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 - 8-K - 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
2017 SECOND QUARTER RESULTS

GRAND RAPIDS, Mich., July 27, 2017 - Independent Bank Corporation (NASDAQ: IBCP) reported second quarter 2017 net income of $5.9 million, or $0.27 per diluted share, versus net income of $6.4 million, or $0.30 per diluted share, in the prior-year period. The decrease in second quarter 2017 results as compared to 2016 primarily reflects increases in the provision for loan losses and in non-interest and income tax expenses that were partially offset by increases in net interest income and in non-interest income.

For the six months ended June 30, 2017, the Company reported net income of $11.9 million, or $0.55 per diluted share, compared to net income of $10.5 million, or $0.48 per diluted share, in the prior-year period. The increase in 2017 year-to-date results as compared to 2016 is primarily due to increases in net interest income and non-interest income that were partially offset by increases in the provision for loan losses as well as in non-interest and income tax expenses.

Second quarter 2017 highlights include:

·
A year-over-year increase in quarterly net interest income of $1.9 million, or 9.5%;
·
A year-over-year increase in quarterly net gains on mortgage loans of $0.8 million, or 32.2%;
·
Continued improvement in asset quality metrics with a $3.4 million, or 23.6%, decline in non-performing assets;
·
Total portfolio loan net growth of $140.9 million, or 33.8% annualized;
·
Closing on the sale of the Company’s payment plan processing business (Mepco Finance Corporation) and related assets in May 2017;
·
A 2.8% increase in tangible book value per share to $12.22 at June 30, 2017 from $11.89 at Mar. 31, 2017; and
·
The payment of a ten cent per share dividend on common stock on May 15, 2017.

The second quarter of 2017 included a $0.65 million ($0.02 per diluted share, after tax) decline in the fair value of capitalized mortgage loan servicing rights due to price. The second quarter of 2016 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: “Excluding the after-tax, two cent per diluted share, charge related to a decline in price of our capitalized mortgage loan servicing rights, our second quarter 2017 results met our expectations and included a provision for loan losses expense of $0.6 million. Strong loan origination activity led to significant loan growth, increased net interest income and a rise in net gains on mortgage loans. We were particularly pleased with the sequential quarterly growth in net interest income despite the impact of the sale of our high yielding payment plan receivables in May 2017 and a $0.36 million decline in interest recoveries on previously charged off or non-accrual loans. As we look ahead to the remainder of 2017 and beyond, we are focused on building on the momentum generated in the first half of 2017.”
 
1

Operating Results

The Company’s net interest income totaled $21.5 million during the second quarter of 2017, an increase of $1.9 million, or 9.5% from the year-ago period, and up slightly from the first quarter of 2017. The Company’s tax equivalent net interest income as a percent of average interest-earning assets (the “net interest margin”) was 3.60% during the second quarter of 2017, compared to 3.52% in the year-ago period, and 3.69% in the first quarter of 2017. The year-over-year quarterly increase in net interest income is due to increases in both average interest-earning assets and in the net interest margin. Average interest-earning assets were $2.42 billion in the second quarter of 2017, compared to $2.26 billion in the year ago quarter and $2.37 billion in the first quarter of 2017.

For the first six months of 2017, net interest income totaled $43.0 million, an increase of $3.6 million, or 9.0% from 2016. The Company’s net interest margin for the first six months of 2017 was 3.65% compared to 3.57% in 2016. The increase in net interest income for the first six months of 2017 is due to increases in both average interest-earning assets and in the net interest margin.

Non-interest income totaled $10.4 million and $20.8 million, respectively, for the second quarter and first six months of 2017, compared to $9.6 million and $17.4 million in the respective comparable year ago periods. These increases were primarily due to growth in net revenues from the Company’s mortgage banking activities (net gains on mortgage loans and net mortgage loan servicing income). Both service charges on deposit accounts and interchange income also grew year-over-year.

Net gains on mortgage loans were $3.3 million in the second quarter of 2017, compared to $2.5 million in the year-ago quarter. For the first six months of 2017, net gains on mortgage loans totaled $5.9 million compared to $4.2 million in 2016. Mortgage loan origination and sales volumes have increased in 2017 primarily due to the expansion of the Company’s mortgage banking operations (opening additional loan production offices) that principally occurred in the last quarter of 2016 and first quarter of 2017.

Mortgage loan servicing generated a loss of $0.2 million and $0.3 million in the second quarters of 2017 and 2016, respectively. For the first six months of 2017, mortgage loan servicing generated income of $0.7 million as compared to a loss of $1.3 million in 2016. This activity is summarized in the following table:

   
Three Months Ended
 
Six Months Ended
   
6/30/2017
 
6/30/2016
 
6/30/2017
 
6/30/2016
Mortgage loan servicing:
 
(Dollars in thousands)
 
Revenue, net
 
$
1,073
   
$
1,021
   
$
2,162
   
$
2,050
 
Fair value change due to price
   
(648
)
   
--
     
(503
)
   
--
 
Fair value change due to pay-downs
   
(583
)
   
--
     
(992
)
   
--
 
Amortization
   
--
     
(709
)
   
--
     
(1,266
)
Impairment (charge) recovery
   
--
     
(646
)
   
--
     
(2,096
)
Total
 
$
(158
)
 
$
(334
)
 
$
667
   
$
(1,312
)
 
Effective on Jan. 1, 2017, the Company adopted the fair value accounting method for capitalized mortgage loan servicing rights.

Non-interest expenses totaled $22.8 million in the second quarter of 2017, compared to $20.9 million in the year-ago period. For the first six months of 2017, non-interest expenses totaled $46.3 million versus $42.9 million in 2016. These year-over-year increases in non-interest expenses were primarily due to increases in compensation and employee benefits largely related to the aforementioned expansion of the Company’s mortgage banking operations.

The Company recorded an income tax expense of $2.7 million and $5.3 million in the second quarter and first six months of 2017, respectively. This compares to an income tax expense of $2.6 million and $4.6 million in the second quarter and first six months of 2016, 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 loans and assets. In addition, thirty- to eighty-nine day delinquency rates at June 30, 2017 were 0.03% for commercial loans and 0.52% 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
 
6/30/2017
   
12/31/2016
   
6/30/2016
 
   
(Dollars in thousands)
 
Commercial
 
$
754
   
$
5,163
   
$
3,710
 
Consumer/installment
   
754
     
907
     
905
 
Mortgage
   
7,034
     
7,294
     
6,264
 
Payment plan receivables
   
--
     
--
     
18
 
Total
 
$
8,542
   
$
13,364
   
$
10,897
 
Ratio of non-performing loans to total portfolio loans
   
0.47
%
   
0.83
%
   
0.69
%
Ratio of non-performing assets to total assets
   
0.41
%
   
0.72
%
   
0.67
%
Ratio of the allowance for loan losses to non-performing loans
   
241.00
%
   
151.41
%
   
208.42
%

(1)
Excludes loans that are classified as “troubled debt restructured” that are still performing.

Non-performing loans have declined $4.8 million, or 36.1%, from Dec. 31, 2016. This decline primarily reflects the pay-off or liquidation of non-performing commercial loans. ORE and repossessed assets totaled $2.4 million at June 30, 2017, compared to $5.0 million at Dec. 31, 2016.

The provision for loan losses was an expense of $0.6 million and a credit of $0.7 million in the second quarters of 2017 and 2016, respectively. The provision for loan losses was an expense of $0.2 million and a credit of $1.3 million in the first six months of 2017 and 2016, 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 growth, loan mix, levels of non-performing and classified loans and loan net charge-offs. The Company recorded loan net charge-offs of $0.04 million (0.01% annualized of average loans) and loan net recoveries of $0.95 million (0.24% annualized of average loans) in the second quarters of 2017 and 2016, respectively. For the first six months of 2017 and 2016, the Company recorded loan net recoveries of $0.1 million (0.02% annualized of average loans) and $1.4 million (0.18% of average loans), respectively. The year-to-date change in 2017 was due primarily to a decline in recoveries of previously charged-off commercial loans. At June 30, 2017, the allowance for loan losses totaled $20.6 million, or 1.14% of portfolio loans, compared to $20.2 million, or 1.26% of portfolio loans, at Dec. 31, 2016.

Balance Sheet, Liquidity and Capital

Total assets were $2.67 billion at June 30, 2017, an increase of $116.4 million from Dec. 31, 2016. Loans, excluding loans held for sale, were $1.81 billion at June 30, 2017, compared to $1.61 billion at Dec. 31, 2016.

Deposits totaled $2.25 billion at June 30, 2017, an increase of $20.5 million from Dec. 31, 2016. The increase in deposits is primarily due to growth in checking, savings and brokered deposit account balances that was partially offset by a decline in time deposits.

Cash and cash equivalents totaled $59.8 million at June 30, 2017, versus $83.2 million at Dec. 31, 2016. Securities available for sale totaled $583.7 million at June 30, 2017, versus $610.6 million at Dec. 31, 2016.

Total shareholders’ equity was $262.5 million at June 30, 2017, or 9.85% of total assets. Tangible common equity totaled $260.7 million at June 30, 2017, or $12.22 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
 
 
 
6/30/2017
   
 
 
12/31/2016
   
Well
Capitalized
Minimum
 
                         
Tier 1 capital to average total assets
   
9.93%
   
9.90%
   
5.00%
Tier 1 common equity to risk-weighted assets
   
13.26%
   
13.87%
   
6.50%
Tier 1 capital to risk-weighted assets
   
13.26%
   
13.87%
   
8.00%
Total capital to risk-weighted assets
   
14.37%
   
15.02%
   
10.00%

Share Repurchase Plan

As previously announced, on Jan. 23, 2017, the Board of Directors of the Company authorized a share repurchase plan. Under the terms of the 2017 share repurchase plan, the Company is authorized to buy back up to 5% of its outstanding common stock. The repurchase plan is authorized to last through Dec. 31, 2017. Thus far in 2017, the Company has not repurchased any shares.
 
3

Earnings Conference Call

Brad Kessel, President and CEO, and Rob Shuster, CFO, will review the quarterly results in a conference call for investors and analysts beginning at 11:00 am ET on Thursday, July 27, 2017.

 
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/ibcp170727.html.
 
A playback of the call can be accessed by dialing 1-877-344-7529 (Conference ID # 10109901). The replay will be available through Aug. 3, 2017.

About Independent Bank Corporation

Independent Bank Corporation (NASDAQ: IBCP) is a Michigan-based bank holding company with total assets of approximately $2.7 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 insurance. 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: 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 about profitability, business lines 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, 2016. 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,
2017
   
December 31,
2016
 
   
(unaudited)
 
   
(In thousands, except share amounts)
 
Assets
           
Cash and due from banks
 
$
35,513
   
$
35,238
 
Interest bearing deposits
   
24,255
     
47,956
 
Cash and Cash Equivalents
   
59,768
     
83,194
 
Interest bearing deposits - time
   
5,339
     
5,591
 
Trading securities
   
286
     
410
 
Securities available for sale
   
583,725
     
610,616
 
Federal Home Loan Bank and Federal Reserve Bank stock, at cost
   
15,543
     
15,543
 
Loans held for sale, carried at fair value
   
45,693
     
35,946
 
Payment plan receivables and other assets held for sale
   
-
     
33,360
 
Loans
               
Commercial
   
828,778
     
804,017
 
Mortgage
   
674,499
     
538,615
 
Installment
   
308,400
     
265,616
 
Total Loans
   
1,811,677
     
1,608,248
 
Allowance for loan losses
   
(20,586
)
   
(20,234
)
Net Loans
   
1,791,091
     
1,588,014
 
Other real estate and repossessed assets
   
2,368
     
5,004
 
Property and equipment, net
   
39,356
     
40,175
 
Bank-owned life insurance
   
54,003
     
54,033
 
Deferred tax assets, net
   
25,201
     
32,818
 
Capitalized mortgage loan servicing rights
   
14,515
     
13,671
 
Vehicle service contract counterparty receivables, net
   
2,091
     
2,271
 
Other intangibles
   
1,759
     
1,932
 
Accrued income and other assets
   
24,629
     
26,372
 
Total Assets
 
$
2,665,367
   
$
2,548,950
 
                 
Liabilities and Shareholders' Equity
 
Deposits
               
Non-interest bearing
 
$
720,713
   
$
717,472
 
Savings and interest-bearing checking
   
1,035,469
     
1,015,724
 
Reciprocal
   
46,612
     
38,657
 
Time
   
410,136
     
453,866
 
Brokered time
   
33,289
     
-
 
Total Deposits
   
2,246,219
     
2,225,719
 
Other borrowings
   
85,524
     
9,433
 
Subordinated debentures
   
35,569
     
35,569
 
Other liabilities held for sale
   
-
     
718
 
Accrued expenses and other liabilities
   
35,602
     
28,531
 
Total Liabilities
   
2,402,914
     
2,299,970
 
                 
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: 21,334,740 shares at June 30, 2017 and 21,258,092 shares at December 31, 2016
   
324,231
     
323,745
 
Accumulated deficit
   
(57,966
)
   
(65,657
)
Accumulated other comprehensive loss
   
(3,812
)
   
(9,108
)
Total Shareholders’ Equity
   
262,453
     
248,980
 
Total Liabilities and Shareholders’ Equity
 
$
2,665,367
   
$
2,548,950
 
 
5

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
 
   
Three Months Ended
   
Six Months Ended
 
    June 30,     March 31,     June 30,    
June 30,
 
   
2017
   
2017
   
2016
   
2017
   
2016
 
   
(unaudited)
 
Interest Income
 
(In thousands, except per share amounts)
 
Interest and fees on loans
 
$
19,949
   
$
19,858
   
$
18,208
   
$
39,807
   
$
36,764
 
Interest on securities
                                       
Taxable
   
2,781
     
2,754
     
2,480
     
5,535
     
4,724
 
Tax-exempt
   
511
     
455
     
282
     
966
     
530
 
Other investments
   
292
     
312
     
297
     
604
     
603
 
Total Interest Income
   
23,533
     
23,379
     
21,267
     
46,912
     
42,621
 
Interest Expense
                                       
Deposits
   
1,478
     
1,443
     
1,152
     
2,921
     
2,266
 
Other borrowings
   
563
     
470
     
485
     
1,033
     
962
 
Total Interest Expense
   
2,041
     
1,913
     
1,637
     
3,954
     
3,228
 
Net Interest Income
   
21,492
     
21,466
     
19,630
     
42,958
     
39,393
 
Provision for loan losses
   
583
     
(359
)
   
(734
)
   
224
     
(1,264
)
Net Interest Income After Provision for Loan Losses
   
20,909
     
21,825
     
20,364
     
42,734
     
40,657
 
Non-interest Income
                                       
Service charges on deposit accounts
   
3,175
     
3,009
     
3,038
     
6,184
     
5,883
 
Interchange income
   
2,005
     
1,922
     
1,976
     
3,927
     
3,854
 
Net gains (losses) on assets
                                       
Mortgage loans
   
3,344
     
2,571
     
2,529
     
5,915
     
4,171
 
Securities
   
(34
)
   
27
     
185
     
(7
)
   
347
 
Mortgage loan servicing, net
   
(158
)
   
825
     
(334
)
   
667
     
(1,312
)
Title insurance fees
   
323
     
264
     
253
     
587
     
541
 
Other
   
1,791
     
1,721
     
1,933
     
3,512
     
3,905
 
Total Non-interest Income
   
10,446
     
10,339
     
9,580
     
20,785
     
17,389
 
Non-Interest Expense
                                       
Compensation and employee benefits
   
13,380
     
14,147
     
12,000
     
27,527
     
23,881
 
Occupancy, net
   
1,920
     
2,142
     
1,856
     
4,062
     
4,063
 
Data processing
   
1,937
     
1,937
     
1,936
     
3,874
     
4,037
 
Furniture, fixtures and equipment
   
1,005
     
977
     
965
     
1,982
     
1,949
 
Communications
   
678
     
683
     
722
     
1,361
     
1,610
 
Loan and collection
   
670
     
413
     
571
     
1,083
     
1,396
 
Advertising
   
519
     
506
     
478
     
1,025
     
955
 
Legal and professional
   
389
     
437
     
345
     
826
     
758
 
Interchange expense
   
292
     
283
     
267
     
575
     
533
 
FDIC deposit insurance
   
202
     
198
     
331
     
400
     
665
 
Credit card and bank service fees
   
136
     
191
     
198
     
327
     
385
 
Net (gains) losses on other real estate and repossessed assets
   
91
     
11
     
(159
)
   
102
     
(165
)
Other
   
1,542
     
1,644
     
1,385
     
3,186
     
2,873
 
Total Non-interest Expense
   
22,761
     
23,569
     
20,895
     
46,330
     
42,940
 
Income Before Income Tax
   
8,594
     
8,595
     
9,049
     
17,189
     
15,106
 
Income tax expense
   
2,663
     
2,621
     
2,611
     
5,284
     
4,568
 
Net Income
 
$
5,931
   
$
5,974
   
$
6,438
   
$
11,905
   
$
10,538
 
Net Income Per Common Share
                                       
Basic
 
$
0.28
   
$
0.28
   
$
0.30
   
$
0.56
   
$
0.49
 
Diluted
 
$
0.27
   
$
0.28
   
$
0.30
   
$
0.55
   
$
0.48
 
 
6

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Selected Financial Data
 
   
June 30,
2017
   
March 31,
2017
   
December 31,
2016
   
September 30,
2016
   
June 30,
2016
 
   
(unaudited)
 
   
(dollars in thousands except per share data)
 
Three Months Ended
                             
Net interest income
 
$
21,492
   
$
21,466
   
$
20,250
   
$
19,998
   
$
19,630
 
Provision for loan losses
   
583
     
(359
)
   
130
     
(175
)
   
(734
)
Non-interest income
   
10,446
     
10,339
     
13,201
     
11,708
     
9,580
 
Non-interest expense
   
22,761
     
23,569
     
24,878
     
22,529
     
20,895
 
Income before income tax
   
8,594
     
8,595
     
8,443
     
9,352
     
9,049
 
Income tax expense
   
2,663
     
2,621
     
2,588
     
2,979
     
2,611
 
Net income
 
$
5,931
   
$
5,974
   
$
5,855
   
$
6,373
   
$
6,438
 
                                         
Basic earnings per share
 
$
0.28
   
$
0.28
   
$
0.28
   
$
0.30
   
$
0.30
 
Diluted earnings per share
   
0.27
     
0.28
     
0.27
     
0.30
     
0.30
 
Cash dividend per share
   
0.10
     
0.10
     
0.10
     
0.08
     
0.08
 
                                         
Average shares outstanding
   
21,331,363
     
21,308,396
     
21,248,343
     
21,232,252
     
21,280,926
 
Average diluted shares outstanding
   
21,646,941
     
21,638,768
     
21,587,283
     
21,548,647
     
21,639,077
 
                                         
Performance Ratios
                                       
Return on average assets
   
0.92
%
   
0.95
%
   
0.91
%
   
1.02
%
   
1.06
%
Return on average common equity
   
9.15
     
9.63
     
9.29
     
10.20
     
10.66
 
Efficiency ratio (1)
   
70.29
     
73.29
     
74.19
     
70.25
     
71.27
 
                                         
As a Percent of Average Interest-Earning Assets (1)
                                       
Interest income
   
3.94
%
   
4.02
%
   
3.77
%
   
3.81
%
   
3.81
%
Interest expense
   
0.34
     
0.33
     
0.32
     
0.30
     
0.29
 
Net interest income
   
3.60
     
3.69
     
3.45
     
3.51
     
3.52
 
                                         
Average Balances
                                       
Loans
 
$
1,782,953
   
$
1,690,003
   
$
1,655,222
   
$
1,616,681
   
$
1,577,026
 
Securities available for sale
   
592,594
     
599,451
     
605,781
     
593,013
     
591,648
 
Total earning assets
   
2,423,283
     
2,371,705
     
2,365,517
     
2,294,644
     
2,258,536
 
Total assets
   
2,598,605
     
2,559,487
     
2,549,108
     
2,482,002
     
2,447,910
 
Deposits
   
2,239,605
     
2,233,853
     
2,223,446
     
2,158,987
     
2,131,788
 
Interest bearing liabilities
   
1,595,984
     
1,574,306
     
1,547,856
     
1,499,932
     
1,506,335
 
Shareholders' equity
   
260,095
     
251,566
     
250,735
     
248,678
     
242,800
 
 
                                       
End of Period
                                       
Capital
                                       
Tangible common equity ratio
   
9.79
%
   
9.78
%
   
9.70
%
   
9.81
%
   
9.99
%
Average equity to average assets
   
10.01
     
9.83
     
9.84
     
10.02
     
9.92
 
Tangible book value per share
 
$
12.22
   
$
11.89
   
$
11.62
   
$
11.72
   
$
11.49
 
Total shares outstanding
   
21,334,740
     
21,327,796
     
21,258,092
     
21,227,974
     
21,315,881
 
                                         
Selected Balances
                                       
Loans
 
$
1,811,677
   
$
1,670,747
   
$
1,608,248
   
$
1,607,354
   
$
1,582,122
 
Securities available for sale
   
583,725
     
608,964
     
610,616
     
603,112
     
599,755
 
Total earning assets
   
2,486,518
     
2,411,369
     
2,355,703
     
2,347,072
     
2,264,079
 
Total assets
   
2,665,367
     
2,596,482
     
2,548,950
     
2,538,319
     
2,452,696
 
Deposits
   
2,246,219
     
2,263,059
     
2,225,719
     
2,206,960
     
2,128,292
 
Interest bearing liabilities
   
1,646,599
     
1,597,417
     
1,553,249
     
1,528,890
     
1,497,169
 
Shareholders' equity
   
262,453
     
255,475
     
248,980
     
250,902
     
246,923
 
 
(1)
Presented on a fully tax equivalent basis assuming a marginal tax rate of 35%
 
 
7