mcbc logo
 
10753 Macatawa Drive
Holland, Michigan 49424
 
NASDAQ STOCK MARKET
FOR RELEASE:
DATE:
MCBC
Immediate
January 31, 2013

Macatawa Bank Corporation Reports
Fourth Quarter and Full Year 2012 Results

Holland, Michigan, January 31, 2013 – Macatawa Bank Corporation (Nasdaq: MCBC) today announced its results for the fourth quarter and full year of 2012, continuing its trend of improvement in key operating metrics and financial performance.

 
Earnings of $21.2 million in the fourth quarter of 2012 and $35.5 million for the full year of 2012 were significantly higher than for the same periods in the prior year
 
Earnings were positively impacted by reversal of the deferred tax asset valuation allowance of $18.9 million in the fourth quarter of 2012
 
Net loan growth for the fourth quarter, the first quarterly increase in total loans since the fourth quarter of 2008
 
Continued improvement in loan portfolio quality
 
Strong retail banking results – growth in core deposits and high mortgage loan origination volumes
 
Risk-based regulatory capital ratios at their highest levels in the Company's history and comfortably above the minimums to be categorized as "well capitalized" under applicable regulatory capital guidelines
 
Significant reduction in costs associated with nonperforming assets – down 32% from the fourth quarter of 2011 and down 36% for the full year 2012 compared to 2011, although such costs continue to be elevated

Macatawa reported net income available to common shares of $21.2 million, or $0.78 per diluted share, in the fourth quarter of 2012 compared to net income available to common shares of $1.1 million, or $0.04 per diluted share, for the fourth quarter of 2011.   For the full year of 2012, the Company reported net income available to common shares of $35.5 million, or $1.31 per diluted share, compared to net income available to common shares of $5.8 million, or $0.26 per diluted share, for the same period in 2011.

"The Company's results for the fourth quarter and the full year of 2012 reflect solid improvement in our core business performance enhanced by favorable one-time events", said Richard L. Postma, Chairman of the Board of the Company.  "Large recoveries throughout the year of previously charged-off loans and a large loan prepayment fee led to significant increases in earnings in 2012.  The reversal of our deferred tax asset ("DTA") valuation allowance added $18.9 million in earnings in the fourth quarter.  The DTA allowance reversal was particularly important as it would not have been possible without the significant improvement in our three-year cumulative earnings results.  These one-time events are all very positive and reflect hard work by the Macatawa employees."

Mr. Postma continued: "Our core business performance is also improving.  Excluding the impact of the DTA allowance reversal, net income would have been $2.4 million for the fourth quarter of 2012, up from $1.1 million in the same period of the prior year, with much of the improvement due to reductions in nonperforming asset costs, which were down $1.0 million.  Another significant development was our return to loan growth.  Total loans grew $33.2 million in the fourth quarter 2012.  This is the first quarterly growth in loans the Bank has experienced since the fourth quarter of 2008.  Our retail banking efforts resulted in growth in core deposits of $41.5 million for the fourth quarter 2012 and $71.0 million for the full year 2012, and also resulted in large mortgage origination volumes producing strong gains on sales of loans for the same periods.  In the fourth quarter, the Federal Reserve Bank terminated the Company's Written Agreement, which followed the termination of the Bank's Consent Order by the Federal Deposit Insurance Corporation and the Michigan Office of Financial and Insurance Regulation in the first quarter of 2012.  We also continued to show improvement in our asset quality and capital measures in the fourth quarter and full year 2012.  Our capital ratios at December 31, 2012 were at the highest levels in Company history.  Reestablishing a strong capital position has been

 
 

 
 
Macatawa Bank Corporation 4Q Results / page 2 of 4

crucial to building a sense of confidence in the Company for the communities we serve.  We believe that the growth we are experiencing in loans and deposits and the termination of our Consent Order and Written Agreement during 2012 are a reflection of increased confidence in the Company and its performance by our customers, the market place, and our regulators."

Mr. Postma concluded: "While our operating performance has been improving, we will continue to work on reducing our nonperforming assets to acceptable levels.  We will also carefully deploy excess liquidity on our balance sheet into higher yielding assets, such as investment securities and loans to customers in the markets we serve.  We expect these efforts to reduce costs and enhance interest income, which should produce more consistent core earnings for our shareholders."

Operating Results
Net interest income for the fourth quarter 2012 totaled $11.0 million, a decrease of $2.9 million from the third quarter 2012 and a decrease of $451,000 from the fourth quarter 2011.  Net interest margin was 3.26 percent, down 76 basis points from the third quarter 2012, and down 2 basis points from the fourth quarter 2011.  The net interest income and margin decreases from the third quarter 2012 were due to the one-time loan prepayment fee recognized in the third quarter 2012.

Average interest earning assets for the fourth quarter 2012 decreased $35.4 million from the third quarter 2012 and were down $39.4 million from the fourth quarter 2011.  The decrease from the third quarter 2012 included the effect of a large loan prepayment at the end of the third quarter of 2012.  The decrease from 2011 reflected the Bank's continued focus on reduction in credit exposure within certain segments of its loan portfolio.

Non-interest income decreased $295,000 in the fourth quarter 2012 compared to the third quarter 2012 and increased $141,000 from the fourth quarter 2011, primarily as a result of changes in gains on sales of mortgage loans due to fluctuations in origination volume.

Non-interest expense was $12.9 million for the fourth quarter 2012, compared to $12.4 million for the third quarter 2012 and $14.0 million for the fourth quarter 2011.  The largest fluctuations in non-interest expense related to costs associated with the administration and disposition of problem loans and non-performing assets, which increased $263,000 compared to the third quarter 2012 and were down $1.0 million compared to the fourth quarter 2011. FDIC insurance assessments declined $308,000 compared to the fourth quarter 2011 due to the reduction in total assets of the Bank, changes to the FDIC assessment methodology and the termination of the Bank's Consent Order effective March 2, 2012.  Salaries and benefits were up $299,000 compared to the third quarter 2012 and were up $319,000 compared to the fourth quarter 2011 due to increased expense associated with medical insurance from higher claims experience in 2012.

Asset Quality
As a result of the consistent improvements in nonperforming loans and past due loans over the past several quarters, and the reduction in our historical loss ratios, a negative provision for loan losses of $500,000 was recorded in the fourth quarter 2012.  Net charge-offs for the fourth quarter 2012 were $2.0 million, compared to third quarter 2012 net recoveries of $341,000 and fourth quarter 2011 net charge-offs of $3.2 million.  Of the $2.0 million in net charge-offs in the fourth quarter of 2012, $1.7 million was for a single borrower and was fully reserved for at the end of the third quarter 2012.  Total loans past due on payments by 30 days or more amounted to $7.9 million at December 31, 2012, up from $5.7 million at September 30, 2012, and down sharply from $13.1 million at December 31, 2011.

The allowance for loan losses of $23.7 million was 2.26 percent of total loans at December 31, 2012, compared to 2.58 percent of total loans at September 30, 2012, and 2.95 percent at December 31, 2011.  Net charge-offs and loan growth in the fourth quarter of 2012 were the main reasons for the coverage decline.  The coverage ratio of allowance for loan losses to nonperforming loans continued to exceed 1-to-1 at 148.34 percent as of December 31, 2012, compared to 151.31 percent at September 30, 2012, and 109.31 percent at December 31, 2011.

At December 31, 2012, the Company's nonperforming loans were $16.0 million, representing 1.52 percent of total loans, the lowest level since the second quarter of 2007.  This compares to $17.4 million (1.70 percent of total loans) at September 30, 2012, and $28.9 million (2.70 percent of total loans) at December 31, 2011.  Other real estate owned decreased to $51.6 million compared to $66.4 million at December 31, 2011. Total nonperforming assets, including other real estate owned and nonperforming loans, have decreased by $27.8 million, or 29 percent, from December 31, 2011 to December 31, 2012.

-- more –

 
 

 

Macatawa Bank Corporation 4Q Results / page 3 of 4

 
A break-down of non-performing loans is shown in the table below.
 
 
Dollars in 000s
 
December 31,
2012
   
September 30,
2012
   
June 30,
2012
   
March 31,
2012
   
December 31,
2011
 
                               
Commercial Real Estate
  $ 7,255     $ 9,046     $ 11,117     $ 12,357     $ 16,940  
Commercial and Industrial
    7,657       7,206       6,173       9,188       9,560  
     Total Commercial Loans
    14,912       16,252       17,290       21,545       26,500  
Residential Mortgage Loans
    447       771       978       1,503       1,888  
Consumer Loans
    644       339       611       446       558  
     Total Non-Performing Loans
  $ 16,003     $ 17,362     $ 18,879     $ 23,494     $ 28,946  
                                         
Residential Developer Loans (a)
  $ 3,157     $ 5,183     $ 5,830     $ 8,172     $ 8,513  

(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 $67.6 million, or 4.33 percent of total assets, at December 31, 2012.  A break-down of non-performing assets is shown in the table below.

 
Dollars in 000s
 
December 31,
2012
   
September 30,
2012
   
June 30,
2012
   
March 31,
2012
   
December 31,
2011
 
                               
Non-Performing Loans
  $ 16,003     $ 17,362     $ 18,879     $ 23,494     $ 28,946  
Other Repossessed Assets
    6       4       0       9       0  
Other Real Estate Owned
    51,582       57,778       62,046       66,236       66,438  
     Total Non-Performing Assets
  $ 67,591     $ 75,144     $ 80,925     $ 89,739     $ 95,384  


Balance Sheet, Liquidity and Capital
Total assets were $1,560.7 million at December 31, 2012, an increase of $43.6 million from $1,517.1 million at September 30, 2012 and an increase of $53.0 million from $1,507.7 million at December 31, 2011.  Total loans were $1,052.3 million at December 31, 2012, an increase of $33.2 million from $1,019.2 million at September 30, 2012 and a decrease of $18.7 million from $1,071.0 million at December 31, 2011.

Commercial loans decreased by $32.7 million during the full year of 2012, partially offset by increases of $14.0 million in our residential mortgage and consumer loan portfolios.  The commercial real estate loan portfolio was reduced by $70.3 million during the twelve months ended December 31, 2012, as the Company continued its efforts to reduce exposure in these segments.  Commercial and industrial loans increased by $37.6 million during the same period.

Total commercial loans increased by $28.4 million during the fourth quarter of 2012, due to an increase in commercial and industrial loans of $45.9 million during the quarter, which was partially offset by decreases in the commercial real estate loan portfolio.

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

 
Dollars in 000s
 
December 31,
2012
   
September 30,
2012
   
June 30,
2012
   
March 31,
2012
   
December 31,
2011
 
                               
Construction and Development
  $ 89,631     $ 95,322     $ 99,271     $ 101,355     $ 90,191  
Other Commercial Real Estate
    408,338       420,105       432,662       443,023       478,076  
     Commercial Loans Secured by Real Estate
    497,969       515,427       531,933       544,378       568,267  
Commercial and Industrial
    264,690       218,839       221,628       228,768       227,051  
     Total Commercial Loans
  $ 762,659     $ 734,266     $ 753,561     $ 773,146     $ 795,318  
                                         
Residential Developer Loans (a)
  $ 48,857     $ 51,653     $ 56,756     $ 61,200     $ 66,331  

(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.

-- more –

 
 

 

Macatawa Bank Corporation 4Q Results / page 4 of 4


Total deposits increased to $1,286.3 million at December 31, 2012, up $71.0 million from $1,215.3 million at December 31, 2011.  Balances in checking, savings and money market accounts grew by over 28% on an annualized basis during the fourth quarter of 2012.  The Bank continues to be successful at attracting and retaining core deposit customers.  Customer deposit accounts remain insured to the highest levels available under FDIC deposit insurance.

The Bank's capital ratios continued to improve in the fourth quarter 2012.  At December 31, 2012, all of the regulatory capital ratios for Macatawa Bank were maintained at levels comfortably above those required to be categorized as "well capitalized" under applicable regulatory capital guidelines.  Further, the Company and the Bank's risk based regulatory capital ratios at December 31, 2012 were at their highest levels in Company history.  The Bank was categorized as "well capitalized" at December 31, 2012.

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," "trend," "continue," "believe," "expect," "should," "improving," "efforts" 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 trends in our key operating metrics and financial performance, the impact of change in perception of the Bank among our customers, the marketplace, and our regulators, future levels of profitability, our ability to carefully deploy excess liquidity on our balance sheet, our ability to reduce costs and enhance interest income, our ability to produce consistent core earnings, and our ability to reduce nonperforming assets to an acceptable level.  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 deferred tax assets) and other real estate owned 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 sell other real estate owned at its carrying value or at all, utilize our deferred tax asset, successfully implement new programs and initiatives, increase efficiencies, maintain our current level of deposits and other sources of funding, maintain liquidity, respond to declines in collateral values and credit quality, 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.  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, 2011.  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.
 




-- more –

 
 

 

MACATAWA BANK CORPORATION
                             
CONSOLIDATED FINANCIAL SUMMARY
                             
(Unaudited)
                             
                               
(Dollars in thousands except per share information)
                             
         
Three Months Ended
   
Twelve Months Ended
 
         
December 31
   
December 31
 
EARNINGS SUMMARY
       
2012
   
2011
   
2012
   
2011
 
Total interest income
          $ 13,009     $ 14,537     $ 57,276     $ 60,779  
Total interest expense
            2,041       3,118       9,814       14,480  
  Net interest income
            10,968       11,419       47,462       46,299  
Provision for loan losses
            (500 )     -       (7,100 )     (4,700 )
  Net interest income after provision for loan losses
            11,468       11,419       54,562       50,999  
                                         
NON-INTEREST INCOME
                                       
Deposit service charges
            942       887       3,323       3,692  
Net gains on mortgage loans
            690       335       2,882       1,728  
Trust fees
            587       629       2,389       2,543  
Other
            1,592       1,819       7,034       6,929  
  Total non-interest income
            3,811       3,670       15,628       14,892  
                                         
NON-INTEREST EXPENSE
                                       
Salaries and benefits
            5,921       5,602       22,986       22,217  
Occupancy
            955       987       3,815       3,949  
Furniture and equipment
            768       861       3,259       3,318  
FDIC assessment
            504       812       2,196       3,472  
Administration and disposition of problem assets
            1,987       2,941       9,960       15,601  
Other
            2,768       2,801       11,067       11,505  
  Total non-interest expense
            12,903       14,004       53,283       60,062  
Income (loss) before income tax
            2,376       1,085       16,907       5,829  
Income tax expense (benefit)
            (18,858 )     -       (18,583 )     -  
                                         
Net income (loss)
          $ 21,234     $ 1,085     $ 35,490     $ 5,829  
Dividends declared on preferred shares
            -       -       -       -  
Net income (loss) available to common shares
          $ 21,234     $ 1,085     $ 35,490     $ 5,829  
                                         
Basic earnings per common share
          $ 0.78     $ 0.04     $ 1.31     $ 0.26  
Diluted earnings per common share
          $ 0.78     $ 0.04     $ 1.31     $ 0.26  
Return on average assets
            5.75 %     0.29 %     2.37 %     0.38 %
Return on average equity
            76.30 %     4.61 %     34.39 %     7.08 %
Net interest margin
            3.26 %     3.28 %     3.49 %     3.29 %
Efficiency ratio
            87.31 %     92.81 %     84.46 %     98.15 %
 

 
BALANCE SHEET DATA
                   
December 31
   
December 31
 
Assets
                   
2012
   
2011
 
Cash and due from banks
                          $ 33,556     $ 30,971  
Federal funds sold and other short-term investments
                            192,802       212,071  
Securities available for sale
                            123,497       54,746  
Securities held to maturity
                            4,300       300  
Federal Home Loan Bank Stock
                            11,236       11,236  
Loans held for sale
                            8,130       1,026  
Total loans
                            1,052,348       1,070,975  
Less allowance for loan loss
                            23,739       31,641  
  Net loans
                            1,028,609       1,039,334  
Premises and equipment, net
                            53,576       55,358  
Acquisition intangibles
                            -       64  
Bank-owned life insurance
                            26,804       25,957  
Other real estate owned
                            51,582       66,438  
Other assets
                            26,626       10,166  
                                         
Total Assets
                          $ 1,560,718     $ 1,507,667  
                                         
Liabilities and Shareholders' Equity
                                       
Noninterest-bearing deposits
                          $ 339,520     $ 324,253  
Interest-bearing deposits
                            946,741       891,036  
  Total deposits
                            1,286,261       1,215,289  
Other borrowed funds
                            91,822       148,603  
Surbordinated debt
                            1,650       1,650  
Long-term debt
                            41,238       41,238  
Other liabilities
                            9,240       6,461  
Total Liabilities
                            1,430,211       1,413,241  
                                         
Shareholders' equity
                            130,507       94,426  
                                         
Total Liabilities and Shareholders' Equity
                          $ 1,560,718     $ 1,507,667  


 
 

 

MACATAWA BANK CORPORATION
                                         
SELECTED CONSOLIDATED FINANCIAL DATA
                                         
(Unaudited)
                                               
                                                 
(Dollars in thousands except per share information)
                                           
         
Quarterly
   
Year to Date
 
         
4th Qtr
   
3rd Qtr
   
2nd Qtr
   
1st Qtr
   
4th Qtr
             
         
2012
   
2012
   
2012
   
2012
   
2011
   
2012
   
2011
 
EARNINGS SUMMARY
                                               
Net interest income
          $ 10,968     $ 13,892     $ 11,322     $ 11,281     $ 11,419     $ 47,462     $ 46,299  
Provision for loan losses
            (500 )     (1,250 )     (1,750 )     (3,600 )     -       (7,100 )     (4,700 )
Total non-interest income
            3,811       4,106       4,000       3,711       3,670       15,628       14,892  
Total non-interest expense
            12,903       12,388       13,886       14,107       14,004       53,283       60,062  
Federal income tax expense (benefit)
            (18,858 )     275       -       -       -       (18,583 )     -  
Net income (loss)
            21,234       6,585       3,186       4,485       1,085       35,490       5,829  
Dividends declared on preferred shares
            -       -       -       -       -       -       -  
Net income (loss) available to common shares
          $ 21,234     $ 6,585     $ 3,186     $ 4,485     $ 1,085     $ 35,490     $ 5,829  
                                                                 
Basic earnings per common share
          $ 0.78     $ 0.24     $ 0.12     $ 0.17     $ 0.04     $ 1.31     $ 0.26  
Diluted earnings per common share
          $ 0.78     $ 0.24     $ 0.12     $ 0.17     $ 0.04     $ 1.31     $ 0.26  
                                                                 
MARKET DATA
                                                               
Book value per common share
          $ 3.59     $ 2.82     $ 2.56     $ 2.43     $ 2.26     $ 3.59     $ 2.26  
Tangible book value per common share
          $ 3.59     $ 2.82     $ 2.56     $ 2.43     $ 2.26     $ 3.59     $ 2.26  
Market value per common share
          $ 2.89     $ 3.09     $ 3.41     $ 3.47     $ 2.28     $ 2.89     $ 2.28  
Average basic common shares
            27,098,608       27,082,825       27,082,825       27,082,825       27,082,834       27,086,792       22,739,990  
Average diluted common shares
            27,098,608       27,082,825       27,082,825       27,082,825       27,082,834       27,086,792       22,739,990  
Period end common shares
            27,203,825       27,082,825       27,082,825       27,082,825       27,082,823       27,203,825       27,082,823  
                                                                 
PERFORMANCE RATIOS
                                                               
Return on average assets
            5.75 %     1.74 %     0.85 %     1.20 %     0.29 %     2.37 %     0.38 %
Return on average equity
            76.30 %     25.18 %     12.59 %     18.78 %     4.61 %     34.39 %     7.08 %
Net interest margin (fully taxable equivalent)
            3.26 %     4.02 %     3.32 %     3.32 %     3.28 %     3.49 %     3.29 %
Efficiency ratio
            87.31 %     68.83 %     90.63 %     94.10 %     92.81 %     84.46 %     98.15 %
Full-time equivalent employees (period end)
            365       364       373       382       392       365       392  
                                                                 
ASSET QUALITY
                                                               
Gross charge-offs
          $ 2,485     $ 615     $ 899     $ 3,497     $ 4,196     $ 7,496     $ 16,451  
Net charge-offs
          $ 2,032     $ (341 )   $ 521     $ (1,410 )   $ 3,201     $ 802     $ 11,085  
Net charge-offs to average loans (annualized)
            0.79 %     -0.13 %     0.20 %     -0.53 %     1.19 %     0.08 %     0.99 %
Nonperforming loans
          $ 16,003     $ 17,362     $ 18,879     $ 23,494     $ 28,946     $ 16,003     $ 28,946  
Other real estate and repossessed assets
          $ 51,588     $ 57,782     $ 62,046     $ 66,245     $ 66,438     $ 51,588     $ 66,438  
Nonperforming loans to total loans
            1.52 %     1.70 %     1.82 %     2.22 %     2.70 %     1.52 %     2.70 %
Nonperforming assets to total assets
            4.33 %     4.95 %     5.33 %     5.97 %     6.33 %     4.33 %     6.33 %
Allowance for loan losses
          $ 23,739     $ 26,271     $ 27,180     $ 29,451     $ 31,641     $ 23,739     $ 31,641  
Allowance for loan losses to total loans
            2.26 %     2.58 %     2.62 %     2.78 %     2.95 %     2.26 %     2.95 %
Allowance for loan losses to nonperforming loans
            148.34 %     151.31 %     143.97 %     125.36 %     109.31 %     148.34 %     109.31 %
                                                                 
CAPITAL & LIQUIDITY
                                                               
Average equity to average assets
            7.54 %     6.90 %     6.73 %     6.38 %     6.21 %     6.89 %     5.37 %
Tier 1 capital to average assets (Consolidated)
            10.35 %     9.53 %     9.00 %     8.75 %     8.25 %     10.35 %     8.25 %
Total capital to risk-weighted assets (Consolidated)
            14.98 %     14.91 %     14.18 %     13.66 %     13.15 %     14.98 %     13.15 %
Tier 1 capital to average assets (Bank)
            10.28 %     9.50 %     9.09 %     8.87 %     8.43 %     10.28 %     8.43 %
Total capital to risk-weighted assets (Bank)
            14.55 %     14.35 %     13.57 %     13.02 %     12.46 %     14.55 %     12.46 %
                                                                 
END OF PERIOD BALANCES
                                                               
Total portfolio loans
          $ 1,052,348     $ 1,019,185     $ 1,036,965     $ 1,059,935     $ 1,070,975     $ 1,052,348     $ 1,070,975  
Earning assets
            1,388,582       1,368,615       1,364,592       1,349,078       1,349,556       1,388,582       1,349,556  
Total assets
            1,560,718       1,517,117       1,520,335       1,502,994       1,507,667       1,560,718       1,507,667  
Deposits
            1,286,261       1,244,748       1,235,517       1,214,471       1,215,289       1,286,261       1,215,289  
Total shareholders' equity
            130,507       109,431       102,399       98,887       94,426       130,507       94,426  
                                                                 
AVERAGE BALANCES
                                                               
Total portfolio loans
          $ 1,028,029     $ 1,028,199     $ 1,047,248     $ 1,064,158     $ 1,074,574     $ 1,041,833     $ 1,120,857  
Earning assets
            1,331,768       1,367,166       1,356,054       1,350,282       1,371,149       1,351,308       1,392,938  
Total assets
            1,475,895       1,516,374       1,505,217       1,498,015       1,515,570       1,498,860       1,531,501  
Deposits
            1,222,422       1,245,112       1,222,837       1,205,283       1,201,848       1,223,967       1,224,145  
Total shareholders' equity
            111,317       104,609       101,236       95,524       94,164       103,198       82,282