nonperforming assets as a % of assets

.48

%

.56

%

.55

%

Reserve for Loan Losses:

At period end

$

5,832

$

5,308

$

5,308

As a % of outstanding loans

.51

%

.50

%

.50

%

As a % of nonperforming loans

107.72

%

102.41

%

109.33

%

As a % of nonaccrual loans

107.72

%

102.63

%

109.58

%

Texas Ratio

4.91

%

4.41

%

5.31

%

Charge-off Information (year to date):

Average loans

$

1,116,617

$

1,047,439

$

1,041,991

Net charge-offs (recoveries)

$

76

$

260

$

225

Charge-offs as a % of average loans, annualized

.01

%

.02

%

.03

%

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
QUARTERLY FINANCIAL HIGHLIGHTS

QUARTER ENDED

(Unaudited)

September 30,

June 30,

March 31,

December 31,

September 30,

2020

2020

2020

2019

2019

BALANCE SHEET (Dollars in thousands)

Total loans

$

1,144,325

$

1,153,790

$

1,044,177

$

1,058,776

$

1,059,942

Allowance for loan losses

(5,832

)

(5,355

)

(5,292

)

(5,308

)

(5,308

)

Total loans, net

1,138,493

1,148,435

1,038,885

1,053,468

1,054,634

Total assets

1,522,917

1,518,473

1,356,381

1,320,069

1,355,383

Core deposits

1,195,062

1,122,582

984,936

1,004,280

1,022,115

Noncore deposits

85,825

104,970

110,445

71,397

91,464

Total deposits

1,280,887

1,227,552

1,095,381

1,075,677

1,113,579

Total borrowings

63,505

114,466

67,120

64,551

70,079

Total shareholders' equity

166,168

164,157

160,060

161,919

160,165

Total tangible equity

142,057

139,877

135,612

137,302

135,379

Total shares outstanding

10,533,589

10,533,589

10,533,589

10,748,712

10,740,712

Weighted average shares outstanding

10,533,589

10,533,589

10,717,967

10,748,712

10,740,712

AVERAGE BALANCES (Dollars in thousands)

Assets

$

1,536,128

$

1,501,423

$

1,321,134

$

1,347,916

$

1,354,220

Earning assets

1,303,102

1,290,012

1,171,551

1,205,241

1,204,782

Loans

1,154,670

1,147,620

1,047,144

1,081,294

1,065,337

Noninterest bearing deposits

422,134

346,180

284,677

283,259

284,354

Deposits

1,269,658

1,211,694

1,076,206

1,080,359

1,124,433

Equity

165,450

161,811

162,661

161,588

159,453

INCOME STATEMENT (Dollars in thousands)

Net interest income

$

13,052

$

14,458

$

13,397

$

13,350

$

13,324

Provision for loan losses

400

100

100

35

50

Net interest income after provision

12,652

14,358

13,297

13,315

13,274

Total noninterest income

3,116

2,367

1,937

1,848

1,878

Total noninterest expense

11,561

12,352

11,372

10,813

10,444

Income before taxes

4,207

4,373

3,862

4,350

4,708

Provision for income taxes

883

919

811

1,054

989

Net income available to common shareholders

$

3,324

$

3,454

$

3,051

$

3,296

$

3,719

Income pre-tax, pre-provision

$

3,724

$

4,473

$

3,962

$

4,385

$

4,758

PER SHARE DATA

Earnings per common share

$

.32

$

.33

$

.28

$

.31

$

.35

Book value per common share

15.78

15.58

15.20

15.06

14.91

Tangible book value per share

13.49

13.28

12.87

12.77

12.60

Market value, closing price

9.65

10.37

10.45

17.56

15.46

Dividends per share

.14

.14

.14

.14

.14

ASSET QUALITY RATIOS

Nonperforming loans/total loans

.47

%

.53

%

.61

%

.49

%

.46

%

Nonperforming assets/total assets

.48

.55

.64

.56

.55

Allowance for loan losses/total loans

.51

.46

.51

.50

.50

Allowance for loan losses/nonperforming loans

107.72

87.44

82.48

102.41

109.33

Texas ratio

4.91

4.22

6.13

4.41

5.31

PROFITABILITY RATIOS

Return on average assets

.86

%

.93

%

.93

%

.97

%

1.09

%

Return on average equity

7.99

8.58

7.54

8.09

9.25

Net interest margin

3.98

4.51

4.60

4.39

4.39

Average loans/average deposits

90.94

94.71

97.30

100.09

94.74

CAPITAL ADEQUACY RATIOS

Tier 1 leverage ratio

9.20

%

9.45

%

10.20

%

10.09

%

9.81

%

Tier 1 capital to risk weighted assets

13.91

13.27

12.89

12.71

12.39

Total capital to risk weighted assets

14.49

13.79

13.41

13.22

12.90

Average equity/average assets (for the quarter)

10.77

10.78

12.31

11.99

11.77


Contact:
Website:

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