10753 Macatawa Drive
Holland, Michigan 49424
NEWS RELEASE
 
NASDAQ STOCK MARKET:
FOR RELEASE:
DATE:
MCBC
Immediate
January 30, 2014

Macatawa Bank Corporation Reports
Fourth Quarter and Full Year 2013 Results

Holland, Michigan, January 30, 2014 – Macatawa Bank Corporation (Nasdaq: MCBC) today announced its results for the fourth quarter and full year of 2013, reflecting continued improvement in financial performance.

 
Net income of $2.2 million in the fourth quarter of 2013, or $3.2 million before tax, which was an increase from $2.4 million before tax in the fourth quarter of 2012
 
Significant expense reductions – total non-interest expense decreased by $5.4 million, or 10%, for 2013 compared to 2012
 
Net growth in total loans of $13.6 million for the fourth quarter 2013
 
Total nonperforming assets decreased by $18.4 million, or 27%, from 2012
 
Strong loan collection results exemplified by net recoveries once again – net recoveries of $526,000 for the fourth quarter 2013, net recoveries in three of the previous five quarters and net recoveries of $1.3 million for 2013
 
Accomplished key capital initiatives
   
Completion of exchange of all Series A and Series B Preferred Stock to common stock at end of 2013
 
   
Prepayment and full redemption of Company subordinated debt in third quarter of 2013
 
   
Resumption of regular quarterly interest payments on trust preferred securities
 

Macatawa reported net income of $2.2 million, or ($0.56) per diluted share, in the fourth quarter of 2013 compared to net income of $21.2 million, or $0.78 per diluted share, for the fourth quarter of 2012.  For the full year of 2013, the Company reported net income of $9.5 million, or ($0.29) per diluted share, compared to $35.4 million, or $1.31 per diluted share, for the same period in 2012.  Net income in 2012 was bolstered by several one-time events, including reversal of the deferred tax asset valuation allowance which boosted earnings by $18.9 million in the fourth quarter of 2012.

Earnings per share for the fourth quarter and full year of 2013 were affected by a reduction to net income available to common shares of $17.6 million representing the impact of the exchange of preferred stock.  The exchange by holders of preferred stock for common stock and, at the election of the holder, cash was accounted for as an induced conversion.  The fair value of common stock and cash issued in excess of the fair value of securities issuable pursuant to the original conversion terms was treated as a reduction to net income available to common shares for earnings per share purposes.  While this one-time, non-cash impact on earnings per share was negative, the exchange improved the key metrics of book value per common share by $0.11 to $3.92 and the tangible common equity to assets ratio by over 200 basis points to 8.82% at December 31, 2013.

"Completing our capital initiatives for the year, we reached an agreement with all of our Series A and Series B preferred stock holders in which we exchanged all of the preferred stock for shares of common stock and cash, effective December 30, 2013” said Richard L. Postma, Chairman of the Board of the Company.  "The transaction was immediately accretive to book value per share and paves the way to resuming cash dividends to our common shareholders."

Mr. Postma continued: "Net income for the fourth quarter and for the full year 2013 reflected continued improvement in  core operating results.  Net income for 2012 included several large one-time items, including $18.9 million for the reversal of a deferred tax asset valuation allowance, a one-time $2.8 million loan prepayment fee collected in the third


 
 

 

Macatawa Bank Corporation 4Q Results / page 2 of 4

quarter of 2012 and a $3.6 million negative provision for loan losses in the first quarter of 2012 related to a large recovery on an individual loan.  Our results for 2013 did not include such one-time items and were more consistent.  Nonperforming asset expenses for 2013 were $5.5 million compared to $10.0 million for 2012, amounting to a $4.5 million decrease.  This significant cost reduction was accomplished through our focus on reducing the level of nonperforming assets.  Our nonperforming assets decreased by over $18.4 million from a year ago, which resulted in the decrease in associated costs.    Proceeds on sales of other real estate owned amounted to $16.5 million in 2013, bringing total nonperforming assets down to $49.2 million at December 31, 2013.  This is the lowest level of nonperforming assets for the Bank since the second quarter 2007.”

Mr. Postma concluded: "We are pleased with our financial results and the improvements we were able to make in our capital structure in 2013.  We are poised for growth in our earning assets to produce stronger future earnings for our shareholders.  In addition, with the preferred stock exchange complete, the Board of Directors can now focus on other strategies to enhance shareholder value, including consideration of dividends to common shareholders."

Operating Results
Net interest income for the fourth quarter 2013 totaled $10.2 million, an increase of $88,000 from the third quarter 2013 and a decrease of $756,000 from the fourth quarter 2012.  Net interest margin was 2.95 percent, down 1 basis point from the third quarter 2013, and down 31 basis points from the fourth quarter 2012.  The decrease from the fourth quarter 2012 was largely due to reduced yields from the loan portfolio resulting from the low level of market interest rates and significant competitive loan pricing pressures.

Average interest earning assets for the fourth quarter 2013 increased $18.3 million from the third quarter 2013 and were up $48.7 million from the fourth quarter 2012.

Non-interest income increased $65,000 in the fourth quarter 2013 compared to the third quarter 2013 and increased $205,000 from the fourth quarter 2012, primarily due to increased service charge income on deposit accounts.  Much of this increase was offset by decreases in gains on sales of mortgage loans as the market for this activity contracted in the second part of 2013.  The Bank originated $16.9 million in loans for sale in the fourth quarter 2013 compared to $28.0 million in loans for sale in the third quarter 2013 and $39.3 million in loans for sale in the fourth quarter 2012.

Non-interest expense was $12.0 million for the fourth quarter 2013, compared to $12.4 million for the third quarter 2013 and $12.9 million for the fourth quarter 2012.  The largest fluctuations in non-interest expense related to costs associated with the administration and disposition of problem loans and non-performing assets, which decreased $359,000 compared to the third quarter 2013 and decreased $535,000 compared to the fourth quarter 2012. FDIC insurance assessments declined $179,000 compared to the fourth quarter 2012 due primarily to the termination of the Bank's Memorandum of Understanding effective April 12, 2013.  Salaries and benefits were down $181,000 compared to the third quarter 2013 and were down $268,000 compared to the fourth quarter 2012 due primarily to reduced expense associated with medical insurance as we experienced lower claims in 2013.

Federal income tax expense was $958,000 for the fourth quarter 2013 compared to $975,000 for the third quarter 2013 and an $18.9 million benefit for the fourth quarter 2012.  The Company reversed its deferred tax asset valuation allowance at December 31, 2012 resulting in a large increase to income in the fourth quarter 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 historical loss ratios, a negative provision for loan losses of $1.0 million was recorded in the fourth quarter 2013.  Net loan recoveries for the fourth quarter 2013 were $526,000, compared to third quarter 2013 net loan recoveries of $523,000 and fourth quarter 2012 net loan charge-offs of $2.0 million.  The Bank has experienced net loan recoveries in three of the past five quarters and had net loan recoveries of $1.3 million for the year ended December 31, 2013. Total loans past due on payments by 30 days or more amounted to $5.5 million at December 31, 2013, down from $7.8 million at September 30, 2013 and $7.9 million at December 31, 2012.

The allowance for loan losses of $20.8 million was 2.00 percent of total loans at December 31, 2013, compared to 2.07 percent of total loans at September 30, 2013, and 2.26 percent at December 31, 2012.    The coverage ratio of allowance for loan losses to nonperforming loans continued to be strong and exceeded 1-to-1 coverage at 168.61 percent as of December 31, 2013, compared to 208.14 percent at September 30, 2013, and 148.34 percent at December 31, 2012.

At December 31, 2013, the Company's nonperforming loans were $12.3 million, representing 1.18 percent of total loans.  This compares to $10.2 million (0.99 percent of total loans) at September 30, 2013, which was the lowest level


 
 

 
Macatawa Bank Corporation 3Q Results / page 3 of 4

since the third quarter of 2006, and $16.0 million (1.52 percent of total loans) at December 31, 2012.  Other real estate owned was $36.8 million at December 31, 2013, compared to $42.8 million at September 30, 2013, down significantly from $51.6 million at December 31, 2012. Total nonperforming assets, including other real estate owned and nonperforming loans, have decreased by $18.4 million, or 27.3 percent, from December 31, 2012 to December 31, 2013.

A break-down of non-performing loans is shown in the table below.
 
 
Dollars in 000s
 
December 31,
2013
   
September 30,
2013
   
June 30,
2013
   
March 31,
2013
   
December 31,
2012
 
                               
Commercial Real Estate
  $ 5,706     $ 4,934     $ 5,701     $ 4,673     $ 7,255  
Commercial and Industrial
    5,625       4,240       4,081       8,781       7,657  
     Total Commercial Loans
    11,331       9,174       9,782       13,454       14,912  
Residential Mortgage Loans
    639       639       619       298       447  
Consumer Loans
    365       407       373       422       644  
     Total Non-Performing Loans
  $ 12,335     $ 10,220     $ 10,774     $ 14,174     $ 16,003  
                                         
Residential Developer Loans (a)
  $ 2,591     $ 2,651     $ 2,723     $ 2,265     $ 3,157  

(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 $49.2 million, or 3.24 percent of total assets, at December 31, 2013.  A break-down of non-performing assets is shown in the table below.

 
Dollars in 000s
 
December 31,
2013
   
September 30,
2013
   
June 30,
2013
   
March 31,
2013
   
December 31,
2012
 
                               
Non-Performing Loans
  $ 12,335     $ 10,220     $ 10,774     $ 14,174     $ 16,003  
Other Repossessed Assets
    40       ---       ---       22       6  
Other Real Estate Owned
    36,796       42,796       45,845       51,593       51,582  
     Total Non-Performing Assets
  $ 49,171     $ 53,016     $ 56,619     $ 65,789     $ 67,591  

Balance Sheet, Liquidity and Capital
Total assets were $1,517.4 million at December 31, 2013, a decrease of $45.3 million from $1,562.7 million at September 30, 2013 and a decrease of $43.3 million from $1,560.7 million at December 31, 2012.  Total loans were $1,042.4 million at December 31, 2013, an increase of $13.6 million from $1,028.8 million at September 30, 2013 and a decrease of $9.9 million from $1,052.3 million at December 31, 2012.

Commercial loans decreased by $16.2 million during the full year 2013, partially offset by increases of $6.3 million in our residential mortgage and consumer loan portfolios.  Commercial real estate loans were reduced by $30.6 million, as the Company continued its efforts to reduce exposure in this segment, and commercial and industrial loans increased by $14.4 million during the same period.

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

 
Dollars in 000s
 
December 31,
2013
   
September 30,
2013
   
June 30,
2013
   
March 31,
2013
   
December 31,
2012
 
                               
Construction and Development
  $ 86,413     $ 86,824     $ 81,841     $ 88,670     $ 94,621  
Other Commercial Real Estate
    385,927       395,108       397,814       408,860       408,338  
     Commercial Loans Secured by
      Real Estate
    472,340       481,932       479,655       497,530       502,959  
Commercial and Industrial
    274,099       253,216       242,759       259,145       259,700  
     Total Commercial Loans
  $ 746,439     $ 735,148     $ 722,414     $ 756,675     $ 762,659  
                                         
Residential Developer Loans (a)
  $ 35,164     $ 39,886     $ 41,903     $ 45,598     $ 53,847  

(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 were $1,249.7 million at December 31, 2013, down $36.5 million from $1,286.3 million at December 31, 2012.  This decrease was related to our allowing the run-off of higher costing certificates of deposit.  These balances decreased $42.9 million from December 31, 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 regulatory capital ratios decreased slightly in the fourth quarter of 2013 as a result of the exchange of preferred stock for common stock discussed above, but continued to be at levels among the highest in Bank history.  The Bank was categorized as "well capitalized" at December 31, 2013.

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 "initiative," "continue," "improving," "efforts," "focus," "future," "strategies," "pave the way," "poised for growth" 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, future levels of earnings and profitability, future levels of earning assets, our ability to further reduce nonperforming asset levels and related expenses and strategies to enhance shareholder value. The declaration and payment of future dividends to common shareholders will be considered by the Board of Directors in its discretion and will depend on a number of factors, including our financial condition and anticipated profitability. 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, improve profitability, and produce consistent core earnings 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, 2012. 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
   
Twelve Months Ended
 
   
December 31
   
December 31
 
EARNINGS SUMMARY
 
2013
   
2012
   
2013
   
2012
 
Total interest income
  $ 11,961     $ 13,009     $ 48,620     $ 57,276  
Total interest expense
    1,749       2,041       7,337       9,814  
  Net interest income
    10,212       10,968       41,283       47,462  
Provision for loan losses
    (1,000 )     (500 )     (4,250 )     (7,100 )
  Net interest income after provision for loan losses
    11,212       11,468       45,533       54,562  
                                 
NON-INTEREST INCOME
                               
Deposit service charges
    1,046       942       3,963       3,323  
Net gains on mortgage loans
    409       690       2,554       2,882  
Trust fees
    615       587       2,413       2,389  
Other
    1,946       1,592       7,211       7,034  
  Total non-interest income
    4,016       3,811       16,141       15,628  
                                 
NON-INTEREST EXPENSE
                               
Salaries and benefits
    5,653       5,921       23,012       22,986  
Occupancy
    997       955       3,756       3,815  
Furniture and equipment
    810       768       3,224       3,259  
FDIC assessment
    325       504       1,458       2,196  
Administration and disposition of problem assets
    1,452       1,987       5,524       9,960  
Other
    2,799       2,768       10,881       11,067  
  Total non-interest expense
    12,036       12,903       47,855       53,283  
Income before income tax
    3,192       2,376       13,819       16,907  
Income tax expense
    958       (18,858 )     4,270       (18,583 )
Net income
  $ 2,234     $ 21,234     $ 9,549     $ 35,490  
Net income/(loss) attributable to common shareholders
  $ (15,340 )   $ 21,234     $ (8,026 )   $ 35,490  
                                 
Basic earnings per common share
  $ (0.56 )   $ 0.78     $ (0.29 )   $ 1.31  
Diluted earnings per common share
  $ (0.56 )   $ 0.78     $ (0.29 )   $ 1.31  
Return on average assets
    0.58 %     5.75 %     0.63 %     2.37 %
Return on average equity
    6.54 %     76.30 %     7.11 %     34.39 %
Net interest margin
    2.95 %     3.26 %     3.05 %     3.49 %
Efficiency ratio
    84.59 %     87.31 %     83.34 %     84.46 %

 
 
 

 

MACATAWA BANK CORPORATION
           
CONSOLIDATED FINANCIAL SUMMARY
           
(Unaudited)
           
             
(Dollars in thousands except per share information)
           
             
BALANCE SHEET DATA
 
December 31
   
December 31
 
Assets
 
2013
   
2012
 
Cash and due from banks
  $ 38,714     $ 33,556  
Federal funds sold and other short-term investments
    118,178       192,802  
Interest-bearing time deposits in other financial institutions
    25,000       -  
Securities available for sale
    139,659       123,497  
Securities held to maturity
    19,248       4,300  
Federal Home Loan Bank Stock
    11,236       11,236  
Loans held for sale
    1,915       8,130  
Total loans
    1,042,377       1,052,348  
Less allowance for loan loss
    20,798       23,739  
  Net loans
    1,021,579       1,028,609  
Premises and equipment, net
    53,641       53,576  
Bank-owned life insurance
    27,517       26,804  
Other real estate owned
    36,796       51,582  
Other assets
    23,922       26,626  
                 
Total Assets
  $ 1,517,405     $ 1,560,718  
                 
Liabilities and Shareholders' Equity
               
Noninterest-bearing deposits
  $ 344,550     $ 339,520  
Interest-bearing deposits
    905,184       946,741  
  Total deposits
    1,249,734       1,286,261  
Other borrowed funds
    89,991       91,822  
Subordinated debt
    -       1,650  
Long-term debt
    41,238       41,238  
Other liabilities
    3,920       9,240  
Total Liabilities
    1,384,883       1,430,211  
                 
Shareholders' equity
    132,522       130,507  
                 
Total Liabilities and Shareholders' Equity
  $ 1,517,405     $ 1,560,718  
 

 
 

 

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
             
   
 
   
2013
   
2013
   
2013
   
2013
   
2012
   
2013
   
2012
 
EARNINGS SUMMARY
                                               
Net interest income
          $ 10,212     $ 10,124     $ 10,463     $ 10,483     $ 10,968     $ 41,283     $ 47,462  
Provision for loan losses
            (1,000 )     (1,500 )     (1,000 )     (750 )     (500 )     (4,250 )     (7,100 )
Total non-interest income
            4,016       3,951       4,211       3,963       3,811       16,141       15,628  
Total non-interest expense
            12,036       12,362       11,875       11,581       12,903       47,855       53,283  
Federal income tax expense (benefit)
            958       975       1,196       1,142       (18,858 )     4,270       (18,583 )
Net income
          $ 2,234     $ 2,238     $ 2,603     $ 2,473     $ 21,234     $ 9,549     $ 35,490  
                                                                 
Basic earnings per common share
          $ (0.56 )   $ 0.08     $ 0.10     $ 0.09     $ 0.78     $ (0.29 )   $ 1.31  
Diluted earnings per common share
          $ (0.56 )   $ 0.08     $ 0.10     $ 0.09     $ 0.78     $ (0.29 )   $ 1.31  
                                                                 
MARKET DATA
                                                               
Book value per common share
          $ 3.92     $ 3.77     $ 3.68     $ 3.68     $ 3.59     $ 3.92     $ 3.59  
Tangible book value per common share
          $ 3.92     $ 3.77     $ 3.68     $ 3.68     $ 3.59     $ 3.92     $ 3.59  
Market value per common share
          $ 5.00     $ 5.38     $ 5.04     $ 5.41     $ 2.89     $ 5.00     $ 2.89  
Average basic common shares
            27,276,722       27,261,325       27,260,748       27,211,603       27,098,608       27,161,888       27,086,792  
Average diluted common shares
            27,276,722       27,261,325       27,260,748       27,211,603       27,098,608       27,161,888       27,086,792  
Period end common shares
            33,801,097       27,261,325       27,261,325       27,253,825       27,203,825       33,801,097       27,203,825  
                                                                 
PERFORMANCE RATIOS
                                                               
Return on average assets
            0.58 %     0.59 %     0.70 %     0.66 %     5.75 %     0.63 %     2.37 %
Return on average equity
            6.54 %     6.67 %     7.74 %     7.50 %     76.30 %     7.11 %     34.39 %
Net interest margin (fully taxable equivalent)
            2.95 %     2.96 %     3.15 %     3.14 %     3.26 %     3.05 %     3.49 %
Efficiency ratio
            84.59 %     87.83 %     80.93 %     80.17 %     87.31 %     83.34 %     84.46 %
Full-time equivalent employees (period end)
            361       363       360       365       365       361       365  
                                                                 
ASSET QUALITY
                                                               
Gross charge-offs
          $ 508     $ 354     $ 698     $ 643     $ 2,485     $ 2,203     $ 7,496  
Net charge-offs
          $ (526 )   $ (523 )   $ 238     $ (498 )   $ 2,032     $ (1,309 )   $ 802  
Net charge-offs to average loans (annualized)
            -0.20 %     -0.21 %     0.09 %     -0.19 %     0.79 %     -0.13 %     0.08 %
Nonperforming loans
          $ 12,335     $ 10,220     $ 10,774     $ 14,174     $ 16,003     $ 12,335     $ 16,003  
Other real estate and repossessed assets
          $ 36,836     $ 42,796     $ 45,845     $ 51,615     $ 51,588     $ 36,836     $ 51,588  
Nonperforming loans to total loans
            1.18 %     0.99 %     1.06 %     1.35 %     1.52 %     1.18 %     1.52 %
Nonperforming assets to total assets
            3.24 %     3.39 %     3.83 %     4.36 %     4.33 %     3.24 %     4.33 %
Allowance for loan losses
          $ 20,798     $ 21,272     $ 22,248     $ 23,487     $ 23,739     $ 20,798     $ 23,739  
Allowance for loan losses to total loans
            2.00 %     2.07 %     2.20 %     2.23 %     2.26 %     2.00 %     2.26 %
Allowance for loan losses to nonperforming loans
            168.61 %     208.14 %     206.50 %     165.70 %     148.34 %     168.61 %     148.34 %
                                                                 
CAPITAL
                                                               
Average equity to average assets
            8.95 %     8.86 %     9.03 %     8.76 %     7.54 %     8.90 %     6.89 %
Tier 1 capital to average assets
            10.61 %     10.89 %     10.85 %     10.45 %     10.35 %     10.61 %     10.35 %
Total capital to risk-weighted assets
            15.69 %     16.04 %     16.12 %     15.35 %     14.98 %     15.69 %     14.98 %
Tier 1 capital to average assets (Bank)
            10.45 %     10.80 %     10.72 %     10.35 %     10.28 %     10.45 %     10.28 %
Total capital to risk-weighted assets (Bank)
            15.45 %     15.90 %     15.80 %     14.98 %     14.55 %     15.45 %     14.55 %
Tangible common equity to assets
            8.82 %     6.63 %     6.87 %     6.71 %     6.31 %     8.82 %     6.31 %
                                                                 
END OF PERIOD BALANCES
                                                               
Total portfolio loans
          $ 1,042,377     $ 1,028,793     $ 1,012,887     $ 1,051,009     $ 1,052,348     $ 1,042,377     $ 1,052,348  
Earning assets
            1,359,686       1,402,703       1,320,540       1,348,565       1,388,582       1,359,686       1,388,582  
Total assets
            1,517,405       1,562,680       1,476,828       1,507,438       1,560,718       1,517,405       1,560,718  
Deposits
            1,249,734       1,288,041       1,199,578       1,231,390       1,286,261       1,249,734       1,286,261  
Total shareholders' equity
            132,522       135,507       133,252       132,905       130,507       132,522       130,507  
                                                                 
AVERAGE BALANCES
                                                               
Total portfolio loans
          $ 1,026,603     $ 1,012,361     $ 1,035,564     $ 1,048,984     $ 1,028,029     $ 1,030,766     $ 1,041,833  
Earning assets
            1,380,510       1,362,223       1,331,557       1,348,703       1,331,768       1,355,853       1,351,308  
Total assets
            1,527,910       1,514,555       1,489,887       1,506,722       1,475,895       1,509,840       1,498,860  
Deposits
            1,255,221       1,238,303       1,212,089       1,232,489       1,222,422       1,234,598       1,223,967  
Total shareholders' equity
            136,718       134,118       134,537       131,941       111,317       134,341       103,198