EXHIBIT 99.1

 

10753 Macatawa Drive
Holland, MI 49424


NEWS RELEASE

 

NASDAQ STOCK MARKET
FOR RELEASE:
DATE:

MCBC
Immediate
July 29, 2010



Macatawa Bank Corporation
Reports Profitable Second Quarter, Improved Results

Holland, Michigan, July 29, 2010 - Macatawa Bank Corporation (Nasdaq: MCBC) today announced a return to profitability and improvements in several key capital and operational ratios in the second quarter 2010. The Company's results for the quarter included:

 

Pre-tax net income of $3.1 million

 

After-tax net income of $1.7 million, compared to a loss of $30.4 million in the same quarter of last year

 

Net charge-offs of $6.3 million, down 54 percent from the first quarter 2010 ($13.6 million), 72 percent less than the second quarter 2009 ($22.1 million)

 

Sixth consecutive quarter of improvement in net interest margin - now at 3.29 percent

 

Solid improvement in capital ratios - remained categorized as "adequately capitalized" under applicable regulatory capital requirements

 

Deposit accounts remain insured by the FDIC up to the maximum amount permitted by law


Macatawa reported net income available to common shares of $1.7 million, or $0.10 per diluted share, for the second quarter 2010, compared to a net loss available to common shares of $31.3 million, or ($1.82) per diluted share, for the second quarter 2009 and a net loss of $21.1 million for the first quarter 2010. For the first half of 2010, the Company's net loss available to common shares totaled $19.4 million in 2010 compared to $36.4 million for the same period in 2009.

"Eight months ago, in an extremely challenging environment, we began an all out effort to instill business discipline and sound banking principles throughout the entire organization," said Richard L. Postma, Chairman of Macatawa Bank Corporation. "The second quarter results and our first profitable period in almost two years, coupled with improvements in nearly every key capital and performance metric, certainly are positive steps, but we still have a great deal of work to do to return the Company to financial health."

Since taking the helm as chairman in late 2009 and with the full support of the Board of Directors, Mr. Postma has navigated the Company during a critical transition period. Under this leadership, the Bank implemented improved business and banking principles, added experienced personnel, bolstered the Bank's risk management functions by adding key individuals in its Special Assets and Loan Review departments, and implemented new and more disciplined



-- more --





Macatawa Bank Corporation 2Q Results / page 2 of 5

lending and loan risk management policies and new procedures for loan administration and loan review. Macatawa continued this momentum during the second quarter by accelerating workout strategies with some of its more stressed loan customers and making significant progress towards completing an independent loan review of all commercial credits.

In addition to its focus on improving asset quality, the Company continued to implement strategic initiatives to improve core operating performance. "Our quarterly net interest margin continues to improve and is currently at its highest level in the past three years, while our quarterly controllable overhead costs are at their lowest level in over two years. In addition, we continue to efficiently manage our balance sheet. We have reduced out-of-market funding on our balance sheet by nearly $200 million as we continue to scale the organization to the current realities," commented Postma. "Even though the operating environment for banking is far from normal, we are confident that we are establishing a well-disciplined banking culture which will help us return to consistent and sustained profitability. However, it is realistic to expect that as the Company strives to return to sustained positive performance, it will experience uneven results on a quarterly basis. No one should assume that the second quarter results mean that the Company's problems are fully resolved. It is a very good start, but just that, a start. We have a long road to travel to regain our shareholder and depositor confidence," said Postma.

Operating Results

Net interest income for the second quarter 2010 totaled $12.8 million, a decrease of $210,000 from the first quarter 2010 and a decrease of $580,000 from the second quarter 2009. However, net interest margin increased to 3.29 percent, up 7 basis points from 3.22 percent on a consecutive quarter basis and up 50 basis points from 2.79 percent in the second quarter 2009.

"Future margin expansion will be dampened by the sale of the Company's securities portfolio but margin should be positively impacted by the continued payoff of higher costing wholesale funds," said Postma. "The sale of our securities portfolio was an important step at firming up our capital position during this depressed economic cycle, and despite this impact on margin in the short-term, we expect continued momentum toward margin expansion over the longer term."

Average interest earning assets for the second quarter 2010 declined $93.7 million from the first quarter 2010 and declined $385.0 million from the second quarter 2009, negatively impacting net interest income. However, the decline in assets continues to reflect the Bank's focus on liquidity improvement, capital ratio maintenance and reduction in credit exposure within certain segments.

Non-interest income of $6.3 million for the second quarter 2010 was up $2.9 million from the first quarter 2010 and up $2.1 million from the second quarter 2009. The increase was primarily driven by the $2.7 million in gains on sales of securities in the quarter, offset by continued reductions in income from mortgage banking activities. Mortgage loan sales volumes have decreased significantly from levels in the second quarter 2009, when mortgage refinancing activity was strong as a result of low interest rates.

Non-interest expense was $14.3 million for the second quarter 2010, compared to $17.9 million for the first quarter 2010 and $21.3 million for the second quarter 2009. Last year's second quarter total was unusually high as it included $5.5 million in expense associated with the Trade Partners litigation settlement. In the most recent quarter, costs associated with the administration and disposition of problem loans and non-performing assets were $2.5 million compared to $5.5 million in the first quarter 2010 and $2.4 million in the second quarter 2009. FDIC insurance assessments remain elevated at $1.2 million in the most recent quarter compared to $1.3 million in the first quarter 2010 and $1.7 million in the second quarter 2009, as a result of higher assessment rates implemented by the FDIC.

When excluding nonperforming asset costs and FDIC assessments, non-interest expense was $10.6 million for the most recent quarter, down from $11.1 million in the first quarter 2010 and $17.1 million in the second quarter 2009. Salaries and employee benefits were down $104,000 compared to the first quarter 2010 and down $678,000 from the prior year quarter as a result of a reduction in overall staffing levels due to the Company scaling its operations to respond to the impact of the prolonged economic weakness.


-- more --





Macatawa Bank Corporation 2Q Results / page 3 of 5

Asset Quality

The provision for loan losses of $1.8 million for the second quarter 2010 declined 90 percent or $17.9 million, from the first quarter 2010 and, even more dramatically, down $18.8 million from the second quarter 2009. Net charge-offs were $6.3 million compared to $13.5 million for the first quarter 2010 and $22.1 million for the second quarter 2009. During the fourth quarter 2009 and into 2010, the Company continued to complete a full, independent re-evaluation of its loan portfolio at the direction of the Board of Directors. The elevated levels of provisions for loan losses and net charge-offs in the first quarter 2010 reflect these efforts.

The loan loss reserve of $56.3 million was 4.12 percent of total loans at June 30, 2010, compared with 4.23 percent at March 31, 2010 and 2.32 percent at June 30, 2009. The loan loss reserve coverage to nonperforming loans remains elevated at 59.2 percent of non-performing loans at June 30, 2010, compared to 59.3 percent at March 31, 2010 and 39.1 percent at June 30, 2009.

At June 30, 2010, the Company's non-performing loans were $95.1 million (6.96% of total loans) compared to $102.5 million (7.13% of total loans) at March 31, 2010 and $103.9 million (6.88% of total loans) at December 31, 2009. Sales of foreclosed properties continued to improve as compared to 2009, with the Bank selling nearly $10 million of real estate in the first six months of 2010 compared to sales of $7.5 million for all of 2009.

"We intend to continue to maintain a prudent and conservative level of loan loss reserves until we see a clear trend of significant reductions in our charge-off and non-performing loan levels. That being said, we are seeing signs of stabilization in the valuations of properties securing our assets, allowing us to accelerate sales and reduce non-performing asset expenses. We also are encouraged by our efforts to find workable solutions with our challenging accounts to mitigate the impact on our loan losses and are achieving credit upgrades in some instances. Going forward, our approach to loan loss reserves will be cautious as we remain focused on reflecting the values of these assets at appropriate levels and moving the non-performing assets out of the Bank," said Postma.

A break-down of non-performing loans is shown in the table below.

Dollars in 000s

June 30,
2010


 

March 31,
2010


 

December 31,
2009


 

September 30,
2009


 

June 30,
2009


                   

Commercial Real Estate

$

81,319

 

$

81,669

 

$

87,321

 

$

77,461

 

$

87,337

Commercial and Industrial

 

10,418


   

17,782


   

12,713


   

8,477


   

5,657


     Total Commercial Loans

 

91,737

   

99,451

   

100,034

   

85,938

   

92,994

Residential Mortgage Loans

 

1,976

   

1,849

   

2,719

   

917

   

1,702

Consumer Loans

 

1,345


   

1,248


   

1,132


   

1,305


   

1,468


     Total Non-Performing Loans

$


95,058


 

$


102,548


 

$


103,885


 

$


88,160


 

$


96,164


                             

Residential Developer Loans (a)

$


37,939


 

$


36,594


 

$


50,002


 

$


43,989


 

$


52,403



 

(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 $143.8 million, or 8.71 percent of total assets, at June 30, 2010. A break-down of non-performing assets is shown in the table below.

Dollars in 000s

June 30,
2010


 

March 31,
2010


 

December 31,
2009


 

September 30,
2009


 

June 30,
2009


                   

Non-Performing Loans

$

95,058

 

$

102,548

 

$

103,885

 

$

88,160

 

$

96,164

Other Repossessed Assets

 

81

   

84

   

124

   

224

   

339

Other Real Estate Owned

 

48,672


   

45,790


   

37,184


   

33,419


   

23,516


     Total Non-Performing Assets

$


143,811


 

$


148,422


 

$


141,193


 

$


121,803


 

$


120,019



-- more --





Macatawa Bank Corporation 2Q Results / page 4 of 5

Balance Sheet, Liquidity and Capital

Total assets were $1.65 billion at June 30, 2010, a decrease of $179.1 million from $1.83 billion at December 31, 2009. Total loans were $1.36 billion at June 30, 2010, down $145.9 million from $1.51 billion at December 31, 2009.

Commercial loans decreased by $125.2 million representing the majority of the decrease since December 31, 2009. The commercial real estate portfolio was reduced by $69.7 million as the Company continues its efforts to reduce exposure in these segments. Commercial and industrial loans declined by $55.4 million due in part to a general decline in business activity.

Of the decline in commercial real estate loans, $33.0 million of the decrease was in loans to residential developers, the portfolio that has caused the majority of stress within the Company's loan portfolio.

The composition of the commercial loan portfolio is shown in the table below:

Dollars in 000s

June 30,
2010


 

March 31,
2010


 

December 31,
2009


 

September 30,
2009


 

June 30,
2009


                   

Construction and development

$

150,443

 

$

156,867

 

$

162,615

 

$

195,712

 

$

211,247

Other commercial real estate

 

582,882


   

611,904


   

640,437


   

638,952


   

653,058


     Commercial Loans Secured by

                           

     Real Estate

 

733,325

   

768,771

   

803,052

   

834,664

   

864,305

Commercial and Industrial

 

314,087


   

344,294


   

369,523


   

375,636


   

404,660


     Total Commercial Loans

$


1,047,412


 

$


1,113,065


 

$


1,172,575


 

$


1,210,300


 

$


1,268,965


                             

Residential Developer Loans (a)

$


120,344


 

$


130,727


 

$


153,327


 

$


164,852


 

$


178,319



 

(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


The reduction in loans since year end 2009 allowed the Company to reduce wholesale funding, including out-of-market deposits acquired through brokers, by $93.2 million and to reduce other borrowed funds by $56.0 million. Total deposits were $1.31 billion at June 30, 2010, down $103.6 million from $1.42 billion at December 31, 2009, primarily from the run-off of brokered deposits. Customer deposit accounts remain fully insured to the highest levels available under the FDIC insurance programs.

Two of the three regulatory capital ratios for Macatawa Bank, including the tier one risk-based capital ratio and the tier one leverage capital ratio, were maintained at levels in excess of those ordinarily required to be categorized as "well capitalized" under applicable regulatory capital guidelines. Despite these ratios, the Bank was categorized as "adequately capitalized" as its total risk-based capital ratio of 8.71 percent was below the 10.0 percent minimum to be categorized as "well capitalized." In addition, because the Bank is subject to the Consent Order, the Bank cannot be categorized as "well capitalized" regardless of actual capital levels. At June 30, 2010, the Bank did not have capital at levels required by the Consent Order.

"Our goal remains to return to "well-capitalized" status, and we continue to work closely with our regulators in our efforts to comply with the terms of the Consent Order. While we are encouraged by the results of the quarter and are cautiously optimistic about the prospects for the rest of 2010, we remain committed to building back profitability and improving our valuation. Although improvements in our operating results may be uneven during 2010, we continue to expect the overall profit trend to be positive," Postma said. "The Board of Directors and management team are determined to restore Macatawa Bank to sustained profitability and return to a position of capital strength. The second quarter was an important step in that direction."

-- more --



Macatawa Bank Corporation 2Q Results / page 5 of 5

About Macatawa Bank

Headquartered in Holland, Michigan, Macatawa Bank Corporation is the parent company for Macatawa Bank. Through its banking subsidiary, the Company offers a full range of banking, investment and trust services to individuals, businesses, and governmental entities from a network of 26 full service branches located in communities in Kent County, Ottawa County, and northern Allegan County. Services include commercial, consumer and real estate financing; business and personal deposit services, ATM's and Internet banking services, trust and employee benefit plan services, and various investment services. The Company emphasizes its local management team and decision making, along with providing customers excellent service and superior financial products.


"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 "will," "expect," "strategic," "strives," "assume," "long road to travel," "future," "longer term," "continue," "intend," "until," "going-forward," "prospects" 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 the effect of new policies and practices, future net interest margin, trends in real estate valuations, conditions in the real estate markets, future levels of non-performing loans, the rate of asset dispositions, adequacy of our capital, future capital levels, capital raising activities, future growth and funding sources, future liquidity levels, future profitability levels, the effects on earnings of changes in interest rates and the future level of other revenue sources. 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 goodwill, mortgage servicing rights and deferred tax assets) 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 fully comply with our Consent Order, improve regulatory capital ratios, successfully implement new programs and initiatives, increase efficiencies, address regulatory issues, improve internal controls over financial reporting, maintain our current level of deposits and other sources of funding, maintain liquidity, respond to declines in collateral values and credit quality, continue as a going concern and improve profitability 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. Failure to comply with the agreements in our Consent Order could result in further regulatory action which could have a material adverse effect on Macatawa Bank Corporation and its shareholders. 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, 2009 and in "Part II, Item 1A - Risk Factors" of our Quarterly Report on Form 10-Q for the quarter ended June 30, 2010; changes in market interest rates, changes in FDIC assessment rates, changes in banking laws and regulations; changes in property values, asset quality, and the financial capability of borrowers; actions of bank regulatory authorities; changes in tax laws; changes in prices, levies and assessments; the impact of technological advances and issues; the impact of possible future litigation; governmental and regulatory policy changes; changes in the quality and composition of our loan portfolio; changes in value and credit quality of investment securities; the local and global effects of current and future military actions; and current uncertainties and fluctuations in the financial markets and stocks of financial services providers due to concerns about credit availability and concerns about the Michigan economy in particular. 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
June 30


 

Six Months Ended
June 30


 

EARNINGS SUMMARY

2010


 

2009


 

2010


 

2009


 

Total interest income

$

19,537

 

$

24,531

 

$

40,475

 

$

49,655

 

Total interest expense

 


6,719


 

 


11,133


 

 


14,629


 

 


23,461


 

  Net interest income

 

12,818

 

 

13,398

 

 

25,846

 

 

26,194

 

Provision for loan loss

 


1,800


 

 


20,630


 

 


21,510


 

 


31,160


 

  Net interest income after provision for loan loss

 

11,018

 

 

(7,232

)

 

4,336

 

 

(4,966

)

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Deposit service charges

 

1,063

 

 

1,210

 

 

2,128

 

 

2,439

 

Net gains on mortgage loans

 

399

 

 

501

 

 

580

 

 

2,123

 

Trust fees

 

797

 

 

984

 

 

1,686

 

 

1,917

 

Net gains on security sales

 

2,715

 

 

-

 

 

2,715

 

 

-

 

Other

 


1,348


 

 


1,529


 

 


2,681


 

 


3,068


 

  Total non-interest income

 

6,322

 

 

4,224

 

 

9,790

 

 

9,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

5,554

 

 

6,232

 

 

11,005

 

 

12,375

 

Occupancy

 

989

 

 

1,056

 

 

2,041

 

 

2,212

 

Furniture and equipment

 

888

 

 

1,018

 

 

1,869

 

 

2,046

 

FDIC assessment

 

1,192

 

 

1,707

 

 

2,450

 

 

2,478

 

Administration and disposition of problem assets

 

2,464

 

 

2,439

 

 

7,999

 

 

4,598

 

Trade Partners litigation settlement

 

-

 

 

5,533

 

 

-

 

 

5,533

 

Other

 


3,202


 

 


3,279


 

 


6,851


 

 


6,503


 

  Total non-interest expense

 


14,289


 

 


21,264


 

 


32,215


 

 


35,745


 

Income (loss) before income tax

 

3,051

 

 

(24,272

)

 

(18,089

)

 

(31,164

)

Income tax expense (benefit)

 


1,303


 

 


6,134


 

 


1,303


 

 


3,384


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$


1,748


 

$


(30,406


)


$


(19,392


)


$


(34,548


)


Dividends declared on preferred shares

 


 


 

 


939


 

 


-


 

 


1,878


 

Net income (loss) available to common shares

$


1,748


 

$


(31,345


)


$


(19,392


)


$


(36,426


)


 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.10

 

$

(1.82

)

$

(1.10

)

$

(2.12

)

Diluted earnings per common share

$

0.10

 

$

(1.82

)

$

(1.10

)

$

(2.12

)

Return on average assets

 

0.41%

 

 

-5.87%

 

 

-2.23%

 

 

-3.49%

 

Return on average equity

 

10.32%

 

 

-86.53%

 

 

-51.25%

 

 

-50.03%

 

Net interest margin

 

3.29%

 

 

2.79%

 

 

3.26%

 

 

2.72%

 

Efficiency ratio

 

74.66%

 

 

120.67%

 

 

90.40%

 

 

100.01%

 





BALANCE SHEET DATA
Assets

June 30
2010


 

December 31
2009


 

June 30
2009


Cash and due from banks

$

26,311

 

$

24,687

 

$

23,057

Federal funds sold and other short-term investments

 

118,825

 

 

54,062

 

 

96,013

Securities available for sale

 

20,112

 

 

129,090

 

 

159,194

Securities held to maturity

 

83

 

 

414

 

 

656

Federal Home Loan Bank Stock

 

12,275

 

 

12,275

 

 

12,275

Loans held for sale

 

1,431

 

 

649

 

 

811

Total loans

 

1,364,881

 

 

1,510,816

 

 

1,621,895

Less allowance for loan loss

 


56,286


 

 


54,623


 

 


37,621


  Net loans

 


1,308,595


 

 


1,456,193


 

 


1,584,274


Premises and equipment, net

 

59,770

 

 

61,015

 

 

62,327

Bank-owned life insurance

 

24,675

 

 

24,395

 

 

23,932

Other real estate owned

 

48,672

 

 

37,183

 

 

23,516

Other assets

 


28,998


 

 


30,209


 

 


25,884


 

 

 

 

 

 

 

 

 

Total Assets

$


1,649,747


 

$


1,830,172


 

$


2,011,939


 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

$

263,324

 

$

221,470

 

$

219,229

Interest-bearing deposits

 


1,049,377


 

 


1,194,867


 

 


1,356,823


  Total deposits

 

1,312,701

 

 

1,416,337

 

 

1,576,052

Other borrowed funds

 

222,003

 

 

278,023

 

 

268,690

Surbordinated debt

 

1,650

 

 

1,650

 

 

950

Long-term debt

 

41,238

 

 

41,238

 

 

41,238

Other liabilities

 


5,915


 

 


4,933


 

 


8,375


Total Liabilities

 

1,583,507

 

 

1,742,181

 

 

1,895,305

 

 

 

 

 

 

 

 

 

Shareholders' equity

 


66,240


 

 


87,991


 

 


116,634


 

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

$


1,649,747


 

$


1,830,172


 

$


2,011,939






MACATAWA BANK CORPORATION
SELECTED CONSOLIDATED FINANCIAL DATA

(Unaudited)

(Dollars in thousands except per share information)

 

Quarterly


 

Year to Date


 

 


2nd Qtr
2010


 


1st Qtr
2010


 


4th Qtr
2009


 


3rd Qtr
2009


 


2nd Qtr
2009


 



2010


 



2009


 

EARNINGS SUMMARY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$

12,818

 

$

13,028

 

$

13,406

 

$

13,194

 

$

13,398

 

$

25,846

 

$

26,194

 

Provision for loan loss

 

1,800

 

 

19,710

 

 

21,600

 

 

21,580

 

 

20,630

 

 

21,510

 

 

31,160

 

Total non-interest income

 

6,322

 

 

3,468

 

 

3,515

 

 

3,634

 

 

4,224

 

 

9,790

 

 

9,547

 

Total non-interest expense

 

14,289

 

 

17,926

 

 

15,915

 

 

15,731

 

 

21,264

 

 

32,215

 

 

35,745

 

Federal income tax expense (benefit)

 

1,303

 

 

-

 

 

(11,385

)

 

(600

)

 

6,134

 

 

1,303

 

 

3,384

 

Net income (loss)

 

1,748

 

 

(21,140

)

 

(9,209

)

 

(19,883

)

 

(30,406

)

 

(19,392

)

 

(34,548

)

Dividends declared on preferred
  shares

 


- -

 

 


- -

 

 


- -

 

 


991

 

 


939

 

 


- -

 

 


1,878

 

Net income (loss) available to
  common shares


$


1,748

 


$


(21,140


)


$


(9,209


)


$


(20,874


)


$


(31,345


)


$


(19,392


)


$


(36,426


)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.10

 

$

(1.19

)

$

(0.52

)

$

(1.18

)

$

(1.82

)

$

(1.10

)

$

(2.12

)

Diluted earnings per common share

$

0.10

 

$

(1.19

)

$

(0.52

)

$

(1.18

)

$

(1.82

)

$

(1.10

)

$

(2.12

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MARKET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

$

1.87

 

$

1.91

 

$

3.10

 

$

3.64

 

$

4.74

 

$

1.87

 

$

4.74

 

Tangible book value per common
  share


$


1.85

 


$


1.88

 


$


3.07

 


$


3.62

 


$


4.71

 


$


1.85

 


$


4.71

 

Market value per common share

$

1.20

 

$

1.75

 

$

2.09

 

$

2.60

 

$

2.82

 

$

1.20

 

$

2.82

 

Average basic common shares

 

17,692,231

 

 

17,696,922

 

 

17,699,552

 

 

17,669,440

 

 

17,260,269

 

 

17,694,269

 

 

17,211,524

 

Average diluted common shares

 

17,692,231

 

 

17,696,922

 

 

17,699,552

 

 

17,669,440

 

 

17,260,269

 

 

17,694,269

 

 

17,211,524

 

Period end common shares

 

17,682,458

 

 

17,696,423

 

 

17,698,108

 

 

17,701,817

 

 

17,659,264

 

 

17,682,458

 

 

17,659,264

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.41%

 

 

-4.74%

 

 

-1.95%

 

 

-3.97%

 

 

-5.87%

 

 

-2.23%

 

 

-3.49%

 

Return on average equity

 

10.32%

 

 

-101.04%

 

 

-38.85%

 

 

-67.58%

 

 

-86.53%

 

 

-51.25%

 

 

-50.03%

 

Net interest margin (fully taxable
  equivalent)

 


3.29%

 

 


3.22%

 

 


3.04%

 

 


2.83%

 

 


2.79%

 

 


3.26%

 

 


2.72%

 

Efficiency ratio

 

74.66%

 

 

108.67%

 

 

94.05%

 

 

93.48%

 

 

120.67%

 

 

90.40%

 

 

100.01%

 

Full-time equivalent employees
   (period end)

 


391

 

 


375

 

 


380

 

 


395

 

 


400

 

 


391

 

 


400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

$

6,851

 

$

14,235

 

$

15,563

 

$

11,758

 

$

22,317

 

$

21,087

 

$

32,621

 

Net charge-offs

$

6,296

 

$

13,550

 

$

15,026

 

$

11,152

 

$

22,105

 

$

19,847

 

$

31,801

 

Net charge-offs to average loans
   (annualized)

 

1.79%

 

 

3.68%

 

 

3.91%

 

 

2.79%

 

 

5.27%

 

 

2.75%

 

 

3.73%

 

Nonperforming loans

$

95,058

 

$

102,548

 

$

103,885

 

$

88,160

 

$

96,164

 

$

95,058

 

$

96,164

 

Other real estate and repossessed
  assets

$

48,753

 

$

45,874

 

$

37,308

 

$

33,643

 

$

23,885

 

$

48,753

 

$

23,855

 

Nonperforming loans to total loans

 

6.96%

 

 

7.13%

 

 

6.88%

 

 

5.66%

 

 

5.93%

 

 

6.96%

 

 

5.93%

 

Nonperforming assets to total assets

 

8.72%

 

 

8.64%

 

 

7.71%

 

 

6.15%

 

 

5.97%

 

 

8.72%

 

 

5.97%

 

Allowance for loan loss

$

56,286

 

$

60,782

 

$

54,623

 

$

48,049

 

$

37,621

 

$

56,286

 

$

37,621

 

Allowance for loan loss to total
  loans

 


4.12%

 

 


4.23%

 

 


3.62%

 

 


3.09%

 

 


2.32%

 

 


4.12%

 

 


2.32%

 

Allowance for loan loss to
  nonperforming loans

 


59.21%

 

 


59.27%

 

 


52.58%

 

 


54.50%

 

 


39.12%

 

 


59.21%

 

 


39.12%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL & LIQUIDITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets
   (Consolidated)

 


4.02%

 

 


4.69%

 

 


5.01%

 

 


5.94%

 

 


6.79%

 

 


4.36%

 

 


6.99%

 

Tier 1 capital to average assets
   (Consolidated)

 


5.25%

 

 


4.80%

 

 


6.01%

 

 


6.30%

 

 


7.44%

 

 


5.25%

 

 


7.44%

 

Total capital to risk-weighted assets
   (Consolidated)

 


8.81%

 

 


8.27%

 

 


9.23%

 

 


9.46%

 

 


10.33%

 

 


8.81%

 

 


10.33%

 

Tier 1 capital to average assets
   (Bank)

 


6.31%

 

 


5.83%

 

 


6.58%

 

 


6.70%

 

 


7.43%

 

 


6.31%

 

 


7.43%

 

Total capital to risk-weighted assets
   (Bank)

 


8.70%

 

 


8.14%

 

 


9.07%

 

 


9.32%

 

 


10.16%

 

 


8.70%

 

 


10.16%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

END OF PERIOD BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total portfolio loans

$

1,364,881

 

$

1,438,107

 

$

1,510,816

 

$

1,556,903

 

$

1,621,895

 

$

1,364,881

 

$

1,621,895

 

Interest earning assets

 

1,517,318

 

 

1,589,670

 

 

1,702,227

 

 

1,857,467

 

 

1,887,636

 

 

1,517,318

 

 

1,887,636

 

Total assets

 

1,649,747

 

 

1,718,429

 

 

1,830,172

 

 

1,981,772

 

 

2,011,939

 

 

1,649,747

 

 

2,011,939

 

Deposits

 

1,312,701

 

 

1,370,767

 

 

1,416,337

 

 

1,546,311

 

 

1,576,052

 

 

1,312,701

 

 

1,576,052

 

Total shareholders' equity

 

66,240

 

 

66,917

 

 

87,991

 

 

97,674

 

 

116,634

 

 

66,240

 

 

116,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total portfolio loans

$

1,408,672

 

$

1,473,337

 

$

1,538,038

 

$

1,598,743

 

$

1,678,648

 

$

1,440,826

 

$

1,707,035

 

Interest earning assets

 

1,555,372

 

 

1,649,121

 

 

1,769,242

 

 

1,870,995

 

 

1,940,364

 

 

1,601,988

 

 

1,949,809

 

Total assets

 

1,686,311

 

 

1,785,286

 

 

1,893,275

 

 

2,001,415

 

 

2,071,098

 

 

1,735,525

 

 

2,084,530

 

Deposits

 

1,341,243

 

 

1,394,701

 

 

1,467,497

 

 

1,554,127

 

 

1,611,922

 

 

1,367,824

 

 

1,616,018

 

Total shareholders' equity

 

67,733

 

 

83,692

 

 

94,819

 

 

117,687

 

 

140,556

 

 

75,669

 

 

145,623