EXHIBIT 99.1
10753 Macatawa Drive |
N EWS RELEASE |
|
NASDAQ STOCK MARKET |
MCBC |
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, |
March 31, |
December 31, |
September 30, |
June 30, |
|||||||||
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, |
March 31, |
December 31, |
September 30, |
June 30, |
|||||||||
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, |
March 31, |
December 31, |
September 30, |
June 30, |
||||||||||
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 (Dollars in thousands except per share information)
CONSOLIDATED FINANCIAL SUMMARY
(Unaudited)
|
Three Months Ended |
|
Six Months Ended |
|
||||||||
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 |
June 30 |
|
December 31 |
|
June 30 |
|||
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 |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio |
|
74.66% |
|
|
108.67% |
|
|
94.05% |
|
|
93.48% |
|
|
120.67% |
|
|
90.40% |
|
|
100.01% |
|
Full-time equivalent employees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
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 |
$ |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan loss to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CAPITAL & LIQUIDITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average equity to average assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital to average assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to risk-weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital to average assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to risk-weighted assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|