Attached files
| file | filename |
|---|---|
| 8-K - MACATAWA BANK CORPORATION 8-K 10-22-2015 - MACATAWA BANK CORP | form8k.htm |
Exhibit 99.1
For immediate release
NASDAQ Stock Market: MCBC
Macatawa Bank Corporation Reports
Third Quarter 2015 Results
Holland, Michigan, (October 22, 2015) – Macatawa Bank Corporation (NASDAQ: MCBC) today announced its results for the third quarter of 2015, reflecting continued improvement in financial performance.
| ● | Net income of $3.2 million in the third quarter 2015, up 16% from $2.8 million in the third quarter 2014 |
| ● | Strong growth in performing loans - up $62.4 million from the second quarter 2015 and $142.3 million, or 14%, from third quarter 2014 |
| ● | Third quarter revenue growth of $1.0 million, or 7%, compared to third quarter 2014 resulting primarily from increases in net interest income |
| ● | Reduction in total non-interest expenses compared to the third quarter 2014 |
| ● | Past due loans only 0.25% of total loans at end of third quarter 2015, up slightly from second quarter 2015 and down significantly from 0.48% at end of third quarter 2014 |
Macatawa reported net income of $3.2 million, or $0.09 per diluted share, in the third quarter 2015 compared to $2.8 million, or $0.08 per diluted share, in the third quarter 2014. For the first nine months of 2015, Macatawa reported net income of $9.3 million, or $0.27 per diluted share, compared to $8.2 million, or $0.24 per diluted share, for the same period in 2014.
"The Company’s operating performance continued to improve in the third quarter 2015 with 16 percent earnings improvement over the same period in 2014”, said Ronald L. Haan, President and CEO of the Company. “We achieved revenue growth while containing total non-interest expense. We had strong growth in our performing loans, increasing by 14% from a year ago. This growth continued to improve our net interest income, which was up over $800,000 for the third quarter 2015 compared to the prior year. Asset quality continues to be strong, with low quarter-end loan delinquencies and nonperforming loans. Expenses associated with the administration and disposition of problem assets were down again, declining $628,000 from the third quarter 2014 and down nearly $1 million for the year to date period.”
Mr. Haan continued: "Non-interest income categories also improved during the third quarter of 2015. Mortgage banking, card services and trust and investment services revenues all increased compared to the third quarter of 2014. We are pleased with the increase in virtually all of our revenue sources as this diverse growth fosters further stability in our earnings performance.”
Mr. Haan concluded: "We continue to make excellent progress with strong momentum for continued growth and improved operating performance. Our entire team remains focused on driving profitable growth as customer demand for both loan and deposit products remains strong. Growing loans and deposits while decreasing expenses associated with the administration and disposition of problem assets puts us in a strong position to deliver even better operating performance going forward."
-- more -
Macatawa Bank Corporation 3Q Results / page 2 of 4
Operating Results
Net interest income for the third quarter 2015 totaled $11.1 million, an increase of $276,000 from the second quarter 2015 and an increase of $817,000 from the third quarter 2014. Net interest margin was 2.92 percent, down 9 basis points from the second quarter 2015, and down 12 basis points from the third quarter 2014.
Average interest earning assets for the third quarter 2015 increased $72.5 million from the second quarter 2015 and were up $174.3 million from the third quarter 2014.
Non-interest income decreased $28,000 in the third quarter 2015 compared to the second quarter 2015 and increased $181,000 from the third quarter 2014. The increase from the third quarter 2014 was primarily due to increases in gains on sales of mortgage loans as the market for this activity rebounded in late 2014 with a drop in long term interest rates. This continued into 2015. The Bank originated $25.2 million in loans for sale in the third quarter 2015 compared to $28.0 million in loans for sale in the second quarter 2015 and $24.7 million in loans for sale in the third quarter 2014. Trust and investment services fees were also up in the third quarter of 2015 due to growth in the Bank’s customer base and improved investment market conditions.
Non-interest expense was $11.3 million for the third quarter 2015, compared to $11.2 million for the second quarter 2015 and $11.4 million for the third quarter 2014. The largest fluctuations in non-interest expense related to costs associated with the administration and disposition of problem loans and non-performing assets, which decreased $20,000 compared to the second quarter 2015 and decreased $628,000 compared to the third quarter 2014. Salaries and benefits were up $64,000 compared to the second quarter 2015 and were up $348,000 compared to the third quarter 2014 due a higher level of variable and incentive based compensation and an increase in medical insurance expense resulting from a higher level of claims experienced in 2015.
Federal income tax expense was $1.4 million for the third quarter 2015 compared to $1.4 million for the second quarter 2015 and $1.2 million for the third quarter 2014. The effective tax rate was stable at 30.4% for both the third quarter 2015 and the third quarter 2014.
Asset Quality
As a result of the consistent improvements in nonperforming loans and past due loans over the past several quarters, the reduction in historical loan loss ratios, net loan recoveries experienced in the third quarter 2015, and a reduction in specific reserves on impaired loans, a negative provision for loan losses of $250,000 was recorded in the third quarter 2015. Net loan recoveries for the third quarter 2015 were $285,000, compared to second quarter 2015 net loan recoveries of $1,000 and third quarter 2014 net loan recoveries of $330,000. The Bank has experienced net loan recoveries in four of the past five quarters, and in eight of the past ten quarters. Total loans past due on payments by 30 days or more amounted to $2.9 million at September 30, 2015, up 3 percent from $2.8 million at December 31, 2014 and down 42 percent from $5.1 million at September 30, 2014. Delinquency as a percentage of total loans was 0.25 percent at September 30, 2015.
The allowance for loan losses of $18.2 million was 1.53 percent of total loans at September 30, 2015, compared to 1.70 percent of total loans at December 31, 2014, and 1.86 percent at September 30, 2014. The coverage ratio of allowance for loan losses to nonperforming loans continued to be strong and significantly exceeded 1-to-1 coverage at 432.61 percent as of September 30, 2015, compared to 225.04 percent at December 31, 2014, and 232.99 percent at September 30, 2014.
At September 30, 2015, the Company's nonperforming loans were $4.2 million, representing 0.35 percent of total loans. This compares to $8.4 million (0.75 percent of total loans) at December 31, 2014 and $8.4 million (0.80 percent of total loans) at September 30, 2014. Other real estate owned and repossessed assets were $25.7 million at September 30, 2015, compared to $28.3 million at December 31, 2014 and $28.8 million at September 30, 2014. Total nonperforming assets, including other real estate owned and nonperforming loans, have decreased by $7.3 million, or 19.7 percent, from September 30, 2014 to September 30, 2015.
-- more -
Macatawa Bank Corporation 3Q Results / page 3 of 4
A break-down of non-performing loans is shown in the table below.
|
Dollars in 000s
|
September 30,
2015
|
June 30,
2015
|
March 31,
2015
|
December 1,
2014
|
September 30,
2014
|
|||||||||||||||
|
Commercial Real Estate
|
$
|
922
|
$
|
1,188
|
$
|
2,610
|
$
|
2,023
|
$
|
3,499
|
||||||||||
|
Commercial and Industrial
|
3,119
|
2,392
|
6,732
|
5,605
|
4,372
|
|||||||||||||||
|
Total Commercial Loans
|
4,041
|
3,580
|
9,342
|
7,628
|
7,871
|
|||||||||||||||
|
Residential Mortgage Loans
|
42
|
2
|
64
|
305
|
144
|
|||||||||||||||
|
Consumer Loans
|
128
|
134
|
405
|
493
|
410
|
|||||||||||||||
|
Total Non-Performing Loans
|
$
|
4,211
|
$
|
3,716
|
$
|
9,811
|
$
|
8,426
|
$
|
8,425
|
||||||||||
|
Residential Developer Loans (a)
|
$
|
369
|
$
|
174
|
$
|
213
|
$
|
245
|
$
|
2,245
|
||||||||||
|
(a)
|
Represents the amount of loans to residential developers secured by single family residential property which is included in non-performing commercial loans secured by real estate.
|
Total non-performing assets were $29.9 million, or 1.80 percent of total assets, at September 30, 2015. A break-down of non-performing assets is shown in the table below.
|
Dollars in 000s
|
September 30,
2015
|
June 30,
2015
|
March 31,
2015
|
December 31,
2014
|
September 30,
2014
|
|||||||||||||||
|
Non-Performing Loans
|
$
|
4,211
|
$
|
3,716
|
$
|
9,811
|
$
|
8,426
|
$
|
8,425
|
||||||||||
|
Other Repossessed Assets
|
---
|
---
|
38
|
38
|
38
|
|||||||||||||||
|
Other Real Estate Owned
|
25,671
|
26,303
|
27,038
|
28,242
|
28,763
|
|||||||||||||||
|
Total Non-Performing Assets
|
$
|
29,882
|
$
|
30,019
|
$
|
36,887
|
$
|
36,706
|
$
|
37,226
|
||||||||||
Balance Sheet, Liquidity and Capital
Total assets were $1.66 billion at September 30, 2015, an increase of $75.5 million from $1.58 billion at December 31, 2014 and an increase of $169.7 million from $1.49 billion at September 30, 2014. Total loans were $1.19 billion at September 30, 2015, an increase of $74.4 million from $1.12 billion at December 31, 2014 and an increase of $138.1 million from $1.05 billion at September 30, 2014.
Commercial loans increased by $63.9 million from December 31, 2014 to September 30, 2015, along with an increase of $10.5 million in our residential mortgage and consumer loan portfolios. Commercial real estate loans increased by $14.6 million and commercial and industrial loans increased by $49.3 million during the same period.
The composition of the commercial loan portfolio is shown in the table below:
|
Dollars in 000s
|
September 30,
2015
|
June 30,
2015
|
March 31,
2015
|
December 31,
2014
|
September 30,
2014
|
|||||||||||||||
|
Construction and Development
|
$
|
77,320
|
$
|
77,363
|
$
|
77,494
|
$
|
81,296
|
$
|
82,485
|
||||||||||
|
Other Commercial Real Estate
|
427,797
|
397,042
|
410,578
|
409,235
|
385,432
|
|||||||||||||||
|
Commercial Loans Secured by Real Estate
|
505,117
|
474,405
|
488,072
|
490,531
|
467,917
|
|||||||||||||||
|
Commercial and Industrial
|
376,966
|
350,202
|
341,530
|
327,674
|
285,833
|
|||||||||||||||
|
Total Commercial Loans
|
$
|
882,083
|
$
|
824,607
|
$
|
829,602
|
$
|
818,205
|
$
|
753,750
|
||||||||||
|
Residential Developer Loans (a)
|
$
|
32,147
|
$
|
29,741
|
$
|
29,415
|
$
|
29,804
|
$
|
32,441
|
||||||||||
|
(a)
|
Represents the amount of loans to residential developers secured by single family residential property which is included in commercial loans secured by real estate.
|
At September 30, 2015, total performing loans amounted to $1.19 billion, an increase of $62.4 million from June 30, 2015 and an increase of $78.6 million from December 31, 2014.
-- more -
Macatawa Bank Corporation 3Q Results / page 4 of 4
Total deposits were $1.37 billion at September 30, 2015, up $60.5 million from $1.31 billion at December 31, 2014 and were up $150.8 million, or 12.4%, from $1.22 billion at September 30, 2014. The increase from September 30, 2014 was primarily related to increases in checking, savings and money market accounts, which grew by $188.6 million compared to the third quarter 2014, while higher costing time deposits were down $37.8 million in the same period. The Bank continues to be successful at attracting and retaining core deposit customers. Customer deposit accounts remain insured to the highest levels available under FDIC deposit insurance.
The Bank's risk-based regulatory capital ratios decreased slightly in the first quarter 2015 due to asset growth and the impact of applying the new Basel III capital requirements, but increased again in the second quarter 2015. These levels decreased slightly again in the third quarter 2015 as a result of loan growth during the quarter, but continue to be at levels comfortably above those required to be categorized as “well capitalized” under applicable regulatory capital guidelines. As such, the Bank was categorized as "well capitalized" at September 30, 2015.
About Macatawa Bank
Headquartered in Holland, Mich., Macatawa Bank offers a full range of banking, retail and commercial lending, wealth management and ecommerce services to individuals, businesses and governmental entities from a network of 26 full-service branches located throughout communities in Kent, Ottawa and northern Allegan counties. The bank is recognized for its local management team and decision making, along with providing customers excellent service, a rewarding experience and superior financial products. Macatawa Bank has been awarded for its exceptional commitment to service by readers of the Holland Sentinel as the “Best Bank on the Lakeshore” since 2002, and “Best Bank in Grand Rapids” by readers of Grand Rapids Magazine since 2009. The bank has also been recognized for the past four consecutive years as “West Michigan’s 101 Best and Brightest Companies to Work For”. For more information, visit www.macatawabank.com.
| CAUTIONARY STATEMENT: This press release contains forward-looking statements that are based on management's current beliefs, expectations, assumptions, estimates, plans and intentions. Forward-looking statements are identifiable by words or phrases such as "believe," "may," “should,” "will," "continue," "improving," "additional," "focus," “forward,” "future," “efforts,” “strategy,” “momentum,” "positioned," and other similar words or phrases. Such statements are based upon current beliefs and expectations and involve substantial risks and uncertainties which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These statements include, among others, statements related to trends in our key operating metrics and financial performance, future levels of earnings and profitability, future levels of earning assets, future asset quality, future growth, future yield compression and future net interest margin. All statements with references to future time periods are forward-looking. Management's determination of the provision and allowance for loan losses, the appropriate carrying value of intangible assets (including deferred tax assets) and other real estate owned and the fair value of investment securities (including whether any impairment on any investment security is temporary or other-than-temporary and the amount of any impairment) involves judgments that are inherently forward-looking. Our ability to sell other real estate owned at its carrying value or at all, utilize our deferred tax asset, successfully implement new programs and initiatives, increase efficiencies, maintain our current level of deposits and other sources of funding, maintain liquidity, respond to declines in collateral values and credit quality, improve profitability, and produce consistent core earnings is not entirely within our control and is not assured. The future effect of changes in the real estate, financial and credit markets and the national and regional economy on the banking industry, generally, and Macatawa Bank Corporation, specifically, are also inherently uncertain. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions ("risk factors") that are difficult to predict with regard to timing, extend, likelihood and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be expressed in or implied by such forward-looking statements. Macatawa Bank Corporation does not undertake to update forward-looking statements to reflect the impact of circumstances or events that may arise after the date of the forward-looking statements.
Risk factors include, but are not limited to, the risk factors described in "Item 1A - Risk Factors" of our Annual Report on Form 10-K for the year ended December 31, 2014. These and other factors are representative of the risk factors that may emerge and could cause a difference between an ultimate actual outcome and a preceding forward-looking statement.
|
MACATAWA BANK CORPORATION
CONSOLIDATED FINANCIAL SUMMARY
(Unaudited)
(Dollars in thousands except per share information)
|
Three Months Ended
September 30
|
Nine Months Ended
September 30
|
|||||||||||||||
|
EARNINGS SUMMARY
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
|
Total interest income
|
$
|
12,427
|
$
|
11,674
|
$
|
36,676
|
$
|
35,172
|
||||||||
|
Total interest expense
|
1,306
|
1,370
|
4,058
|
4,237
|
||||||||||||
|
Net interest income
|
11,121
|
10,304
|
32,618
|
30,935
|
||||||||||||
|
Provision for loan losses
|
(250
|
)
|
(750
|
)
|
(1,750
|
)
|
(2,750
|
)
|
||||||||
|
Net interest income after provision for loan losses
|
11,371
|
11,054
|
34,368
|
33,685
|
||||||||||||
|
NON-INTEREST INCOME
|
||||||||||||||||
|
Deposit service charges
|
1,150
|
1,163
|
3,248
|
3,219
|
||||||||||||
|
Net gains on mortgage loans
|
705
|
679
|
2,249
|
1,405
|
||||||||||||
|
Trust fees
|
711
|
669
|
2,168
|
2,002
|
||||||||||||
|
Other
|
1,918
|
1,792
|
5,626
|
5,255
|
||||||||||||
|
Total non-interest income
|
4,484
|
4,303
|
13,291
|
11,881
|
||||||||||||
|
NON-INTEREST EXPENSE
|
||||||||||||||||
|
Salaries and benefits
|
6,158
|
5,810
|
18,474
|
17,177
|
||||||||||||
|
Occupancy
|
948
|
897
|
2,823
|
2,837
|
||||||||||||
|
Furniture and equipment
|
835
|
803
|
2,431
|
2,394
|
||||||||||||
|
FDIC assessment
|
283
|
287
|
854
|
934
|
||||||||||||
|
Administration and disposition of problem assets
|
233
|
861
|
1,313
|
2,218
|
||||||||||||
|
Other
|
2,797
|
2,731
|
8,443
|
8,237
|
||||||||||||
|
Total non-interest expense
|
11,254
|
11,389
|
34,338
|
33,797
|
||||||||||||
|
Income before income tax
|
4,601
|
3,968
|
13,321
|
11,769
|
||||||||||||
|
Income tax expense
|
1,400
|
1,206
|
4,065
|
3,614
|
||||||||||||
|
Net income
|
$
|
3,201
|
$
|
2,762
|
$
|
9,256
|
$
|
8,155
|
||||||||
|
Basic earnings per common share
|
$
|
0.09
|
$
|
0.08
|
$
|
0.27
|
$
|
0.24
|
||||||||
|
Diluted earnings per common share
|
$
|
0.09
|
$
|
0.08
|
$
|
0.27
|
$
|
0.24
|
||||||||
|
Return on average assets
|
0.77
|
%
|
0.74
|
%
|
0.77
|
%
|
0.73
|
%
|
||||||||
|
Return on average equity
|
8.64
|
%
|
7.94
|
%
|
8.44
|
%
|
7.94
|
%
|
||||||||
|
Net interest margin
|
2.92
|
%
|
3.04
|
%
|
3.00
|
%
|
3.08
|
%
|
||||||||
|
Efficiency ratio
|
72.12
|
%
|
77.97
|
%
|
74.80
|
%
|
78.94
|
%
|
||||||||
|
BALANCE SHEET DATA
Assets
|
September 30
2015
|
December 31
2014
|
September 30
2014
|
|||||||||||||
|
Cash and due from banks
|
$
|
23,468
|
$
|
31,503
|
$
|
24,731
|
||||||||||
|
Federal funds sold and other short-term investments
|
100,285
|
97,952
|
74,808
|
|||||||||||||
|
Interest-bearing time deposits in other financial institutions
|
20,000
|
20,000
|
20,000
|
|||||||||||||
|
Securities available for sale
|
161,515
|
161,874
|
162,101
|
|||||||||||||
|
Securities held to maturity
|
40,434
|
31,585
|
31,744
|
|||||||||||||
|
Federal Home Loan Bank Stock
|
11,558
|
11,238
|
11,236
|
|||||||||||||
|
Loans held for sale
|
2,895
|
2,347
|
905
|
|||||||||||||
|
Total loans
|
1,192,878
|
1,118,483
|
1,054,788
|
|||||||||||||
|
Less allowance for loan loss
|
18,217
|
18,962
|
19,629
|
|||||||||||||
|
Net loans
|
1,174,661
|
1,099,521
|
1,035,159
|
|||||||||||||
|
Premises and equipment, net
|
51,725
|
52,894
|
53,292
|
|||||||||||||
|
Bank-owned life insurance
|
28,697
|
28,195
|
28,021
|
|||||||||||||
|
Other real estate owned
|
25,671
|
28,242
|
28,763
|
|||||||||||||
|
Other assets
|
18,430
|
18,495
|
18,904
|
|||||||||||||
|
Total Assets
|
$
|
1,659,339
|
$
|
1,583,846
|
$
|
1,489,664
|
||||||||||
|
Liabilities and Shareholders' Equity
|
||||||||||||||||
|
Noninterest-bearing deposits
|
$
|
442,316
|
$
|
404,143
|
$
|
385,182
|
||||||||||
|
Interest-bearing deposits
|
924,533
|
902,182
|
830,907
|
|||||||||||||
|
Total deposits
|
1,366,849
|
1,306,325
|
1,216,089
|
|||||||||||||
|
Other borrowed funds
|
96,169
|
88,107
|
88,107
|
|||||||||||||
|
Long-term debt
|
41,238
|
41,238
|
41,238
|
|||||||||||||
|
Other liabilities
|
5,350
|
5,657
|
3,761
|
|||||||||||||
|
Total Liabilities
|
1,509,606
|
1,441,327
|
1,349,195
|
|||||||||||||
|
Shareholders' equity
|
149,733
|
142,519
|
140,469
|
|||||||||||||
|
Total Liabilities and Shareholders' Equity
|
$
|
1,659,339
|
$
|
1,583,846
|
$
|
1,489,664
|
||||||||||
MACATAWA BANK CORPORATION
SELECTED CONSOLIDATED FINANCIAL DATA
(Unaudited)
(Dollars in thousands except per share information)
|
Quarterly
|
Year to Date
|
|||||||||||||||||||||||||||
|
3rd Qtr
2015
|
2nd Qtr
2015
|
1st Qtr
2015
|
4th Qtr
2014
|
3rd Qtr
2014
|
2015
|
2014
|
||||||||||||||||||||||
|
EARNINGS SUMMARY
|
||||||||||||||||||||||||||||
|
Net interest income
|
$
|
11,121
|
$
|
10,845
|
$
|
10,652
|
$
|
10,457
|
$
|
10,304
|
$
|
32,618
|
$
|
30,935
|
||||||||||||||
|
Provision for loan losses
|
(250
|
)
|
(500
|
)
|
(1,000
|
)
|
(600
|
)
|
(750
|
)
|
(1,750
|
)
|
(2,750
|
)
|
||||||||||||||
|
Total non-interest income
|
4,484
|
4,512
|
4,295
|
4,333
|
4,303
|
13,291
|
11,881
|
|||||||||||||||||||||
|
Total non-interest expense
|
11,254
|
11,222
|
11,862
|
12,113
|
11,389
|
34,338
|
33,797
|
|||||||||||||||||||||
|
Federal income tax expense
|
1,400
|
1,420
|
1,245
|
960
|
1,206
|
4,065
|
3,614
|
|||||||||||||||||||||
|
Net income
|
$
|
3,201
|
$
|
3,215
|
$
|
2,840
|
$
|
2,317
|
$
|
2,762
|
$
|
9,256
|
$
|
8,155
|
||||||||||||||
|
Basic earnings per common share
|
$
|
0.09
|
$
|
0.09
|
$
|
0.08
|
$
|
0.07
|
$
|
0.08
|
$
|
0.27
|
$
|
0.24
|
||||||||||||||
|
Diluted earnings per common share
|
$
|
0.09
|
$
|
0.09
|
$
|
0.08
|
$
|
0.07
|
$
|
0.08
|
$
|
0.27
|
$
|
0.24
|
||||||||||||||
|
MARKET DATA
|
||||||||||||||||||||||||||||
|
Book value per common share
|
$
|
4.42
|
$
|
4.34
|
$
|
4.30
|
$
|
4.21
|
$
|
4.15
|
$
|
4.42
|
$
|
4.15
|
||||||||||||||
|
Tangible book value per common share
|
$
|
4.42
|
$
|
4.34
|
$
|
4.30
|
$
|
4.21
|
$
|
4.15
|
$
|
4.42
|
$
|
4.15
|
||||||||||||||
|
Market value per common share
|
$
|
5.18
|
$
|
5.30
|
$
|
5.35
|
$
|
5.44
|
$
|
4.80
|
$
|
5.18
|
$
|
4.80
|
||||||||||||||
|
Average basic common shares
|
33,866,789
|
33,866,789
|
33,866,789
|
33,837,334
|
33,795,384
|
33,866,789
|
33,791,470
|
|||||||||||||||||||||
|
Average diluted common shares
|
33,866,789
|
33,866,789
|
33,866,789
|
33,837,334
|
33,795,384
|
33,866,789
|
33,791,470
|
|||||||||||||||||||||
|
Period end common shares
|
33,866,789
|
33,866,789
|
33,866,789
|
33,866,789
|
33,803,823
|
33,866,789
|
33,808,823
|
|||||||||||||||||||||
|
PERFORMANCE RATIOS
|
||||||||||||||||||||||||||||
|
Return on average assets
|
0.77
|
%
|
0.81
|
%
|
0.73
|
%
|
0.61
|
%
|
0.74
|
%
|
0.77
|
%
|
0.73
|
%
|
||||||||||||||
|
Return on average equity
|
8.64
|
%
|
8.78
|
%
|
7.89
|
%
|
6.54
|
%
|
7.94
|
%
|
8.44
|
%
|
7.94
|
%
|
||||||||||||||
|
Net interest margin (fully taxable equivalent)
|
2.92
|
%
|
3.01
|
%
|
3.07
|
%
|
3.05
|
%
|
3.04
|
%
|
3.00
|
%
|
3.08
|
%
|
||||||||||||||
|
Efficiency ratio
|
72.12
|
%
|
73.07
|
%
|
79.36
|
%
|
81.90
|
%
|
77.97
|
%
|
74.80
|
%
|
78.94
|
%
|
||||||||||||||
|
Full-time equivalent employees (period end)
|
347
|
347
|
351
|
355
|
352
|
347
|
352
|
|||||||||||||||||||||
|
ASSET QUALITY
|
||||||||||||||||||||||||||||
|
Gross charge-offs
|
$
|
170
|
$
|
202
|
$
|
78
|
$
|
382
|
$
|
120
|
$
|
450
|
$
|
294
|
||||||||||||||
|
Net charge-offs
|
$
|
(285
|
)
|
$
|
(1
|
)
|
$
|
(718
|
)
|
$
|
67
|
$
|
(330
|
)
|
$
|
(1,005
|
)
|
$
|
(1,581
|
)
|
||||||||
|
Net charge-offs to average loans (annualized)
|
-0.10
|
%
|
0.00
|
%
|
-0.26
|
%
|
0.02
|
%
|
-0.13
|
%
|
-0.12
|
%
|
-0.20
|
%
|
||||||||||||||
|
Nonperforming loans
|
$
|
4,211
|
$
|
3,716
|
$
|
9,811
|
$
|
8,426
|
$
|
8,425
|
$
|
4,211
|
$
|
8,425
|
||||||||||||||
|
Other real estate and repossessed assets
|
$
|
25,671
|
$
|
26,303
|
$
|
27,076
|
$
|
28,280
|
$
|
28,801
|
$
|
25,671
|
$
|
28,801
|
||||||||||||||
|
Nonperforming loans to total loans
|
0.35
|
%
|
0.33
|
%
|
0.86
|
%
|
0.75
|
%
|
0.80
|
%
|
0.35
|
%
|
0.80
|
%
|
||||||||||||||
|
Nonperforming assets to total assets
|
1.80
|
%
|
1.86
|
%
|
2.29
|
%
|
2.32
|
%
|
2.50
|
%
|
1.80
|
%
|
2.50
|
%
|
||||||||||||||
|
Allowance for loan losses
|
$
|
18,217
|
$
|
18,181
|
$
|
18,680
|
$
|
18,962
|
$
|
19,629
|
$
|
18,217
|
$
|
19,629
|
||||||||||||||
|
Allowance for loan losses to total loans
|
1.53
|
%
|
1.61
|
%
|
1.65
|
%
|
1.70
|
%
|
1.86
|
%
|
1.53
|
%
|
1.86
|
%
|
||||||||||||||
|
Allowance for loan losses to nonperforming loans
|
432.61
|
%
|
489.26
|
%
|
190.40
|
%
|
225.04
|
%
|
232.99
|
%
|
432.61
|
%
|
232.99
|
%
|
||||||||||||||
|
CAPITAL
|
||||||||||||||||||||||||||||
|
Average equity to average assets
|
8.89
|
%
|
9.18
|
%
|
9.29
|
%
|
9.40
|
%
|
9.29
|
%
|
9.11
|
%
|
9.19
|
%
|
||||||||||||||
|
Common equity tier 1 to risk weighted assets (Consolidated)
|
10.54
|
%
|
10.87
|
%
|
10.74
|
%
|
N/
|
A
|
N/
|
A
|
10.54
|
%
|
N/
|
A
|
||||||||||||||
|
Tier 1 capital to average assets (Consolidated)
|
11.34
|
%
|
11.70
|
%
|
11.90
|
%
|
11.61
|
%
|
11.55
|
%
|
11.34
|
%
|
11.55
|
%
|
||||||||||||||
|
Total capital to risk-weighted assets (Consolidated)
|
14.61
|
%
|
15.09
|
%
|
14.97
|
%
|
15.55
|
%
|
16.27
|
%
|
14.61
|
%
|
16.27
|
%
|
||||||||||||||
|
Common equity tier 1 to risk weighted assets (Bank)
|
12.98
|
%
|
13.44
|
%
|
13.31
|
%
|
N/
|
A
|
N/
|
A
|
12.98
|
%
|
N/
|
A
|
||||||||||||||
|
Tier 1 capital to average assets (Bank)
|
11.03
|
%
|
11.38
|
%
|
11.57
|
%
|
11.41
|
%
|
11.36
|
%
|
11.03
|
%
|
11.36
|
%
|
||||||||||||||
|
Total capital to risk-weighted assets (Bank)
|
14.23
|
%
|
14.69
|
%
|
14.57
|
%
|
15.27
|
%
|
15.98
|
%
|
14.23
|
%
|
15.98
|
%
|
||||||||||||||
|
Tangible common equity to assets
|
9.03
|
%
|
9.09
|
%
|
9.05
|
%
|
9.05
|
%
|
9.49
|
%
|
9.03
|
%
|
9.49
|
%
|
||||||||||||||
|
END OF PERIOD BALANCES
|
||||||||||||||||||||||||||||
|
Total portfolio loans
|
$
|
1,192,878
|
$
|
1,130,024
|
$
|
1,135,311
|
$
|
1,118,483
|
$
|
1,054,788
|
$
|
1,192,878
|
$
|
1,054,788
|
||||||||||||||
|
Earning assets
|
1,527,714
|
1,480,839
|
1,471,945
|
1,442,651
|
1,355,635
|
1,527,714
|
1,355,635
|
|||||||||||||||||||||
|
Total assets
|
1,659,339
|
1,618,014
|
1,610,209
|
1,583,845
|
1,489,664
|
1,659,339
|
1,489,664
|
|||||||||||||||||||||
|
Deposits
|
1,366,849
|
1,327,813
|
1,320,516
|
1,306,325
|
1,216,089
|
1,366,849
|
1,216,089
|
|||||||||||||||||||||
|
Total shareholders' equity
|
149,733
|
146,843
|
145,581
|
142,519
|
140,469
|
149,733
|
140,469
|
|||||||||||||||||||||
|
AVERAGE BALANCES
|
||||||||||||||||||||||||||||
|
Total portfolio loans
|
$
|
1,155,339
|
$
|
1,138,880
|
$
|
1,120,395
|
$
|
1,072,585
|
$
|
1,043,774
|
$
|
1,138,333
|
$
|
1,040,644
|
||||||||||||||
|
Earning assets
|
1,532,562
|
1,460,025
|
1,415,643
|
1,373,157
|
1,358,219
|
1,469,838
|
1,348,701
|
|||||||||||||||||||||
|
Total assets
|
1,667,736
|
1,594,365
|
1,550,377
|
1,508,441
|
1,497,386
|
1,604,589
|
1,489,249
|
|||||||||||||||||||||
|
Deposits
|
1,376,257
|
1,302,349
|
1,271,228
|
1,232,343
|
1,224,041
|
1,316,996
|
1,217,721
|
|||||||||||||||||||||
|
Total shareholders' equity
|
148,214
|
146,404
|
144,062
|
141,720
|
139,107
|
146,242
|
136,936
|
|||||||||||||||||||||