10753 Macatawa Drive
Holland, MI 49424

NEWS RELEASE
NASDAQ NATIONAL MARKET:
FOR RELEASE:
DATE:
Contact:
MCBC
Immediate
October 17, 2005
Jon Swets, CFO
616.494.7645

Holland, Michigan — Macatawa Bank Corporation Reports Record Earnings

Macatawa Bank Corporation today announced net income for the third quarter of 2005. Net income was a record $5.55 million, or a 162% increase over third quarter 2004 net income of $2.12 million. Diluted earnings per share totaled $0.53 for the third quarter of 2005 compared to $0.21 for the same period in 2004. Net income totaled $15.35 million for the nine months ended September 30, 2005, or $1.47 per diluted share, as compared to net income of $8.33 million, or $0.81 per diluted share, for the same period in 2004. The results for both the three and nine months ended September 30, 2004 reflect the impact of the $2.3 million ($1.5 million after-tax, or $0.15 per share) charge to earnings related to a commercial borrower, as discussed in the SEC Form 8-K dated October 8, 2004. Without this loss in the prior year results, current quarter earnings were 53% higher than the prior year third quarter.

“The passion of our people and their commitment to providing unsurpassed customer service continues to drive our great success,” said Ben Smith, Chairman and CEO. Return on average equity increased to 16.02% for the quarter and return on average assets increased to 1.21%. “Our profitability measures continue to improve towards high-performing levels. In addition to the ongoing strength of our core loan and deposit portfolios, we are seeing a larger contribution from our other income sources as we improve and expand our service offerings,” stated Mr. Smith. Non-interest income increased 61% for the quarter. Total revenue, including net interest income and non-interest income, grew by $3.9 million while non-interest expense grew by only $1.8 million when comparing the third quarter of 2005 to the same period in 2004. “Our improvements in income came with far lower increases in expenses. Previous investments in people, products, technology and strategic locations have noticeably impacted our profitability throughout 2005,” added Mr. Smith.

Third quarter net interest income totaled $16.1 million, an increase of $2.5 million or 18%, as compared to the third quarter of 2004. The improvement in net interest income was driven by a combination of increases in both average earning assets and net interest margin. Average earning assets grew by 15% or $220.9 million from $1.48 billion for the third quarter of 2004 to $1.70 billion for the third quarter of 2005. The net interest margin increased 10 basis points from 3.66% for the third quarter of 2004 to 3.76% for the third quarter of 2005. The increase in net interest margin reflects the impact of the increases in short-term rates that began in mid-2004.

Non-interest income was $3.6 million for the third quarter of 2005, an increase of $1.4 million over the third quarter of 2004. All categories of non-interest income improved with the largest increases occurring in deposit service charges and mortgage banking revenue. Mortgage banking revenue has been strong in 2005 and especially in the third quarter of this year as mortgage rates have remained at relatively low levels causing steady mortgage loan origination volume.

The provision for loan losses was $855,000 for the quarter, down from $3.9 million for the third quarter of 2004. The provision for the third quarter of 2004 contained the $2.3 additional provision related to the one commercial borrower.

Non-interest expense increased to $10.7 million for the quarter as compared to $8.9 million for the third quarter of 2004. Salaries and benefits increased by $805,000 over the third quarter of the prior year, representing the largest category of the increase. The increase was primarily related to additional staffing in each line of business and in support departments consistent with growth of the Bank. Other expense increased by $757,000 for the quarter. The increase was in various categories including, marketing and promotions and data processing fees. While expenses increased, the Company better utilized its capacity as evidenced by the improvement in its efficiency ratio. The efficiency ratio declined to 54.11% for the quarter from 56.25% for the third quarter of 2004.


Asset quality remained strong at September 30, 2005. Non-performing assets of $5.2 million at September 30, 2005 were slightly down from $5.5 million at June 30, 2005 and $5.9 million at December 31, 2004. Non-performing assets as a percent of total assets were 0.28% at September 30, 2005 compared to 0.31% at June 30, 2005 and 0.35% at December 31, 2004. Net charge-offs were 0.09% of average loans on an annualized basis for the quarter, compared to 0.18% for the first two quarters of 2005. The allowance for loan losses represents 1.36% of total loans at September 30, 2005.

Total assets were $1.82 billion at September 30, 2005, an increase of $207.5 million from September 30, 2004. Total loans grew $150.4 million since September 30, 2004 and were primarily funded by a $134.9 million increase in deposits. For the quarter, loans were up $42.0 million. “Despite the challenging West Michigan economy, we are seeing a meaningful increase in activity from our loan customers,” commented Mr. Smith. On the deposit side, core deposits increased $63.0 million during the third quarter, or at a rate of 22% on an annualized basis. “Our focus on growing core deposits remains a top priority. We continue to expand our delivery systems and improve the utilization of our marketing systems to capture additional service opportunities from both new and existing customers,” added Mr. Smith. The Company remained well-capitalized at September 30, 2005, with a total risk-based capital ratio of 11.02%.

“We are very pleased with our performance for the third quarter. As we continue to execute on our strategies, we remain confident our efforts will provide great opportunities for continued growth,” concluded Mr. Smith.

Conference Call

Macatawa Bank Corporation will hold its quarterly earnings conference call on Tuesday, October 18, 2005, at 10:00 A.M. Persons who wish to access the call may do so via the Internet by visiting www.macatawabank.com and clicking on the webcast link in the Investor Information section. It may also be accessed by logging on to www.streetevents.com. A replay of the call will be available for 30 days following the call.

Headquartered in Holland, Michigan, Macatawa Bank Corporation is the parent company for Macatawa Bank and Macatawa Investment Services. Through its subsidiaries, the Corporation offers a full range of banking, investment and trust services to individuals, businesses, and governmental entities from a network of 23 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 Corporation emphasizes its local management team and decision making, along with providing customers excellent service and superior financial products.


“CAUTIONARY STATEMENT: This press release contains certain forward-looking statements that involve risks and uncertainties which could cause actual results to differ materially from those expressed or implied by such forward-looking statements, including, but not limited to, economic, competitive, governmental and technological factors affecting the Company’s operations, markets, products, services, pricing. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Further information concerning the Company and its business, including additional factors that could materially affect the Company’s financial results, is included in the Company’s filings with the Securities and Exchange Commission.”

• Page 2


MACATAWA BANK CORPORATION
CONSOLIDATED FINANCIAL SUMMARY

(Unaudited)

(Dollars in thousands except per share information)
 
Three Months Ended
September 30
Nine Months Ended
September 30


EARNINGS SUMMARY 2005 2004 2005 2004




Total interest income     $ 27,752   $ 20,344   $ 76,308   $ 56,285  
Total interest expense    11,647    6,725    29,872    18,705  




  Net interest income    16,105    13,619    46,436    37,580  
Provision for loan loss    855    3,900    2,880    6,565  




  Net interest income after provision for loan loss    15,250    9,719    43,556    31,015  
   
NON-INTEREST INCOME  
Deposit service charges    1,259    795    3,138    2,175  
Gain on sale of loans    697    340    1,792    1,617  
Trust fees    746    684    2,177    2,255  
Other    947    442    2,584    1,263  




  Total non-interest income    3,649    2,261    9,691    7,310  
   
NON-INTEREST EXPENSE  
Salaries and benefits    5,755    4,950    16,590    14,285  
Occupancy    797    675    2,387    2,014  
Furniture and equipment    759    688    2,182    2,096  
Other    3,377    2,620    9,452    7,727  




  Total non-interest expense    10,688    8,933    30,611    26,122  




Income before income tax    8,211    3,047    22,636    12,203  
Federal income tax expense    2,661    931    7,289    3,875  




   
  Net income   $ 5,550   $ 2,116   $ 15,347   $ 8,328  




   
Basic earnings per share   $ 0.54   $ 0.21   $ 1.51   $ 0.82  
Diluted earnings per share   $ 0.53   $ 0.21   $ 1.47   $ 0.81  
Return on average assets    1.21%  0.53%  1.16%  0.74%
Return on average equity    16.02%  6.73%  15.17%  8.88%
Net interest margin    3.76%  3.66%  3.81%  3.59%
Efficiency ratio    54.11%  56.25%  54.54%  58.19%

BALANCE SHEET DATA
Assets
September 30
2005
September 30
2004
December 31
2004



Cash and due from banks     $ 36,767   $ 38,258   $ 31,711  
Federal funds sold & short term investments    -    3,322    -  
Securities available for sale    158,875    132,860    137,249  
Securities held to maturity    3,909    2,554    2,552  
Federal Home Loan Bank Stock    13,910    10,344    12,239  
Loans held for sale    4,244    1,942    3,150  
Total loans    1,511,458    1,361,017    1,396,387  
Less allowance for loan loss    20,526    18,600    19,251  



  Net loans    1,490,932    1,342,417    1,377,136  



Premises and equipment, net    51,347    44,558    45,784  
Acquisition intangibles    25,955    26,369    26,262  
Bank-owned life insurance    20,654    -    20,157  
Other assets    17,890    14,370    16,366  



   
Total Assets   $ 1,824,483   $ 1,616,994   $ 1,672,606  



   
Liabilities and Shareholders' Equity  
Noninterest-bearing deposits   $ 172,663   $ 149,343   $ 149,104  
Interest-bearing deposits    1,284,821    1,173,220    1,202,412  



  Total deposits    1,457,484    1,322,563    1,351,516  
Federal funds purchased    31,414    -    22,131  
FHLB advances    147,196    121,616    123,985  
Other borrowings    41,238    41,238    41,238  
Other liabilities    7,820    4,761    4,662  



Total Liabilities    1,685,152    1,490,178    1,543,532  
   
Shareholders' equity    139,331    126,816    129,074  



   
Total Liabilities and Shareholders' Equity   $ 1,824,483   $ 1,616,994   $ 1,672,606  






MACATAWA BANK CORPORATION
SELECTED CONSOLIDATED FINANCIAL DATA

(Unaudited)

(Dollars in thousands except per share information)

Quarterly Year to Date


3rd Qtr
2005
2nd Qtr
2005
1st Qtr
2005
4th Qtr
2004
3rd Qtr
2004
2005 2004







EARNINGS SUMMARY                                
Net interest income   $ 16,105   $ 15,487   $ 14,844   $ 14,439   $ 13,619   $ 46,436   $ 37,580  
Provision for loan loss    855    1,125    900    1,325    3,900    2,880    6,565  
Total non-interest income    3,649    3,369    2,673    2,732    2,261    9,691    7,310  
Total non-interest expense    10,688    9,962    9,962    9,277    8,933    30,611    26,122  
Income taxes    8,211    2,507    2,120    2,121    931    7,289    3,875  
Net income   $ 5,550   $ 5,262   $ 4,535   $ 4,448   $ 2,116   $ 15,347   $ 8,328  
   
Basic earnings per share   $ 0.54   $ 0.52   $ 0.45   $ 0.44   $ 0.21   $ 1.51   $ 0.82  
Diluted earnings per share   $ 0.53   $ 0.50   $ 0.44   $ 0.43   $ 0.21   $ 1.47   $ 0.81  
   
   
MARKET DATA  
Book value per share   $ 13.64   $ 13.34   $ 12.78   $ 12.72   $ 12.51   $ 13.64   $ 12.51  
Market value per share   $ 34.21   $ 34.69   $ 29.20   $ 28.08   $ 24.39   $ 34.21   $ 24.39  
Average basic common shares    10,207,428    10,191,218    10,167,187    10,142,163    10,131,467    10,188,758    10,121,548  
Average diluted common shares    10,480,755    10,447,875    10,411,689    10,347,169    10,311,259    10,449,313    10,298,486  
Period end common shares    10,216,618    10,194,605    10,183,978    10,150,937    10,134,480    10,216,618    10,134,480  
   
   
PERFORMANCE RATIOS  
Return on average assets    1.21 %  1.20 %  1.07 %  1.08 %  0.53 %  1.16 %  0.74 %
Return on average equity    16.02 %  15.71 %  13.74 %  13.76 %  6.73 %  15.17 %  8.88 %
Net interest margin (FTE)    3.76 %  3.82 %  3.84 %  3.76 %  3.66 %  3.81 %  3.59 %
Efficiency ratio    54.11 %  52.83 %  56.87 %  54.03 %  56.25 %  54.54 %  58.19 %
   
   
ASSET QUALITY  
Net charge-offs   $ 339   $ 649   $ 617   $ 674   $ 3,207   $ 1,605   $ 4,058  
Nonperforming loans   $ 3,565   $ 3,385   $ 2,444   $ 4,021   $ 7,601   $ 3,565   $ 7,601  
Other real estate and repossessed assets   $ 1,632   $ 2,155   $ 3,085   $ 1,850   $ 2   $ 1,632   $ 2  
Nonperforming loans to total loans    0.24 %  0.23 %  0.17 %  0.29 %  0.56 %  0.24 %  0.56 %
Nonperforming assets to total assets    0.28 %  0.31 %  0.32 %  0.35 %  0.47 %  0.28 %  0.47 %
Net charge-offs to average loans (annualized)    0.09 %  0.18 %  0.18 %  0.20 %  0.96 %  0.15 %  0.43 %
Allowance for loan loss to total loans    1.36 %  1.36 %  1.37 %  1.38 %  1.37 %  1.36 %  1.37 %
   
   
CAPITAL & LIQUIDITY  
Average equity to average assets    7.56 %  7.63 %  7.78 %  7.83 %  7.94 %  7.65 %  8.32 %
Tier 1 capital to risk-weighted assets    9.65 %  9.28 %  9.34 %  9.20 %  9.28 %  9.65 %  9.28 %
Total capital to risk-weighted assets    11.02 %  11.05 %  11.12 %  11.00 %  11.10 %  11.02 %  11.10 %
Loans to deposits + FHLB borrowings    94.19 %  94.61 %  93.23 %  94.80 %  94.24 %  94.19 %  94.24 %
   
   
END OF PERIOD BALANCES  
Total portfolio loans   $ 1,511,458   $ 1,469,493   $ 1,425,781   $ 1,396,387   $ 1,361,017   $ 1,511,458   $ 1,361,017  
Earning assets    1,691,699    1,648,106    1,598,686    1,551,577    1,512,039    1,691,699    1,512,039  
Total assets    1,824,483    1,780,615    1,721,469    1,672,606    1,616,994    1,824,483    1,616,994  
Deposits    1,457,484    1,337,641    1,361,832    1,351,516    1,322,563    1,457,484    1,322,563  
Total shareholders' equity    139,331    135,968    130,168    129,074    126,816    139,331    126,816  
   
   
AVERAGE BALANCES  
Total portfolio loans   $ 1,496,063   $ 1,453,769   $ 1,405,313   $ 1,377,886   $ 1,329,763   $ 1,452,328   $ 1,260,683  
Earning assets    1,704,660    1,630,478    1,568,583    1,531,685    1,483,788    1,635,072    1,399,445  
Total assets    1,833,571    1,755,857    1,696,790    1,651,939    1,585,427    1,762,574    1,499,214  
Deposits    1,433,795    1,330,684    1,350,233    1,316,548    1,256,730    1,371,877    1,161,691  
Total shareholders' equity    138,556    134,019    132,039    129,301    125,851    134,895    124,799