AP NEWS

Mackinac Financial Corporation Reports 2018 Fourth Quarter and Annual Results

February 1, 2019

MANISTIQUE, Mich., Jan. 31, 2019 (GLOBE NEWSWIRE) -- Mackinac Financial Corporation (Nasdaq: MFNC) (the “Corporation”), the bank holding company for mBank, today announced 2018 net income of $8.37 million, or $.94 per share, compared to 2017 net income of $5.48 million, or $.87 per share.

The 2018 results included expenses related to the acquisitions of First Federal of Northern Michigan (“FFNM”), and Lincoln Community Bank (“Lincoln”), which had a collective after-tax impact of $2.46 million on earnings. The 2017 results include the effects of a $2.02 million non-cash tax expense related to the revaluation of the company’s Deferred Tax Asset (“DTA”) as a result of the corporate tax code change in December 2017 and a small amount of transaction expenses related to FFNM. Adjusted core income (net of transaction related expenses) for 2018 was $10.83 million or $1.22 per share compared to 2017 adjusted core income (net of the DTA expense) of $7.54 million, or $1.20 per share.

Weighted average shares outstanding for 2018 were 8,891,967 compared to 6,288,791 for 2017. Weighted average shares outstanding for the fourth quarter 2018 were 10,712,745 compared to 6,294,930 for the same period of 2017. The Corporation issued 2,146,378 new shares for the FFNM purchase in May 2018 and issued an additional 2,225,807 shares related to the common stock offering completed in June 2018.

The Corporation had fourth quarter 2018 net income of $3.36 million or $.31 per share compared to a $20 thousand loss ($0.00 per share) for the same period of 2017 due to the impact of the DTA revaluation. The 2018 fourth quarter results were impacted by acquisition related expenses of $386 thousand on an after-tax basis. 2018 fourth quarter income, excluding tax-affected transaction related expenses, was $3.75 million or $.35 per share compared to 2017 income, net of the DTA expense, of $2.07 million or $0.33 per share.

Total assets of the Corporation at December 31, 2018 were $1.32 billion, compared to $985.37 million at December 31, 2017. Shareholders’ equity at December 31, 2018 totaled $152.07 million, compared to $81.40 million at December 31, 2017. Book value per share outstanding equated to $14.20 at year-end 2018 compared to $12.93 per share outstanding a year ago. Tangible book value at year-end 2018 was $124.33 million or $11.61 per share outstanding compared to $73.78 million or $11.72 per share at year-end 2017.

Additional notes:

-- mBank, the Corporation’s primary asset, recorded net income of $9.04 million in 2018, compared to $8.98 million in 2017. In December 2018, mBank had an internal tax allocation expense between it and the Corporation (MFNC) of $1.34 million. This adjustment resulted from the internal DTA allocation from 2017 and did not have an impact on the consolidated MFNC reported income or balance sheet for 2018. It was, however, reflected in the mBank 2018 year-end Call Report. Adjusted core net income for 2018 (including total adjustments for the tax reallocation and transaction related expenses of $3.16 million on an after-tax basis) was $12.20 million compared to 2017 core net income of the aforementioned $8.98 million. Adjusted bank core net income grew approximately 36%. -- As expected, FFNM and Lincoln have been fully integrated into the Corporation and mBank as of year-end 2018. No further significant transaction related expenses are expected from these acquisitions in 2019 and beyond. -- Adjusted income before taxes of the Corporation (net of pre-tax transaction related expenses) was $13.71 million in 2018 compared to $11.12 million in 2017, which eliminates the effect of the non-cash DTA expense year-over-year. Adjusted fourth quarter income before taxes was $4.75 million in 2018 compared to $2.94 million in 2017, an increase of 61%. -- Reliance on higher cost brokered deposits decreased significantly from $175.30 million or 21.43% of total deposits at year-end 2017 to $136.76 million or 12.46% of total deposits at year-end 2018. -- 2018 net interest margin (NIM) remains strong at 4.44%. Core operating margin, which is net of accretion from acquired loans that were subject to purchase accounting adjustments, was 4.21%.

Revenue

Total revenue of the Corporation for 2018 was $59.64 million compared to $48.42 million in 2017. Total revenue for the three months ended December 31, 2018 equated to $17.54 million compared to $12.71 million for the same period of 2017. Total interest income for 2018 was $55.38 million compared to $44.38 million for the same period in 2017. Fourth quarter interest income equated to $16.09 million compared to $11.39 million in the fourth quarter of 2017. The 2018 fourth quarter interest income included accretive yield of $946 thousand from combined credit mark accretion associated with acquisitions compared to $503 thousand in the same period of 2017.

Loan Production

Total balance sheet loans at December 31, 2018 were $1.04 billion compared to December 31, 2017 balances of $811.08 million. Total loans under management now reside at $1.38 billion, which includes $338.17 million of service retained loans. New loan production for 2018 was $287 million, with origination activity increasing through the second half of the year, as expected. Commercial originations accounted for $169 million, retail (predominantly mortgage), equated to $46 million, secondary market mortgage production was $57 million and Asset Based Lending (ABL) $15 million. The tables below illustrate year-to-date new loan production totals by region as well as bank-wide new loan production by quarter for 2018 highlighting the effect of seasonality on operations due to the Corporation’s geographic footprint.

Images accompanying this section are available: http://www.globenewswire.com/NewsRoom/AttachmentNg/d9baaebc-7e14-4ea6-88af-81e01f98526chttp://www.globenewswire.com/NewsRoom/AttachmentNg/746784e5-89b3-409b-b9dd-31ae5adb825e

Commenting on new loan production and overall lending activities, President of the Corporation and President and CEO of mBank, Kelly W. George, stated, “Commercial loan production outpaced last year’s totals by $27 million with a continued competitive environment for high-quality credits. We believe the acquired FFNM markets and Wisconsin markets will continue to have a positive impact on all types of originations and we are very pleased with their contributions since the acquisitions and their full integration into our lending culture. Secondary market activity has improved in the third and fourth quarters but remained $9 million less than 2017 after a slower start to the year, predominately driven by the expected slowdown in refinance activity. Commercial payoff activity was somewhat elevated this year, totaling $56 million as we saw continued fixed-rate pricing pressure and terms that led us to pass on renewing some larger client relationships that we felt were not prudent to retain for the long-term stability of our margin and macro portfolio mix. We also saw several clients divest of various types of large real estate development projects for liquidity and redeployment of their capital throughout the latter part of the year. Overall, we remain pleased with our lending activities in 2018 and the outlook for 2019 absent any significant adverse market conditions. Key lending personnel should also be able to focus greater time on organic growth initiatives given the multiple acquisition and capital raise activities throughout 2018.”

Credit Quality

Nonperforming loans totaled $5.08 million, or .49% of total loans at December 31, 2018 compared to $2.57 million, or .32% of total loans at December 31, 2017. The increase in non-performing loans is mainly the result of credits acquired in the FFNM transaction, which were marked to fair value as part of the credit due diligence process. Total loan delinquencies greater than 30 days resided at a nominal .96%, compared to .66% in 2017. Provision for loan loss expense for the fourth quarter 2018 was $300 thousand.

Commenting on overall credit risk, Mr. George stated, “As expected, we saw a slight increase in our non-performing and problem loan credit ratios following the FFNM and Lincoln acquisitions. We have seen no signs of any adverse systemic issues in terms of increased payment period times for legacy clients or material deterioration in commercial client financial statements in any of our core industries in which we lend. Similar to previous transactions, we anticipate this slight increase to nonperforming loans and delinquencies will normalize over the coming quarters as we continue to work quickly in resolving these acquired problem credits, either through exit from the bank, or when possible, rehabilitation to an acceptable loan structure and performance. Also, purchase accounting marks from the previously acquired banks have continued to prove accurate, attaining expected accretion levels.”

Margin Analysis and Funding

Net interest income for 2018 was $47.13 million, leading to a Net Interest Margin (NIM) of 4.44% compared to $37.94 million in 2017 and a NIM of 4.20%. Core operating margin, which is net of accretion from acquired loans that were subject to purchase accounting adjustments, was 4.21% for 2018. Net interest income for the fourth quarter of 2018 resided at $13.79 million, and a NIM of 4.64%, compared to $9.66 million and a NIM of 4.18% in the fourth quarter of 2017. 2018 total interest expense was $8.25 million versus $6.44 million for 2017 due mainly to a larger deposit base following the FFNM transaction and partially to an increase in rates on brokered deposits.

An image accompanying this section is available: http://www.globenewswire.com/NewsRoom/AttachmentNg/2e338882-3736-4892-9601-ce9aea17ba9d

Total bank deposits (excluding brokered deposits) have increased by $318.08 million year-over-year from $642.70 million in 2017 to $960.78 million at year-end 2018. Total brokered deposits were $136.76 million at the end of December 2018, down from $175.30 million at December 31, 2017. FHLB and other borrowings were also down slightly from $60 million at year-end 2017 to $57 million at the end of 2018.

Images accompanying this section are available: http://www.globenewswire.com/NewsRoom/AttachmentNg/35e0e7ff-1f86-4a71-8c66-499610696bf5http://www.globenewswire.com/NewsRoom/AttachmentNg/a24cda39-9db6-4194-aedc-0a46f7001d40

Mr. George stated, “With the lower cost core deposit base we acquired from FFNM and Lincoln, we were able to reposition the balance sheet and remove approximately $40 million of much higher cost wholesale funding sources in 2018. We also continue to maintain our pricing discipline with regard to fixed rate lending, primarily on the commercial side to ensure margin sustainability. The impact of any future Federal Reserve Bank rate moves on funding sources are expected to be more than offset by the positive impact from the increase in the variable rate portion of our well-balanced loan portfolio given the structure of our balance sheet. We have not seen any significant pricing pressure in our high value deposit markets and have had to make nominal increases in our deposit products to remain rate-competitive and offset any potential outflows. Our focus on new core deposit procurement remains a key initiative for 2019 as we look to continue to wind down our wholesale funding sources through aggressive marketing and business development initiatives within our retail branch and treasury management business lines in target markets where greater opportunities exist.”

Noninterest Income / Expense

2018 Noninterest Income was $4.26 million compared to $4.04 million for 2017. While year-over-year improvement is negligible, 2017 included approximately $230 thousand in additional gains on sales of securities from the bank investment portfolio as well as $315 thousand more in gains on sale of secondary market mortgages and Small Business Administration (SBA) loans compared to 2018. Overall, non-interest income generated from the larger bank platform is trending positively and we expect SBA income to normalize in 2019. Noninterest Expense for 2018 was $40.30 million compared to $30.36 million in 2017. The expense variance from 2017 was heavily impacted by the additional expense related to the larger bank platform following the FFNM and Lincoln transactions including additional salary, benefits and occupancy costs as well as the transaction related expenses.

Assets and Capital

Total assets of the Corporation at December 31, 2018 were $1.32 billion, compared to $985.37 million at December 31, 2017. Shareholders’ equity at December 31, 2018 totaled $152.07 million, compared to $81.40 million at December 31, 2017. Both the common stock offering and the FFNM acquisition had positive impacts on the Corporation’s overall capitalization and regulatory capital ratios. Of the $32.4 million in net proceeds from the June 2018 common stock offering, the Corporation utilized $19.45 million to retire senior holding company debt and $8.5 million for the purchase of Lincoln. Both the Corporation and the Bank are “well-capitalized” with total risk-based capital to risk-weighted assets of 12.47% and 12.22% and tier 1 capital to total tier 1 average assets at the corporation of 9.24% and at the bank of 9.02%.

Paul D. Tobias, Chairman and Chief Executive Officer of the Corporation and Chairman of mBank concluded, “We believe that 2018 was an extremely productive and transformative year. We continue to execute our growth and acquisition strategy while maintaining focus on credit quality, scale efficiencies, community support and governance. Our balance sheet attributes are strong due to a capital raise that provides us with a cushion that will help us maintain our ability to seek well-priced acquisitions. The complementary core deposit base of FFNM and Lincoln allowed us to restructure our liabilities, reducing holding company debt and wholesale funding levels at an opportune time in the rate cycle. Our patience and discipline have served us well in all aspects of our business. We remain optimistic that we will develop acquisition opportunities as we grow organically. Our focus on efficiency and improved profitability always will be paramount.”

Mackinac Financial Corporation is a registered bank holding company formed under the Bank Holding Company Act of 1956 with assets in excess of $1.3 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 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 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 As of and For the For the Year Ending Year Ending December 31, December 31, (Dollars in thousands, except per share data) 2018 2017 ------------ - ----------- (Unaudited) Selected Financial Condition Data (at end of period): Assets $ 1,318,040 $ 985,367 Loans 1,038,864 811,078 Investment securities 116,748 75,897 Deposits 1,097,537 817,998 Borrowings 60,441 79,552 Shareholders’ equity 152,069 81,400 Selected Statements of Income Data: Net interest income $ 47,130 $ 37,938 Income before taxes 10,593 11,018 Net income 8,367 5,479 Income per common share - Basic .94 .87 Income per common share - Diluted .94 .87 Weighted average shares outstanding 8,891,967 6,288,791 Weighted average shares outstanding- Diluted 8,921,658 6,322,413 Selected Financial Ratios and Other Data: Performance Ratios: Net interest margin 4.44 % 4.20 % Efficiency ratio 77.70 71.39 Return on average assets .71 .55 Return on average equity 6.94 6.74 Average total assets $ 1,177,455 $ 995,826 Average total shareholders’ equity 120,478 81,349 Average loans to average deposits ratio 97.75 % 96.29 % Common Share Data at end of period: Market price per common share $ 13.65 $ 15.90 Book value per common share 14.20 12.93 Tangible book value per share 11.61 11.72 Dividends paid per share, annualized .480 .480 Common shares outstanding 10,712,745 6,294,930 Other Data at end of period: Allowance for loan losses $ 5,183 $ 5,079 Non-performing assets $ 8,196 $ 6,126 Allowance for loan losses to total loans .50 % .63 % Non-performing assets to total assets .62 % .62 % Texas ratio 6.33 % 7.77 % Number of: Branch locations 29 23 FTE Employees 288 233

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

December 31, December 31, 2018 2017 ------------- ----------- (Unaudited) ASSETS Cash and due from banks $ 64,151 $ 37,420 Federal funds sold 6 6 - --------- - - ------- - Cash and cash equivalents 64,157 37,426 Interest-bearing deposits in other financial institutions 13,452 13,374 Securities available for sale 116,248 75,397 Other securities 500 500 Federal Home Loan Bank stock 4,924 3,112 Loans: Commercial 717,032 572,936 Mortgage 301,461 220,708 Consumer 20,371 17,434 - --------- - - ------- - Total Loans 1,038,864 811,078 Allowance for loan losses (5,183 ) (5,079 ) - --------- - - ------- - Net loans 1,033,681 805,999 Premises and equipment 22,783 16,290 Other real estate held for sale 3,119 3,558 Deferred tax asset 5,763 4,970 Deposit based intangibles 5,720 1,922 Goodwill 22,024 5,694 Other assets 25,669 17,125 - --------- - - ------- - TOTAL ASSETS $ 1,318,040 $ 985,367 - --------- - - ------- - LIABILITIES AND SHAREHOLDERS’ EQUITY LIABILITIES: Deposits: Noninterest bearing deposits $ 241,556 $ 148,079 NOW, money market, interest checking 368,890 280,309 Savings 111,358 61,097 CDs<$250,000 225,236 142,159 CDs>$250,000 13,737 11,055 Brokered 136,760 175,299 - --------- - - ------- - Total deposits 1,097,537 817,998 Federal funds purchased 2,905 - Borrowings 57,536 79,552 Other liabilities 7,993 6,417 - --------- - - ------- - Total liabilities 1,165,971 903,967 SHAREHOLDERS’ EQUITY: Common stock and additional paid in capital - No par value Authorized - 18,000,000 shares Issued and outstanding - 10,712,745and 6,294,930, shares respectively 129,066 61,981 Retained earnings 23,466 19,711 Accumulated other comprehensive income Unrealized gains (losses) on available for sale securities (245 ) (71 ) Minimum pension liability (218 ) (221 ) - --------- - - ------- - Total shareholders’ equity 152,069 81,400 - --------- - - ------- - TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 1,318,040 $ 985,367 - --------- - - ------- -

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

For the Years Ended December 31, -------------------------------- 2018 2017 2016 -------- ---------- ---------- (Unaudite (Audited) (Audited) d) INTEREST INCOME: Interest and fees on loans: Taxable $ 51,407 $ 41,770 $ 36,078 Tax-exempt 123 95 64 Interest on securities: Taxable 2,408 1,606 1,322 Tax-exempt 338 298 220 Other interest income 1,101 607 299 - ------ - ------ - - ------ - Total interest income 55,377 44,376 37,983 - ------ - ------ - - ------ - INTEREST EXPENSE: Deposits 6,492 4,361 3,322 Borrowings 1,755 2,077 1,563 Total interest expense 8,247 6,438 4,885 - ------ - ------ - - ------ - Net interest income 47,130 37,938 33,098 Provision for loan losses 500 625 600 - ------ - ------ - - ------ - Net interest income after provision for loan losses 46,630 37,313 32,498 - ------ - ------ - - ------ - OTHER INCOME: Deposit service fees 1,441 1,056 995 Income from mortgage loans sold on the secondary market 1,289 1,373 1,575 SBA/USDA loan sale gains 661 867 897 Mortgage servicing income - net 197 (31 ) (40 ) Net security gains - 231 150 Other 675 545 576 - ------ - ------ - - ------ - Total other income 4,263 4,041 4,153 - ------ - ------ - - ------ - OTHER EXPENSE: Salaries and employee benefits 20,064 15,490 14,625 Occupancy 3,640 3,104 2,680 Furniture and equipment 2,548 2,209 1,749 Data processing 2,503 2,037 1,620 Advertising 905 711 620 Professional service fees 1,575 1,534 1,169 Loan and deposit 1,166 1,335 1,100 Writedowns and losses on other real estate held for sale 182 388 202 FDIC insurance assessment 700 731 488 Telephone 726 604 528 Transaction related expenses 2,951 50 3,101 Other 3,340 2,143 2,003 - ------ - ------ - - ------ - Total other expenses 40,300 30,336 29,885 - ------ - ------ - - ------ - Income before provision for income taxes 10,593 11,018 6,766 Provision for (benefit of) income taxes 2,226 5,539 2,283 NET INCOME AVAILABLE TO COMMON SHAREHOLDERS $ 8,367 $ 5,479 $ 4,483 - ------ - ------ - - ------ - INCOME PER COMMON SHARE: Basic $ .94 $ .87 $ .72 - ------ - ------ - - ------ - Diluted $ .94 $ .87 $ .71 - ------ - ------ - - ------ -

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES

LOAN PORTFOLIO AND CREDIT QUALITY

(Dollars in thousands)

Loan Portfolio Balances (at end of period):

December December 31, 31, 2018 2017 ----------- --------- (Unaudited) (Unaudited ) Commercial Loans: Real estate - operators of nonresidential buildings $ 150,251 $ 119,025 Hospitality and tourism 77,598 75,228 Lessors of residential buildings 50,204 33,032 Gasoline stations and convenience stores 24,189 21,176 Logging 20,860 17,554 Commercial construction 12,752 9,243 Other 381,178 297,678 - --------- - ------- Total Commercial Loans 717,032 572,936 1-4 family residential real estate 286,908 209,890 Consumer 20,371 17,434 Consumer construction 14,553 10,818 - --------- - ------- Total Loans $ 1,038,864 $ 811,078 - --------- - -------

Credit Quality (at end of period):

December December 31, 31, 2018 2017 --------- --------- (Unaudited (Unaudited ) ) Nonperforming Assets : Nonaccrual loans $ 5,054 $ 2,388 Loans past due 90 days or more 23 - Restructured loans - 180 Total nonperforming loans 5,077 2,568 Other real estate owned 3,119 3,558 - ------- - ------- Total nonperforming assets $ 8,196 $ 6,126 - ------- - ------- Nonperforming loans as a % of loans .49 % .32 % --------- --------- Nonperforming assets as a % of assets .62 % .62 % --------- --------- Reserve for Loan Losses: At period end $ 5,183 $ 5,079 - ------- - ------- As a % of average loans .55 % .64 % --------- --------- As a % of nonperforming loans 102.09 % 197.78 % - ------- - ------- As a % of nonaccrual loans 102.55 % 212.69 % - ------- - ------- Texas Ratio 6.33 % 7.77 % - ------- - ------- Charge-off Information (year to date): Average loans $ 941,221 $ 795,532 - ------- - ------- Net charge-offs (recoveries) $ 396 $ 566 - ------- - ------- Charge-offs as a % of average loans, annualized .04 % .07 % --------- ---------

MACKINAC FINANCIAL CORPORATION AND SUBSIDIARIES QUARTERLY FINANCIAL HIGHLIGHTS

QUARTER ENDED -------------------------------------------------------------------------------- (Unaudited) -------------------------------------------------------------------------------- December 31 September 30, June 30 March 31 December 31 2018 2018 2018 2018 2017 -------------- -------------- -------------- ------------- ------------- BALANCE SHEET (Dollars in thousands) Total loans $ 1,038,864 $ 993,808 $ 1,003,377 $ 812,441 $ 811,078 Allowance for loan losses (5,183 ) (5,186 ) (5,141 ) (5,101 ) (5,079 ) - ---------- - - ---------- - - ---------- - - --------- - - --------- - Total loans, net 1,033,681 988,622 998,236 807,340 805,999 Total assets 1,318,040 1,254,335 1,274,095 983,929 985,367 Core deposits 947,040 885,988 844,894 602,601 631,644 Noncore deposits 150,497 142,070 170,607 204,196 186,354 Total deposits 1,097,537 1,028,058 1,015,501 806,797 817,998 Total borrowings 60,441 69,216 91,747 80,002 79,552 Total shareholders’ equity 152,069 149,367 148,867 81,857 81,400 Total tangible equity 124,325 124,605 123,974 74,303 73,784 Total shares outstanding 10,712,745 10,712,745 10,712,745 6,332,560 6,294,930 Weighted average shares 10,712,745 10,712,745 7,769,720 6,304,203 6,294,930 outstanding AVERAGE BALANCES (Dollars in thousands) Assets $ 1,320,996 $ 1,284,068 $ 1,117,188 $ 982,679 $ 996,966 Loans 1,043,409 1,001,763 905,802 810,688 808,306 Deposits 1,087,174 1,042,004 913,220 805,092 817,338 Equity 149,241 149,202 100,518 81,894 82,879 INCOME STATEMENT (Dollars in thousands) Net interest income $ 13,795 $ 13,214 $ 10,813 $ 9,309 $ 9,664 Provision for loan losses 300 50 100 50 225 - ---------- - - ---------- - - ---------- - - --------- - - --------- - Net interest income after 13,495 13,164 10,713 9,259 9,439 provision Total noninterest income 1,443 1,343 863 614 1,317 Total noninterest expense 10,678 10,618 11,077 7,928 7,918 Income before taxes 4,260 3,889 499 1,945 2,838 Provision for income taxes 895 820 103 408 2,858 Net income available to $ 3,365 $ 3,069 $ 396 $ 1,537 $ (20 ) common shareholders - ---------- - - ---------- - - ---------- - - --------- - - --------- - Income pre-tax, $ 4,560 $ 3,939 $ 599 $ 1,995 $ 3,062 pre-provision - ---------- - - ---------- - - ---------- - - --------- - - --------- - PER SHARE DATA Earnings $ .31 $ .29 $ .05 $ .24 $ - Book value per common 14.20 13.94 13.90 12.96 12.93 share Tangible book value per 11.61 11.63 11.57 11.73 11.72 share Market value, closing 13.65 16.20 16.58 16.25 15.90 price Dividends per share .120 .120 .120 .120 .120 ASSET QUALITY RATIOS Nonperforming loans/total .49 % .46 % .50 % .53 % .32 % loans Nonperforming assets/total .62 .53 .59 .70 .62 assets Allowance for loan .50 .52 .51 .63 .63 losses/total loans Allowance for loan 102.09 114.58 102.31 117.48 197.78 losses/nonperforming loans Texas ratio 6.33 5.14 5.80 6.87 7.77 PROFITABILITY RATIOS Return on average assets 1.01 % .95 % .14 % .63 % (.01) % Return on average equity 8.95 8.16 1.58 7.61 (.10) Net interest margin 4.64 4.60 4.26 4.19 4.18 Average loans/average 95.97 96.14 99.19 100.70 98.89 deposits CAPITAL ADEQUACY RATIOS Tier 1 leverage ratio 9.24 % 9.51 % 9.39 % 7.25 % 7.06 % Tier 1 capital to risk 11.95 12.62 11.87 8.79 8.66 weighted assets Total capital to risk 12.47 13.17 12.39 9.43 9.29 weighted assets Average equity/average 11.30 11.62 9.00 8.33 8.31 assets (for the quarter) Tangible equity/tangible 9.64 10.13 9.92 7.62 7.55 assets (at quarter end)

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

AP RADIO
Update hourly