Attached files

file filename
EX-99.3 - EXHIBIT 99.3 - INDEPENDENT BANK CORP /MI/ex99_3.htm
EX-99.2 - EXHIBIT 99.2 - INDEPENDENT BANK CORP /MI/ex99_2.htm
8-K - INDEPENDENT BANK CORPORATION 8-K 7-28-2016 - INDEPENDENT BANK CORP /MI/form8k.htm

Exhibit 99.1


News Release
 
   
 
Independent Bank Corporation
 
4200 East Beltline
 
Grand Rapids, MI 49525
 
616.527.5820

For Release: Immediately

Contact: William B. Kessel, President and CEO, 616.447.3933
Robert N. Shuster, Chief Financial Officer, 616.522.1765

INDEPENDENT BANK CORPORATION REPORTS
2016 SECOND QUARTER RESULTS

GRAND RAPIDS, Mich., July 28, 2016 - Independent Bank Corporation (NASDAQ: IBCP) reported second quarter 2016 net income of $6.4 million, or $0.30 per diluted share, versus net income of $5.6 million, or $0.24 per diluted share, in the prior-year period.  For the six months ended June 30, 2016, the Company reported net income of $10.5 million, or $0.48 per diluted share, compared to net income of $9.4 million, or $0.40 per diluted share, in the prior-year period.

Second quarter 2016 highlights include:

· Net income and diluted earnings per share increased 14.6% and 25.0%, respectively, over 2015;
· A year-over-year increase in quarterly net interest income of $0.9 million, or 5.0%;
· A year-over-year decrease in quarterly non-interest expense of $0.7 million, or 3.2%;
· Continued improvement in asset quality metrics with net recoveries of $1.0 million on previously charged-off loans and a $0.8 million, or 4.5%, decline in non-performing assets;
· Total adjusted net loan growth of $36.4 million, or 9.5% annualized.
· A 2.4% increase in tangible book value per share to $11.49 at June 30, 2016 from $11.22 at Mar. 31, 2016.
· The payment of an eight cent per share dividend on common stock on May 16, 2016.

The second quarter of 2016 also included a $0.65 million ($0.02 per diluted share, after tax) impairment charge on capitalized mortgage loan servicing rights as well as a $0.28 million income tax benefit ($0.01 per diluted share) resulting from the adoption of Financial Accounting Standards Board Accounting Standards Update 2016-09 “Compensation – Stock Compensation (718) Improvements to Employee Share-Based Payment Accounting” (“ASU 2016-09”).

William B. (“Brad”) Kessel, the President and Chief Executive Officer of Independent Bank Corporation, commented: “We are very pleased to report strong overall results for the second quarter of 2016.  Solid loan growth, continued improvement in asset quality, a rise in net gains on mortgage loans, as well as our continuing efforts to reduce non-interest expenses, contributed to a 14.6% increase in our net income.  Diluted earnings per share rose by 25.0%, reflecting both the increase in net income and the benefit from our share repurchase activity.  Further, despite continued pressure from the low interest rate environment, we did achieve growth in net interest income on a quarterly and year-to-date basis compared to 2015.  As we look ahead to the remainder of 2016 and beyond, we are focused on building on the momentum generated in the first half of 2016.”

Operating Results

The Company’s net interest income totaled $19.6 million during the second quarter of 2016, an increase of $0.9 million, or 5.0% from the year-ago period, but down slightly ($0.1 million, or 0.7%) from the first quarter of 2016.  The Company’s tax equivalent net interest income as a percent of average interest-earning assets (the “net interest margin”) was 3.52% during the second quarter of 2016, compared to 3.62% in the year-ago period, and 3.61% in the first quarter of 2016.  The year-over-year quarterly increase in net interest income is due to an increase in average interest-earning assets that was only partially offset by a decline in the net interest margin.  The decrease in the net interest margin is primarily due to the prolonged low interest rate environment that has resulted in declining year-over-year average yields on the Company’s loan portfolio.  Average interest-earning assets were $2.26 billion in the second quarter of 2016 compared to $2.08 billion in the year ago quarter and $2.21 billion in the first quarter of 2016.  Net interest recoveries on previously charged-off loans totaled $0.13 million in both the second quarter of 2016 and 2015.
 
1

For the first six months of 2016, net interest income totaled $39.4 million, an increase of $2.6 million, or 7.1% from 2015.  The Company’s net interest margin for the first six months of 2016 was 3.57% compared to 3.60% in 2015.  The increase in net interest income for the first six months of 2016 is due to an increase in average interest-earning assets that was only partially offset by a decline in the net interest margin. Net interest recoveries on previously charged-off loans totaled $0.68 million and $0.18 million for the first six months of 2016 and 2015, respectively.

Non-interest income totaled $9.6 million and $17.4 million, respectively, for the second quarter and first six months of 2016, compared to $11.0 million and $19.9 million in the respective comparable year ago periods.

Interchange income totaled $2.0 million and $3.9 million for the second quarter and first six months of 2016, respectively, representing decreases of $0.3 million and $0.5 million, respectively, over the year ago comparative periods.  The decrease in interchange income in 2016 as compared to 2015 primarily results from lower incentives under the Company’s Debit Brand Agreement.  In addition, although transaction volumes increased for both the second quarter and first half of 2016 versus 2015, interchange income declined, primarily due to a higher mix of debit (PIN-based) versus credit (signature-based) transactions.

Net gains on mortgage loans were $2.5 million in the second quarter of 2016, compared to $1.8 million in the year-ago quarter.  For the first six months of 2016, net gains on mortgage loans totaled $4.2 million compared to $3.9 million in 2015.  Although mortgage loan origination and sales volumes have decreased in 2016 principally due to a decline in refinance volume, net gains on mortgage loans have increased due primarily to wider primary-to-secondary market pricing spreads that has resulted in improved profit margins on mortgage loan sales.

Mortgage loan servicing generated a loss of $0.3 million and income of $1.5 million in the second quarters of 2016 and 2015, respectively. The quarterly comparative variance is due primarily to the change in the impairment reserve (a $0.6 million impairment charge in the second quarter of 2016 as compared to a $1.2 million recovery of previously recorded impairment charges in the year-ago quarter).  For the first six months of 2016, mortgage loan servicing generated a loss of $1.3 million compared to income of $1.0 million in 2015. The year-to-date comparative variance is also due primarily to the change in the impairment reserve.  Capitalized mortgage loan servicing rights totaled $10.3 million at June 30, 2016 compared to $12.4 million at Dec. 31, 2015.  As of June 30, 2016, the Company serviced approximately $1.64 billion in mortgage loans for others on which servicing rights have been capitalized.

Non-interest expenses totaled $20.9 million in the second quarter of 2016, compared to $21.6 million in the year-ago period.  For the first six months of 2016, non-interest expenses totaled $42.9 million versus $43.7 million in 2015.  Several categories of expenses declined in 2016 as compared to the year ago period, reflecting the Company’s ongoing efforts to reduce non-interest expenses and improve its efficiency ratio.

The Company recorded an income tax expense of $2.6 million and $4.6 million in the second quarter and first six months of 2016, respectively.  This compares to an income tax expense of $2.6 million and $4.4 million in the second quarter and first six months of 2015, respectively.  The second quarter and year-to-date 2016 income tax expense was reduced by a credit of approximately $0.3 million due to the adoption of ASU 2016-09.

Asset Quality

Commenting on asset quality, President and CEO Kessel added:  “We continue to make progress in further improving asset quality, as evidenced by declines in non-performing assets and loan net charge-offs.  In addition, thirty- to eighty-nine day delinquency rates at June 30, 2016 were 0.08% for commercial loans and 0.67% for mortgage and consumer loans.  These early stage delinquency rates continue to be well-managed.”
 
2

A breakdown of non-performing loans(1) by loan type is as follows:

Loan Type
 
6/30/2016
   
12/31/2015
   
6/30/2015
 
   
(Dollars in thousands)
 
Commercial
 
$
3,710
   
$
3,572
   
$
4,233
 
Consumer/installment
   
905
     
972
     
1,174
 
Mortgage
   
6,264
     
6,174
     
6,912
 
Payment plan receivables(2)
   
18
     
5
     
18
 
Total
 
$
10,897
   
$
10,723
   
$
12,337
 
Ratio of non-performing loans to total portfolio loans
   
0.69
%
   
0.71
%
   
0.85
%
Ratio of non-performing assets to total assets
   
0.67
%
   
0.74
%
   
0.73
%
Ratio of the allowance for loan losses to non-performing loans
   
208.42
%
   
210.48
%
   
199.29
%

(1) Excludes loans that are classified as “troubled debt restructured” that are still performing.
(2) Represents payment plans for which no payments have been received for 90 days or more and for which Mepco has not yet completed the process to charge the applicable counterparty for the balance due. These balances exclude receivables due from Mepco counterparties related to the cancellation of payment plan receivables.

Non-performing loans are up slightly from Dec. 31, 2015 and have declined by $1.4 million, or 11.7%, since June 30, 2015.  The  year-over-year decline in non-performing loans primarily reflects loan net charge-offs, pay-offs, negotiated transactions and the migration of loans into ORE.  ORE and repossessed assets totaled $5.6 million at June 30, 2016, compared to $7.2 million at Dec. 31, 2015.

The provision for loan losses was a credit of $0.7 million and $0.1 million in the second quarters of 2016 and 2015, respectively.  The provision for loan losses was a credit of $1.3 million and $0.8 million in the first six months of 2016 and 2015, respectively. The level of the provision for loan losses in each period reflects the Company’s overall assessment of the allowance for loan losses, taking into consideration factors such as loan mix, levels of non-performing and classified loans and loan net charge-offs.  The Company recorded loan net recoveries of $0.95 million (0.24% annualized of average loans) and $0.04 million (0.01% annualized of average loans) in the second quarters of 2016 and 2015, respectively.  For the first six months of 2016 and 2015, the Company recorded loan net recoveries of $1.4 million (0.18% annualized of average loans) and loan net charge-offs of $0.6 million (0.09% of average loans), respectively.  The year-to-date improvement in 2016 was concentrated in commercial loans and mortgage loans.  At June 30, 2016, the allowance for loan losses totaled $22.7 million, or 1.44% of portfolio loans, compared to $22.6 million, or 1.49% of portfolio loans, at Dec. 31, 2015.

Balance Sheet, Liquidity and Capital

Total assets were $2.45 billion at June 30, 2016, an increase of $43.6 million from Dec. 31, 2015.  Loans, excluding loans held for sale, were $1.58 billion at June 30, 2016, compared to $1.52 billion at Dec. 31, 2015.  The commercial loan total of $792.0 million at June 30, 2016, included $6.7 million of inadvertent commercial deposit customer overdrafts that were cleared on July 1, 2016.

Deposits totaled $2.13 billion at June 30, 2016, an increase of $42.3 million from Dec. 31, 2015.  The increase in deposits is primarily due to growth in checking, savings and time account balances.

Cash and cash equivalents totaled $61.0 million at June 30, 2016, versus $85.8 million at Dec. 31, 2015. Securities available for sale totaled $599.8 million at June 30, 2016, versus $585.5 million at Dec. 31, 2015.  This $14.3 million increase is primarily due to the purchase of corporate securities, asset-backed securities, and municipal securities during the first six months of 2016.

Total shareholders’ equity was $246.9 million at June 30, 2016, or 10.07% of total assets.  Tangible common equity totaled $244.8 million at June 30, 2016, or $11.49 per share.  The Company’s wholly owned subsidiary, Independent Bank, remains significantly above “well capitalized” for regulatory purposes with the following ratios:

 
 
Regulatory Capital Ratios
 
6/30/2016
   
12/31/2015
   
Well
Capitalized
Minimum
 
                                                                                  
Tier 1 capital to average total assets
   
9.87
%
   
10.23
%
   
5.00
%
Tier 1 common equity to risk-weighted assets
   
13.87
%
   
14.43
%
   
6.50
%
Tier 1 capital to risk-weighted assets
   
13.87
%
   
14.43
%
   
8.00
%
Total capital to risk-weighted assets
   
15.12
%
   
15.69
%
   
10.00
%
 
3

Share Repurchase Plan

As previously announced, on Jan. 21, 2016, the Board of Directors of the Company authorized a share repurchase plan.  Under the terms of the original 2016 share repurchase plan, the Company is authorized to buy back up to 5% of its outstanding common stock.  Also as previously announced, on Apr. 26, 2016 the Board of Directors of the Company authorized a $5.0 million expansion of the 2016 share repurchase plan.   The repurchase plan is authorized to last through Dec. 31, 2016.

Thus far in 2016 (through July 26, 2016), the Company had repurchased 1,153,136 shares of its common stock at a weighted average price of $14.62 per share.  As of July 26, 2016, the Company had approximately $4.41 million remaining under the 2016 share repurchase plan.  The Company did not have any share repurchases that settled in the second quarter of 2016.

Earnings Conference Call

Brad Kessel, President and CEO, and Rob Shuster, CFO, will review second quarter 2016 results in a conference call for investors and analysts beginning at 11:00 am ET on Thursday, July 28, 2016.
 
To participate in the live conference call, please dial 1-866-200-8394. Also the conference call will be accessible through an audio webcast with user-controlled slides via the following event site/URL:  http://services.choruscall.com/links/ibcp160728.

A playback of the call can be accessed by dialing 1-877-344-7529 (Conference ID # 10088305). The replay will be available through Aug. 4, 2016.

About Independent Bank Corporation

Independent Bank Corporation (NASDAQ: IBCP) is a Michigan-based bank holding company with total assets of approximately $2.5 billion.  Founded as First National Bank of Ionia in 1864, Independent Bank Corporation operates a branch network across Michigan's Lower Peninsula through one state-chartered bank subsidiary.  This subsidiary (Independent Bank) provides a full range of financial services, including commercial banking, mortgage lending, investments and title services.  Independent Bank Corporation is committed to providing exceptional personal service and value to its customers, stockholders and the communities it serves.

For more information, please visit our Web site at:  www.IndependentBank.com.

Any statements in this news release that are not historical facts are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Words such as “anticipates,” “believes,” “contemplates,” “feels,” “expects,” “estimates,” “seeks,” “strives,” “plans,” “intends,” “outlook,” “forecast,” “position,” “target,” “mission,” “assume,” “achievable,” “potential,” “strategy,” “goal,” “aspiration,” “opportunity,” “initiative,” “outcome,” “continue,” “remain,” “maintain,” “on course,” “trend,” “objective,” “looks forward” and variations of such words and similar expressions, or future or conditional verbs such as “will,” “would,” “should,” “could,” “might,” “can,” “may” or similar expressions, as they relate to Independent Bank Corporation or its management, are intended to identify forward-looking statements. These forward-looking statements are predicated on the beliefs and assumptions of Independent Bank Corporation's management based on information known to Independent Bank Corporation's management as of the date of this news release and do not purport to speak as of any other date. Forward looking statements may include descriptions of plans and objectives of Independent Bank Corporation's management for future or past operations, products or services, and forecasts of Independent Bank Corporation's revenue, earnings or other measures of economic performance, including statements of profitability, business segments and subsidiaries, and estimates of credit trends. Such statements reflect the view of Independent Bank Corporation's management as of this date with respect to future events and are subject to risks and uncertainties. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, Independent Bank Corporation's actual results could differ materially from those discussed. Factors that could cause or contribute to such differences are changes in general economic, political or industry conditions; changes in monetary and fiscal policies, including the interest rate policies of the Federal Reserve Board; volatility and disruptions in capital and credit markets; the interdependence of financial service companies; changes in regulation or oversight; unfavorable developments concerning credit quality; any future acquisitions or divestitures; the effects of more stringent capital or liquidity requirements; declines or other changes in the businesses or industries of Independent Bank Corporation's customers; the implementation of Independent Bank Corporation's strategies and business models; Independent Bank Corporation's ability to utilize technology to efficiently and effectively develop, market and deliver new products and services; operational difficulties, failure of technology infrastructure or information security incidents; changes in the financial markets, including fluctuations in interest rates and their impact on deposit pricing; competitive product and pricing pressures among financial institutions within Independent Bank Corporation's markets; changes in customer behavior; management's ability to maintain and expand customer relationships; management's ability to retain key officers and employees; the impact of legal and regulatory proceedings or determinations; the effectiveness of methods of reducing risk exposures; the effects of terrorist activities and other hostilities; the effects of catastrophic events; changes in accounting standards and the critical nature of Independent Bank Corporation's accounting policies. Independent Bank Corporation cautions that the foregoing list of factors is not exclusive. For discussion of factors that may cause actual results to differ from expectations, please refer to our filings with the Securities and Exchange Commission. In particular, please refer to “Item 1A. Risk Factors” in Independent Bank Corporation's Annual Report on Form 10-K for the year ended December 31, 2015. Forward-looking statements speak only as of the date they are made. Independent Bank Corporation does not undertake to update forward-looking statements to reflect facts, circumstances, assumptions or events that occur after the date the forward looking statements are made. For any forward-looking statements made in this news release or in any documents, Independent Bank Corporation claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.
 
4

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Financial Condition

   
June 30,
2016
   
December 31,
2015
 
   
(unaudited)
 
   
(In thousands, except share amounts)
 
Assets
           
Cash and due from banks
 
$
34,542
   
$
54,260
 
Interest bearing deposits
   
26,488
     
31,523
 
Cash and Cash Equivalents
   
61,030
     
85,783
 
Interest bearing deposits - time
   
8,560
     
11,866
 
Trading securities
   
212
     
148
 
Securities available for sale
   
599,755
     
585,484
 
Federal Home Loan Bank and Federal Reserve Bank stock, at cost
   
15,229
     
15,471
 
Loans held for sale, carried at fair value
   
31,713
     
27,866
 
Loans
               
Commercial
   
792,000
     
748,398
 
Mortgage
   
506,021
     
500,454
 
Installment
   
252,712
     
231,599
 
Payment plan receivables
   
31,389
     
34,599
 
Total Loans
   
1,582,122
     
1,515,050
 
Allowance for loan losses
   
(22,712
)
   
(22,570
)
Net Loans
   
1,559,410
     
1,492,480
 
Other real estate and repossessed assets
   
5,572
     
7,150
 
Property and equipment, net
   
41,044
     
43,103
 
Bank-owned life insurance
   
54,990
     
54,402
 
Deferred tax assets, net
   
35,257
     
39,635
 
Capitalized mortgage loan servicing rights
   
10,331
     
12,436
 
Vehicle service contract counterparty receivables, net
   
3,036
     
7,229
 
Other intangibles
   
2,106
     
2,280
 
Accrued income and other assets
   
24,451
     
23,733
 
Total Assets
 
$
2,452,696
   
$
2,409,066
 
                 
Liabilities and Shareholders' Equity
 
Deposits
               
Non-interest bearing
 
$
678,489
   
$
659,793
 
Savings and interest-bearing checking
   
997,102
     
988,174
 
Reciprocal
   
49,355
     
50,207
 
Time
   
403,346
     
387,789
 
Total Deposits
   
2,128,292
     
2,085,963
 
Other borrowings
   
11,797
     
11,954
 
Subordinated debentures
   
35,569
     
35,569
 
Vehicle service contract counterparty payables
   
1,066
     
797
 
Accrued expenses and other liabilities
   
29,049
     
23,691
 
Total Liabilities
   
2,205,773
     
2,157,974
 
                 
Shareholders’ Equity
               
Preferred stock, no par value, 200,000 shares authorized; none issued or outstanding
   
-
     
-
 
Common stock, no par value, 500,000,000 shares authorized; issued and outstanding:
               
21,315,881 shares at June 30, 2016 and 22,251,373 shares at December 31, 2015
   
324,268
     
339,462
 
Accumulated deficit
   
(74,062
)
   
(82,334
)
Accumulated other comprehensive loss
   
(3,283
)
   
(6,036
)
Total Shareholders’ Equity
   
246,923
     
251,092
 
Total Liabilities and Shareholders’ Equity
 
$
2,452,696
   
$
2,409,066
 
 
5

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations

   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
March 31,
   
June 30,
   
June 30,
 
   
2016
   
2016
   
2015
   
2016
   
2015
 
   
(unaudited)
 
Interest Income
 
(In thousands, except per share amounts)
 
Interest and fees on loans
 
$
18,208
   
$
18,556
   
$
17,751
   
$
36,764
   
$
34,990
 
Interest on securities
                                       
Taxable
   
2,480
     
2,244
     
1,869
     
4,724
     
3,627
 
Tax-exempt
   
282
     
248
     
222
     
530
     
439
 
Other investments
   
297
     
306
     
289
     
603
     
627
 
Total Interest Income
   
21,267
     
21,354
     
20,131
     
42,621
     
39,683
 
Interest Expense
                                       
Deposits
   
1,152
     
1,114
     
967
     
2,266
     
1,974
 
Other borrowings
   
485
     
477
     
463
     
962
     
917
 
Total Interest Expense
   
1,637
     
1,591
     
1,430
     
3,228
     
2,891
 
Net Interest Income
   
19,630
     
19,763
     
18,701
     
39,393
     
36,792
 
Provision for loan losses
   
(734
)
   
(530
)
   
(134
)
   
(1,264
)
   
(793
)
Net Interest Income After Provision for Loan Losses
   
20,364
     
20,293
     
18,835
     
40,657
     
37,585
 
Non-interest Income
                                       
Service charges on deposit accounts
   
3,038
     
2,845
     
3,117
     
5,883
     
5,967
 
Interchange income
   
1,976
     
1,878
     
2,240
     
3,854
     
4,382
 
Net gains (losses) on assets
                                       
Mortgage loans
   
2,529
     
1,642
     
1,784
     
4,171
     
3,923
 
Securities
   
185
     
162
     
(33
)
   
347
     
52
 
Mortgage loan servicing
   
(334
)
   
(978
)
   
1,452
     
(1,312
)
   
1,032
 
Title insurance fees
   
253
     
288
     
337
     
541
     
593
 
Other
   
1,933
     
1,972
     
2,090
     
3,905
     
4,000
 
Total Non-interest Income
   
9,580
     
7,809
     
10,987
     
17,389
     
19,949
 
Non-Interest Expense
                                       
Compensation and employee benefits
   
12,000
     
11,881
     
11,791
     
23,881
     
23,576
 
Occupancy, net
   
1,856
     
2,207
     
2,040
     
4,063
     
4,459
 
Data processing
   
1,936
     
2,101
     
2,027
     
4,037
     
3,957
 
Furniture, fixtures and equipment
   
965
     
984
     
965
     
1,949
     
1,917
 
Communications
   
722
     
888
     
694
     
1,610
     
1,430
 
Loan and collection
   
571
     
825
     
967
     
1,396
     
2,122
 
Advertising
   
478
     
477
     
448
     
955
     
932
 
Legal and professional
   
345
     
413
     
453
     
758
     
833
 
FDIC deposit insurance
   
331
     
334
     
351
     
665
     
694
 
Interchange expense
   
267
     
266
     
289
     
533
     
580
 
Credit card and bank service fees
   
198
     
187
     
203
     
385
     
405
 
Vehicle service contract counterparty contingencies
   
(1
)
   
30
     
30
     
29
     
59
 
Provision for loss reimbursement on sold loans
   
-
     
(15
)
   
45
     
(15
)
   
(24
)
Costs (recoveries) related to unfunded lending commitments
   
(80
)
   
13
     
4
     
(67
)
   
20
 
Net gains on other real estate and repossessed assets
   
(159
)
   
(6
)
   
(139
)
   
(165
)
   
(178
)
Other
   
1,466
     
1,460
     
1,411
     
2,926
     
2,948
 
Total Non-interest Expense
   
20,895
     
22,045
     
21,579
     
42,940
     
43,730
 
Income Before Income Tax
   
9,049
     
6,057
     
8,243
     
15,106
     
13,804
 
Income tax expense
   
2,611
     
1,957
     
2,624
     
4,568
     
4,404
 
Net Income
 
$
6,438
   
$
4,100
   
$
5,619
   
$
10,538
   
$
9,400
 
Net Income Per Common Share
                                       
Basic
 
$
0.30
   
$
0.19
   
$
0.25
   
$
0.49
   
$
0.41
 
Diluted
 
$
0.30
   
$
0.19
   
$
0.24
   
$
0.48
   
$
0.40
 
 
6

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Selected Financial Data

   
June 30,
2016
   
March 31,
2016
   
December 31,
2015
   
September 30,
2015
   
June 30,
2015
 
   
(unaudited)
 
   
(dollars in thousands except per share data)
 
Three Months Ended
                             
Net interest income
 
$
19,630
   
$
19,763
   
$
19,353
   
$
18,841
   
$
18,701
 
Provision for loan losses
   
(734
)
   
(530
)
   
(1,677
)
   
(244
)
   
(134
)
Non-interest income
   
9,580
     
7,809
     
10,062
     
10,119
     
10,987
 
Non-interest expense
   
20,895
     
22,045
     
22,841
     
21,879
     
21,579
 
Income before income tax
   
9,049
     
6,057
     
8,251
     
7,325
     
8,243
 
Income tax expense
   
2,611
     
1,957
     
2,681
     
2,278
     
2,624
 
Net income
 
$
6,438
   
$
4,100
   
$
5,570
   
$
5,047
   
$
5,619
 
                                         
Basic earnings per share
 
$
0.30
   
$
0.19
   
$
0.25
   
$
0.22
   
$
0.25
 
Diluted earnings per share
   
0.30
     
0.19
     
0.25
     
0.22
     
0.24
 
Cash dividend per share
   
0.08
     
0.08
     
0.08
     
0.06
     
0.06
 
                                         
Average shares outstanding
   
21,280,926
     
21,751,108
     
22,314,319
     
22,673,033
     
22,899,040
 
Average diluted shares outstanding
   
21,639,077
     
22,061,937
     
22,629,107
     
23,132,682
     
23,440,478
 
                                         
Performance Ratios
                                       
Return on average assets
   
1.06
%
   
0.68
%
   
0.93
%
   
0.86
%
   
0.98
%
Return on average common equity
   
10.66
     
6.70
     
8.80
     
7.84
     
8.86
 
Efficiency ratio
   
71.27
     
79.67
     
76.77
     
78.22
     
71.97
 
                                         
As a Percent of Average Interest-Earning Assets
                                 
Interest income
   
3.81
%
   
3.90
%
   
3.84
%
   
3.85
%
   
3.90
%
Interest expense
   
0.29
     
0.29
     
0.28
     
0.27
     
0.28
 
Net interest income
   
3.52
     
3.61
     
3.56
     
3.58
     
3.62
 
                                         
Average Balances
                                       
Loans
 
$
1,577,026
   
$
1,549,789
   
$
1,492,687
   
$
1,474,269
   
$
1,453,416
 
Securities available for sale
   
591,648
     
563,815
     
598,961
     
553,909
     
560,742
 
Total earning assets
   
2,258,536
     
2,210,586
     
2,178,624
     
2,112,381
     
2,082,967
 
Total assets
   
2,447,910
     
2,420,855
     
2,385,459
     
2,322,111
     
2,293,446
 
Deposits
   
2,131,788
     
2,103,477
     
2,061,178
     
1,995,035
     
1,965,029
 
Interest bearing liabilities
   
1,506,335
     
1,497,584
     
1,459,837
     
1,409,499
     
1,409,309
 
Shareholders' equity
   
242,800
     
246,086
     
251,123
     
255,463
     
254,483
 
                                         
End of Period
                                       
Capital
                                       
Tangible common equity ratio
   
9.99
%
   
9.60
%
   
10.34
%
   
10.48
%
   
11.02
%
Average equity to average assets
   
9.92
     
10.17
     
10.93
     
11.07
     
11.11
 
Tangible book value per share
 
$
11.49
   
$
11.22
   
$
11.18
   
$
11.11
   
$
11.06
 
Total shares outstanding
   
21,315,881
     
21,261,830
     
22,251,373
     
22,548,562
     
22,769,416
 
                                         
Selected Balances
                                       
Loans
 
$
1,582,122
   
$
1,538,982
   
$
1,515,050
   
$
1,467,999
   
$
1,450,007
 
Securities available for sale
   
599,755
     
589,500
     
585,484
     
604,662
     
557,695
 
Total earning assets
   
2,264,079
     
2,285,331
     
2,187,408
     
2,179,714
     
2,078,444
 
Total assets
   
2,452,696
     
2,488,367
     
2,409,066
     
2,394,861
     
2,288,954
 
Deposits
   
2,128,292
     
2,154,706
     
2,085,963
     
2,060,962
     
1,961,417
 
Interest bearing liabilities
   
1,497,169
     
1,530,607
     
1,473,693
     
1,468,393
     
1,392,185
 
Shareholders' equity
   
246,923
     
240,792
     
251,092
     
252,980
     
254,375
 
 
 
7