MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
SELECTED FINANCIAL HIGHLIGHTS
For The Years Ended
December 31,
(Dollars in thousands, except per share data) 2008 2007
--------- ---------
(Unaudited) (Unaudited)
Selected Financial Condition Data (at end of
period):
Assets $ 451,431 $ 408,880
Loans 370,280 355,079
Investment securities 47,490 21,597
Deposits 371,097 320,827
Borrowings 36,210 45,949
Shareholders' equity 41,552 39,321
Selected Statements of Income Data:
Net interest income $ 12,864 $ 13,417
Income before taxes 2,659 2,923
Net income 1,872 10,163
Income per common share - Basic .55 2.96
Income per common share - Diluted .55 2.96
Weighted average shares outstanding 3,422,012 3,428,695
Selected Financial Ratios and Other Data:
Performance Ratios:
Net interest margin 3.23% 3.60%
Efficiency ratio 85.51 79.46
Return on average assets .44 2.59
Return on average equity 4.61 31.05
Average total assets $ 425,343 $ 392,313
Average total shareholders' equity 40,630 32,731
Average loans to average deposits ratio 105.61% 104.94%
Common Share Data at end of period:
Market price per common share $ 4.40 $ 8.98
Book value per common share $ 12.15 $ 11.47
Common shares outstanding 3,419,736 3,428,695
Other Data at end of period:
Allowance for loan losses $ 4,277 $ 4,146
Non-performing assets $ 7,076 $ 5,234
Allowance for loan losses to total loans 1.16% 1.17%
Non-performing assets to total assets 1.57% 1.28%
Number of:
Branch locations 12 12
FTE Employees 100 100
MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
December December
31, 31,
(Dollars in thousands) 2008 2007
--------- ---------
(unaudited) (audited)
ASSETS
Cash and due from banks $ 10,112 $ 6,196
Federal funds sold - 166
--------- ---------
Cash and cash equivalents 10,112 6,362
Interest-bearing deposits in other financial
institutions 582 1,810
Securities available for sale 47,490 21,597
Federal Home Loan Bank stock 3,794 3,794
Loans:
Commercial 296,088 288,839
Mortgage 70,447 62,703
Installment 3,745 3,537
--------- ---------
Total Loans 370,280 355,079
Allowance for loan losses (4,277) (4,146)
--------- ---------
Net loans 366,003 350,933
Premises and equipment 11,189 11,609
Other real estate held for sale 2,189 1,226
Other assets 10,072 11,549
--------- ---------
TOTAL ASSETS $ 451,431 $ 408,880
========= =========
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Non-interest-bearing deposits $ 30,099 $ 25,557
Interest-bearing deposits:
NOW, Money Market, Checking 70,584 81,160
Savings 20,730 12,485
CDs < $100,000 73,752 80,607
CDs > $100,000 25,044 22,355
Brokered 150,888 98,663
--------- ---------
Total deposits 371,097 320,827
Borrowings:
Federal funds purchased - 7,710
Short-term - 1,959
Long-term 36,210 36,280
--------- ---------
Total borrowings 36,210 45,949
Other liabilities 2,572 2,783
--------- ---------
Total liabilities 409,879 369,559
Shareholders' equity:
Preferred stock - No par value:
Authorized 500,000 shares, no shares outstanding
Common stock and additional paid in capital - No
par value
Authorized - 18,000,000 shares
Issued and outstanding - 3,419,736 and
3,428,695, respectively 42,815 42,843
Accumulated deficit (1,708) (3,582)
Accumulated other comprehensive income (loss) 445 60
--------- ---------
Total shareholders' equity 41,552 39,321
--------- ---------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 451,431 $ 408,880
========= =========
MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share For The Years Ended December 31,
data) 2008 2007 2006
--------- -------- --------
INTEREST INCOME: (unaudited)(audited) (audited)
Interest and fees on loans:
Taxable $ 22,555 $ 26,340 $ 21,239
Tax-exempt 404 533 753
Interest on securities:
Taxable 1,293 1,100 1,186
Tax-exempt 5 - 87
Other interest income 305 722 787
--------- -------- --------
Total interest income 24,562 28,695 24,052
--------- -------- --------
INTEREST EXPENSE:
Deposits 10,115 13,224 10,575
Borrowings 1,583 2,054 1,884
--------- -------- --------
Total interest expense 11,698 15,278 12,459
--------- -------- --------
Net interest income 12,864 13,417 11,593
Provision for loan losses 2,300 400 (861)
--------- -------- --------
Net interest income after provision for loan
losses 10,564 13,017 12,454
--------- -------- --------
OTHER INCOME:
Service fees 838 688 547
Net security gains 64 - -
Net gains on sale of secondary market
loans 120 498 197
Proceeds from settlement of lawsuit 3,475 470 -
Other 156 350 239
--------- -------- --------
Total other income 4,653 2,006 983
--------- -------- --------
OTHER EXPENSES:
Salaries and employee benefits 6,886 6,757 6,132
Occupancy 1,374 1,272 1,264
Furniture and equipment 771 678 631
Data processing 844 785 691
Professional service fees 508 532 1,425
Loan and deposit 569 285 392
Telephone 170 228 210
Advertising 305 370 346
Other 1,131 1,193 1,130
--------- -------- --------
Total other expenses 12,558 12,100 12,221
--------- -------- --------
Income (loss) before provision for income
taxes 2,659 2,923 1,216
Provision for (benefit of) income taxes 787 (7,240) (500)
--------- -------- --------
NET INCOME (LOSS) $ 1,872 $ 10,163 $ 1,716
--------- -------- --------
INCOME (LOSS) PER COMMON SHARE
Basic $ .55 $ 2.96 $ .50
========= ======== ========
Diluted $ .55 $ 2.96 $ .50
========= ======== ========
MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
LOAN PORTFOLIO AND CREDIT QUALITY
(Dollars in thousands)
Loan Portfolio Balances (at end of period):
December 31, December 31,
2008 2007
------------ ------------
(unaudited) (audited)
Commercial Loans:
Real estate - operators of nonresidential
buildings $ 41,299 $ 41,597
Hospitality and tourism 35,086 37,604
Real estate agents and managers 29,292 29,571
Operators of nonresidential buildings 13,467 10,569
Other 145,831 130,546
------------ ------------
Total Commercial Loans 264,975 249,887
1-4 family residential real estate 65,595 57,613
Consumer 3,745 3,537
Construction
Commercial 31,113 38,952
Consumer 4,852 5,090
------------ ------------
Total Loans $ 370,280 $ 355,079
============ ============
Credit Quality (at end of period):
December 31, December 31,
2008 2007
----------- -----------
(unaudited) (audited)
Nonperforming Assets :
Nonaccrual loans $ 4,887 $ 3,298
Loans past due 90 days or more - 710
----------- -----------
Total nonperforming loans 4,887 4,008
Other real estate owned 2,189 1,226
----------- -----------
Total nonperforming assets $ 7,076 $ 5,234
=========== ===========
Nonperforming loans as a % of loans 1.32% 1.13%
----------- -----------
Nonperforming assets as a % of assets 1.57% 1.28%
----------- -----------
Reserve for Loan Losses:
At period end $ 4,277 $ 4,146
----------- -----------
As a % of average loans 1.18% 1.24%
----------- -----------
As a % of nonperforming loans 87.52% 103.44%
----------- -----------
As a % of nonaccrual loans 87.52% 125.71%
=========== ===========
Charge-off Information (year to date):
Average loans 361,324 333,415
----------- -----------
Net charge-offs 2,168 1,260
----------- -----------
Charge-offs as a % of average loans .60% .38%
----------- -----------
MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES
QUARTERLY FINANCIAL HIGHLIGHTS
QUARTER ENDED
(Unaudited)
December September December
31, 30, June 30, March 31, 31,
2008 2008 2008 2008 2007
--------- ---------- ---------- ---------- ----------
BALANCE SHEET
(Dollars in
thousands)
Total loans $ 370,280 $ 361,521 $ 362,122 $ 360,056 $ 355,079
Allowance for
loan losses (4,277) (3,385) (3,585) (3,924) (4,146)
--------- ---------- ---------- ---------- ----------
Total loans,
net 366,003 358,136 358,537 356,132 350,933
Intangible
assets 46 65 85 104 124
Total assets 451,431 440,953 437,327 417,175 408,880
Core deposits 195,165 208,940 200,293 203,445 199,809
Noncore
deposits (1) 175,932 151,754 156,683 122,602 121,018
--------- ---------- ---------- ---------- ----------
Total
deposits 371,097 360,694 356,976 326,047 320,827
Total
borrowings 36,210 36,210 36,280 48,849 45,949
Total
shareholders'
equity 41,552 41,427 40,975 39,633 39,321
Total shares
outstanding 3,419,736 3,419,736 3,419,736 3,428,695 3,428,695
AVERAGE BALANCES
(Dollars in
thousands)
Assets $ 441,583 $ 423,702 $ 418,246 $ 417,682 $ 406,308
Loans 366,077 358,844 362,574 357,778 350,050
Deposits 358,213 341,377 332,725 336,016 324,194
Equity 41,516 41,097 40,399 39,491 38,973
INCOME STATEMENT
(Dollars in
thousands)
Net interest
income $ 3,330 $ 3,371 $ 3,118 $ 3,045 $ 3,410
Provision for
loan losses 1,100 450 750 - -
--------- ---------- ---------- ---------- ----------
Net interest
income
after
provision 2,230 2,921 2,368 3,045 3,410
Total
noninterest
income 308 288 3,747 310 355
Total
noninterest
expense 2,961 2,935 3,471 3,191 2,978
--------- ---------- ---------- ---------- ----------
Income before
taxes (423) 274 2,644 164 787
Provision for
income taxes (171) 58 875 25 260
--------- ---------- ---------- ---------- ----------
Net income $ (252) $ 216 $ 1,769 $ 139 $ 527
========= ========== ========== ========== ==========
PER SHARE DATA
Earnings -
basic $ (.07) $ .06 $ .52 $ .04 $ .15
Earnings -
diluted (.07) .06 .52 .04 .15
Book value 12.15 12.11 11.98 11.56 11.47
Market value,
closing price 4.40 5.26 7.00 8.50 8.98
ASSET QUALITY RATIOS
Nonperforming
loans/total
loans 1.32% 1.29% 1.27% .94% 1.13%
Nonperforming
assets/total
assets 1.57 1.45 1.83 1.08 1.28
Allowance for
loan losses/
total loans 1.16 .94 .99 1.09 1.17
Allowance for
loan losses/
nonperforming
loans 87.52 72.81 77.22 116.06 103.42
PROFITABILITY RATIOS
Return on
average assets (.23)% .20% 1.70% .13% .51%
Return on
average equity (2.42) 2.08 17.62 1.42 5.36
Net interest
margin 3.20 3.39 3.19 3.13 3.55
Efficiency
ratio 80.30 79.12 88.45 95.34 78.02
Average loans/
average deposits 102.20 105.12 108.97 106.48 107.98
CAPITAL ADEQUACY RATIOS
Leverage ratio 8.01% 8.31% 8.56% 7.85% 8.05%
Tier 1 capital
ratio 9.25 9.40 9.48 8.84 8.97
Total capital
ratio 10.38 10.31 10.45 9.92 10.13
Average
equity/average
assets 9.40 9.70 9.66 9.45 9.59
Tangible
equity/tangible
assets 9.20 9.38 9.35 9.48 9.59
(1) Noncore deposits includes Internet CDs, brokered deposits and CDs
greater than $100,000
Contact Information: Contact: Investor Relations (888) 343-8147 Website: www.bankmbank.com




