Exhibit 99.1
 
 
 
10753 Macatawa Drive
 
Holland, Michigan 49424
 
NEWS RELEASE
 
NASDAQ STOCK MARKET:
MCBC
FOR RELEASE:
Immediate
DATE:
October 23, 2014

Macatawa Bank Corporation Reports
Third Quarter 2014 Results

Holland, Michigan, October 23, 2014 – Macatawa Bank Corporation (Nasdaq: MCBC) today announced its results for the third quarter of 2014, continuing its trend of improvement in key operating metrics and financial performance.

  Net income of $2.8 million in the third quarter 2014, a 23% increase over third quarter 2013 net income of $2.2 million
  Total performing loan portfolio growth of $10.9 million in the third quarter 2014
  Strong loan collection results exemplified by net recoveries once again – net recoveries of $330,000 for the third quarter 2014, net recoveries in six of the previous seven quarters
  Low loan delinquency rate of 0.48% -  lowest level in over 11 years
  Strong growth in non-interest income – up $352,000 from third quarter 2013
Further expense reductions – total non-interest expense decreased by $973,000 from third quarter 2013
Paid third consecutive quarterly cash dividend - $0.02 per share paid on August 28, 2014 to shareholders of record on August 7, 2014

Macatawa reported net income of $2.8 million, or $0.08 per diluted share, in the third quarter 2014 compared to net income of $2.2 million, or $0.08 per diluted share, for the third quarter 2013.  For the first nine months of 2014, Macatawa reported $8.2 million, or $0.24 per diluted share, compared to $7.3 million, or $0.27 per diluted share, for the same period in 2013.  The 2014 per share information reflects the impact of the exchange of all of Macatawa’s outstanding preferred stock for common stock and cash completed at the end of 2013.

"The Company is pleased to report improved earnings in the third quarter 2014 compared to both the third quarter 2013 and the second quarter 2014”, said Ronald L. Haan, President and CEO of the Company.  “Our asset quality continues to improve, net interest margin has stabilized and we saw growth in the loan portfolio again.  Our financial performance continues to improve quarter over quarter, and we are well positioned for continued profitable growth.”

Mr. Haan continued: "Net income for the third quarter 2014 reflected continued improvement in operating results.  Our collection efforts yielded strong loan recoveries which led to further favorable levels of provision for loan losses.  Non-interest income increased in all categories, including net gains on sales of mortgage loans, which had been down in the previous quarter.  We continue to make progress towards eliminating the costs associated with holding and disposing of nonperforming assets, and also reduced several other core expense categories reflecting our ongoing focus on improving earnings performance.”

Mr. Haan concluded: "Looking forward, our commercial loan pipeline is strong and we are focused on profitable growth.  Total performing loan portfolio balances increased $10.9 million after growing $20.9 million in the second quarter 2014 and we believe we are well positioned for additional growth over the remainder of 2014.  This growth is the foundation for producing stronger future earnings for our shareholders."
 
-- more –

Macatawa Bank Corporation 3Q Results / page 2 of 4

Operating Results
Net interest income for the third quarter 2014 totaled $10.3 million, an increase of $148,000 from the second quarter 2014 and an increase of $180,000 from the third quarter 2013.  Net interest margin was 3.04 percent, down 2 basis points from the second quarter 2014 and up 8 basis points from the third quarter 2013.  The Company believes that loan yield compression is bottoming and adjustments made to rates on certain deposit products early in 2014 will further benefit net interest margin in future quarters.

Average interest earning assets for the third quarter 2014 increased $20.4 million from the second quarter 2014 and were down $4.0 million from the third quarter 2013.

Non-interest income increased $235,000 in the third quarter 2014 compared to the second quarter 2014 and $352,000 from the third quarter 2013.  The increase from the second quarter 2014 was due primarily to increased gains on sales of mortgage loans, which were up $212,000 for the quarter.  The increase from the third quarter 2013 was due to increases in gains on sales of mortgage loans, trust fees and debit card interchange income.  The Bank originated $24.5 million in loans for sale in the third quarter 2014 compared to $12.6 million in loans for sale in the second quarter 2014 and $28.0 million in loans for sale in the third quarter 2013.

Non-interest expense was $11.4 million for the third quarter 2014, compared to $11.2 million for the second quarter 2014 and $12.4 million for the third quarter 2013.  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 $26,000 compared to the second quarter 2014 and $950,000 compared to the third quarter 2013.  The large decrease from the third quarter of 2013 related to an overall general decline in these expenses as a result of the Company’s success in reducing non-performing assets.  Salaries and benefits were up $266,000 compared to the second quarter 2014 due to a lower level of medical insurance costs from actual claims in the second quarter 2014 and were down $24,000 compared to the third quarter 2013 due to lower incentive compensation payouts.

Federal income tax expense was $1.2 million for the third quarter 2014 compared to $1.2 million for the second  quarter 2014 and $975,000 for the third quarter 2013.  The effective tax rate was 30.39% for the third quarter 2014, 30.89% for the second quarter 2014 and 30.34% for the third quarter 2013.

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 loan loss ratios, a negative provision for loan losses of $750,000 was recorded in the third quarter 2014.  Net loan recoveries for the third quarter 2014 were $330,000, compared to second quarter 2014 net loan recoveries of $666,000 and third quarter 2013 net loan recoveries of $523,000.  The Bank has experienced net loan recoveries in six of the past seven quarters. Total loans past due on payments by 30 days or more amounted to $5.1 million at September 30, 2014, down from $5.2 million at June 30, 2014 and $7.8 million at September 30, 2013.  Delinquency as a percentage of total loans was 0.48% at September 30, 2014, the lowest quarterly level for the Bank in 11 years.

The allowance for loan losses of $19.6 million was 1.86 percent of total loans at September 30, 2014, compared to 1.92 percent of total loans at June 30, 2014, and 2.07 percent at September 30, 2013.    The coverage ratio of allowance for loan losses to nonperforming loans continued to be strong and significantly exceeded 1-to-1 coverage at 232.99 percent as of September 30, 2014, compared to 248.59 percent at June 30, 2014, and 208.14 percent at September 30, 2013.

At September 30, 2014, the Company's nonperforming loans were $8.4 million, representing 0.80 percent of total loans.  This compares to $8.1 million (0.77 percent of total loans) at June 30, 2014 and $10.2 million (0.99 percent of total loans) at September 30, 2013.  Other real estate owned and repossessed assets were $28.8 million at September 30, 2014, compared to $31.6 million at June 30, 2014, and were down significantly from $42.8 million at September 30, 2013. Total nonperforming assets, including other real estate owned and nonperforming loans, have decreased by $15.8 million, or 29.8 percent, from September 30, 2013 to September 30, 2014.
 
-- more –

Macatawa Bank Corporation 3Q Results / page 3 of 4
 
A break-down of non-performing loans is shown in the table below.
 
 
Dollars in 000s
 
September 30,
2014
   
June 30,
2014
   
March 31,
2014
   
December 31,
2013
   
September 30,
2013
 
                     
Commercial Real Estate
 
$
3,499
   
$
3,955
   
$
6,299
   
$
5,706
   
$
4,934
 
Commercial and Industrial
   
4,372
     
3,485
     
8,077
     
5,625
     
4,240
 
Total Commercial Loans
   
7,871
     
7,440
     
14,376
     
11,331
     
9,174
 
Residential Mortgage Loans
   
144
     
142
     
762
     
639
     
639
 
Consumer Loans
   
410
     
483
     
410
     
365
     
407
 
Total Non-Performing Loans
 
$
8,425
   
$
8,065
   
$
15,548
   
$
12,335
   
$
10,220
 
                                         
Residential Developer Loans (a)
 
$
2,245
   
$
2,249
   
$
2,205
   
$
2,591
   
$
2,651
 

(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 $37.2 million, or 2.50 percent of total assets, at September 30, 2014.  A break-down of non-performing assets is shown in the table below.

 
Dollars in 000s
 
September 30,
2014
   
June 30,
2014
   
March 31,
2014
   
December 31,
2013
   
September 30,
2013
 
                     
Non-Performing Loans
 
$
8,425
     
8,065
   
$
15,548
   
$
12,335
   
$
10,220
 
Other Repossessed Assets
   
38
     
48
     
42
     
40
     
---
 
Other Real Estate Owned
   
28,763
     
31,523
     
34,035
     
36,796
     
42,796
 
Total Non-Performing Assets
 
$
37,226
     
39,636
   
$
49,625
   
$
49,171
   
$
53,016
 

Balance Sheet, Liquidity and Capital
Total assets were $1,489.7 million at September 30, 2014, a decrease of $27.7 million from $1,517.4 million at December 31, 2013 and a decrease of $73.0 million from $1,562.7 million at September 30, 2013.  Total loans were $1,054.8 million at September 30, 2014, an increase of $12.4 million from $1,042.4 million at December 31, 2013 and an increase of $26.0 million from $1,028.8 million at September 30, 2013.

Commercial loans increased by $7.3 million from December 31, 2013 to September 30, 2014, along with an increase of $5.1 million in the Company’s residential mortgage and consumer loan portfolios.  Commercial real estate loans were reduced by $4.4 million, as the Company continued its efforts to reduce exposure in this segment, and commercial and industrial loans increased by $11.7 million during the same period.

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

 
Dollars in 000s
 
September 30,
2014
   
June 30,
2014
   
March 31,
2014
   
December 31,
2013
   
September 30,
2013
 
                     
Construction and Development
 
$
82,485
   
$
84,448
   
$
84,875
   
$
86,413
   
$
86,824
 
Other Commercial Real Estate
   
385,432
     
380,146
     
378,322
     
385,927
     
395,108
 
Commercial Loans Secured by Real Estate
   
467,917
     
464,594
     
463,197
     
472,340
     
481,932
 
Commercial and Industrial
   
285,833
     
284,152
     
271,924
     
274,099
     
253,216
 
Total Commercial Loans
 
$
753,750
   
$
748,746
   
$
735,121
   
$
746,439
   
$
735,148
 
                                         
Residential Developer Loans (a)
 
$
32,441
   
$
33,622
   
$
33,970
   
$
35,164
   
$
39,886
 

(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 3Q Results / page 4 of 4

Total deposits were $1,216.1 million at September 30, 2014, down $33.6 million from $1,249.7 million at December 31, 2013 and were down $71.9 million from $1,288.0 million at September 30, 2013.  Since September 30, 2013, balances in noninterest checking and savings increased by $43.8 million, offset by decreases of $24.5 million in interest bearing checking, $61.8 million in money market accounts and $29.5 million in higher costing certificates of deposit.  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 increased in the third quarter 2014 and continued to be at levels among the highest in Bank history, comfortably above levels required to be categorized as “well capitalized” under applicable regulatory capital guidelines.  The Bank was categorized as "well capitalized" at September 30, 2014.

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 "believe," "may," "will," "continue," "improving," "efforts," "focus," "future," "well positioned," "looking forward," "seems" 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, future asset quality, future growth, future yield compression and future net interest margin.  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, 2013.  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
   
Nine Months Ended
 
   
September 30
   
September 30
 
EARNINGS SUMMARY
 
2014
   
2013
   
2014
   
2013
 
Total interest income
 
$
11,674
   
$
11,919
   
$
35,172
   
$
36,659
 
Total interest expense
   
1,370
     
1,795
     
4,237
     
5,588
 
Net interest income
   
10,304
     
10,124
     
30,935
     
31,071
 
Provision for loan losses
   
(750
)
   
(1,500
)
   
(2,750
)
   
(3,250
)
Net interest income after provision for loan losses
   
11,054
     
11,624
     
33,685
     
34,321
 
                                 
NON-INTEREST INCOME
                               
Deposit service charges
   
1,163
     
1,072
     
3,219
     
3,041
 
Net gains on mortgage loans
   
679
     
612
     
1,405
     
2,145
 
Trust fees
   
669
     
584
     
2,002
     
1,797
 
Other
   
1,792
     
1,683
     
5,255
     
5,142
 
Total non-interest income
   
4,303
     
3,951
     
11,881
     
12,125
 
                                 
NON-INTEREST EXPENSE
                               
Salaries and benefits
   
5,810
     
5,834
     
17,177
     
17,359
 
Occupancy
   
897
     
908
     
2,837
     
2,759
 
Furniture and equipment
   
803
     
819
     
2,394
     
2,414
 
FDIC assessment
   
287
     
317
     
934
     
1,133
 
Administration and disposition of problem assets
   
861
     
1,811
     
2,218
     
4,072
 
Other
   
2,731
     
2,673
     
8,237
     
8,081
 
Total non-interest expense
   
11,389
     
12,362
     
33,797
     
35,818
 
Income before income tax
   
3,968
     
3,213
     
11,769
     
10,628
 
Income tax expense
   
1,206
     
975
     
3,614
     
3,313
 
Net income
 
$
2,762
   
$
2,238
   
$
8,155
   
$
7,315
 
Net income attributable to common shareholders
 
$
2,762
   
$
2,238
   
$
8,155
   
$
7,315
 
                                 
Basic earnings per common share
 
$
0.08
   
$
0.08
   
$
0.24
   
$
0.27
 
Diluted earnings per common share
 
$
0.08
   
$
0.08
   
$
0.24
   
$
0.27
 
Return on average assets
   
0.74
%
   
0.59
%
   
0.73
%
   
0.65
%
Return on average equity
   
7.94
%
   
6.67
%
   
7.94
%
   
7.30
%
Net interest margin
   
3.04
%
   
2.96
%
   
3.08
%
   
3.08
%
Efficiency ratio
   
77.97
%
   
87.83
%
   
78.94
%
   
82.92
%

BALANCE SHEET DATA
 
September 30
   
December 31
   
September 30
 
Assets
 
2014
   
2013
   
2013
 
Cash and due from banks
 
$
24,731
   
$
38,714
   
$
35,592
 
Federal funds sold and other short-term investments
   
74,808
     
118,178
     
178,263
 
Interest-bearing time deposits in other financial institutions
   
20,000
     
25,000
     
25,000
 
Securities available for sale
   
162,101
     
139,659
     
135,439
 
Securities held to maturity
   
31,744
     
19,248
     
18,995
 
Federal Home Loan Bank Stock
   
11,236
     
11,236
     
11,236
 
Loans held for sale
   
905
     
1,915
     
2,983
 
Total loans
   
1,054,788
     
1,042,377
     
1,028,793
 
Less allowance for loan loss
   
19,629
     
20,798
     
21,272
 
Net loans
   
1,035,159
     
1,021,579
     
1,007,521
 
Premises and equipment, net
   
53,292
     
53,641
     
52,916
 
Bank-owned life insurance
   
28,021
     
27,517
     
27,343
 
Other real estate owned
   
28,763
     
36,796
     
42,796
 
Other assets
   
18,904
     
23,922
     
24,596
 
                         
Total Assets
 
$
1,489,664
   
$
1,517,405
   
$
1,562,680
 
                         
Liabilities and Shareholders' Equity
                       
Noninterest-bearing deposits
 
$
385,182
   
$
344,550
   
$
352,879
 
Interest-bearing deposits
   
830,907
     
905,184
     
935,162
 
Total deposits
   
1,216,089
     
1,249,734
     
1,288,041
 
Other borrowed funds
   
88,107
     
89,991
     
89,991
 
Subordinated debt
   
-
     
-
     
-
 
Long-term debt
   
41,238
     
41,238
     
41,238
 
Other liabilities
   
3,761
     
3,920
     
7,903
 
Total Liabilities
   
1,349,195
     
1,384,883
     
1,427,173
 
                         
Shareholders' equity
   
140,469
     
132,522
     
135,507
 
                         
Total Liabilities and Shareholders' Equity
 
$
1,489,664
   
$
1,517,405
   
$
1,562,680
 


MACATAWA BANK CORPORATION
SELECTED CONSOLIDATED FINANCIAL DATA
(Unaudited)

(Dollars in thousands except per share information)

   
Quarterly
   
Year to Date
 
                             
   
3rd Qtr
   
2nd Qtr
   
1st Qtr
   
4th Qtr
   
3rd Qtr
         
   
2014
   
2014
   
2014
   
2013
   
2013
   
2014
   
2013
 
EARNINGS SUMMARY
                           
Net interest income
 
$
10,304
   
$
10,156
   
$
10,475
   
$
10,212
   
$
10,124
   
$
30,935
   
$
31,071
 
Provision for loan losses
   
(750
)
   
(1,000
)
   
(1,000
)
   
(1,000
)
   
(1,500
)
   
(2,750
)
   
(3,250
)
Total non-interest income
   
4,303
     
4,068
     
3,510
     
4,016
     
3,951
     
11,881
     
12,125
 
Total non-interest expense
   
11,389
     
11,238
     
11,169
     
12,036
     
12,362
     
33,797
     
35,818
 
Federal income tax expense (benefit)
   
1,206
     
1,231
     
1,177
     
958
     
975
     
3,614
     
3,313
 
Net income
 
$
2,762
   
$
2,755
   
$
2,639
   
$
2,234
   
$
2,238
   
$
8,155
   
$
7,315
 
                                                         
Basic earnings per common share
 
$
0.08
   
$
0.08
   
$
0.08
   
$
(0.56
)
 
$
0.08
   
$
0.24
   
$
0.27
 
Diluted earnings per common share
 
$
0.08
   
$
0.08
   
$
0.08
   
$
(0.56
)
 
$
0.08
   
$
0.24
   
$
0.27
 
                                                         
MARKET DATA
                                                       
Book value per common share
 
$
4.15
   
$
4.09
   
$
4.00
   
$
3.92
   
$
3.77
   
$
4.15
   
$
3.77
 
Tangible book value per common share
 
$
4.15
   
$
4.09
   
$
4.00
   
$
3.92
   
$
3.77
   
$
4.15
   
$
3.77
 
Market value per common share
 
$
4.80
   
$
5.07
   
$
5.04
   
$
5.00
   
$
5.38
   
$
4.80
   
$
5.38
 
Average basic common shares
   
33,795,384
     
33,788,431
     
33,790,542
     
27,276,722
     
27,261,325
     
33,791,470
     
27,244,741
 
Average diluted common shares
   
33,795,384
     
33,788,431
     
33,790,542
     
27,276,722
     
27,261,325
     
33,791,470
     
27,244,741
 
Period end common shares
   
33,803,823
     
33,788,431
     
33,788,431
     
33,801,097
     
27,261,325
     
33,808,823
     
27,261,325
 
                                                         
PERFORMANCE RATIOS
                                                       
Return on average assets
   
0.74
%
   
0.75
%
   
0.71
%
   
0.58
%
   
0.59
%
   
0.73
%
   
0.65
%
Return on average equity
   
7.94
%
   
8.03
%
   
7.85
%
   
6.54
%
   
6.67
%
   
7.94
%
   
7.30
%
Net interest margin (fully taxable equivalent)
   
3.04
%
   
3.06
%
   
3.15
%
   
2.95
%
   
2.96
%
   
3.08
%
   
3.08
%
Efficiency ratio
   
77.97
%
   
79.01
%
   
79.86
%
   
84.59
%
   
87.83
%
   
78.94
%
   
82.92
%
Full-time equivalent employees (period end)
   
352
     
348
     
354
     
361
     
363
     
352
     
363
 
                                                         
ASSET QUALITY
                                                       
Gross charge-offs
 
$
120
   
$
92
   
$
82
   
$
508
   
$
354
   
$
294
   
$
1,695
 
Net charge-offs
 
$
(330
)
 
$
(666
)
 
$
(585
)
 
$
(526
)
 
$
(523
)
 
$
(1,581
)
 
$
(783
)
Net charge-offs to average loans (annualized)
   
-0.13
%
   
-0.26
%
   
-0.23
%
   
-0.20
%
   
-0.21
%
   
-0.20
%
   
-0.10
%
Nonperforming loans
 
$
8,425
   
$
8,065
   
$
15,548
   
$
12,335
   
$
10,220
   
$
8,425
   
$
10,220
 
Other real estate and repossessed assets
 
$
28,801
   
$
31,571
   
$
34,077
   
$
36,836
   
$
42,796
   
$
28,801
   
$
42,796
 
Nonperforming loans to total loans
   
0.80
%
   
0.77
%
   
1.51
%
   
1.18
%
   
0.99
%
   
0.80
%
   
0.99
%
Nonperforming assets to total assets
   
2.50
%
   
2.66
%
   
3.33
%
   
3.24
%
   
3.39
%
   
2.50
%
   
3.39
%
Allowance for loan losses
 
$
19,629
   
$
20,049
   
$
20,383
   
$
20,798
   
$
21,272
   
$
19,629
   
$
21,272
 
Allowance for loan losses to total loans
   
1.86
%
   
1.92
%
   
1.98
%
   
2.00
%
   
2.07
%
   
1.86
%
   
2.07
%
Allowance for loan losses to nonperforming loans
   
232.99
%
   
248.59
%
   
131.10
%
   
168.61
%
   
208.14
%
   
232.99
%
   
208.14
%
                                                         
CAPITAL
                                                       
Average equity to average assets
   
9.29
%
   
9.29
%
   
9.01
%
   
8.95
%
   
8.86
%
   
9.19
%
   
8.88
%
Tier 1 capital to average assets
   
11.55
%
   
11.43
%
   
11.06
%
   
10.61
%
   
10.89
%
   
11.55
%
   
10.89
%
Total capital to risk-weighted assets
   
16.27
%
   
16.33
%
   
16.11
%
   
15.69
%
   
16.04
%
   
16.27
%
   
16.04
%
Tier 1 capital to average assets (Bank)
   
11.36
%
   
11.26
%
   
10.99
%
   
10.45
%
   
10.80
%
   
11.36
%
   
10.80
%
Total capital to risk-weighted assets (Bank)
   
15.98
%
   
16.06
%
   
16.00
%
   
15.45
%
   
15.90
%
   
15.98
%
   
15.90
%
Tangible common equity to assets
   
9.49
%
   
9.34
%
   
9.15
%
   
8.82
%
   
6.63
%
   
9.49
%
   
6.63
%
                                                         
END OF PERIOD BALANCES
                                                       
Total portfolio loans
 
$
1,054,788
   
$
1,043,529
   
$
1,030,111
   
$
1,042,377
   
$
1,028,793
   
$
1,054,788
   
$
1,028,793
 
Earning assets
   
1,355,635
     
1,340,438
     
1,337,512
     
1,359,686
     
1,402,703
     
1,355,635
     
1,402,703
 
Total assets
   
1,489,664
     
1,491,142
     
1,490,899
     
1,517,405
     
1,562,680
     
1,489,664
     
1,562,680
 
Deposits
   
1,216,089
     
1,215,724
     
1,216,778
     
1,249,734
     
1,288,041
     
1,216,089
     
1,288,041
 
Total shareholders' equity
   
140,469
     
138,092
     
135,188
     
132,522
     
135,507
     
140,469
     
135,507
 
                                                         
AVERAGE BALANCES
                                                       
Total portfolio loans
 
$
1,043,774
   
$
1,040,413
   
$
1,037,678
   
$
1,026,603
   
$
1,012,361
   
$
1,040,644
   
$
1,032,169
 
Earning assets
   
1,358,219
     
1,337,822
     
1,349,971
     
1,380,510
     
1,362,223
     
1,348,701
     
1,347,544
 
Total assets
   
1,497,386
     
1,477,114
     
1,493,201
     
1,527,910
     
1,514,555
     
1,489,249
     
1,503,750
 
Deposits
   
1,224,041
     
1,205,194
     
1,223,928
     
1,255,221
     
1,238,303
     
1,217,721
     
1,227,648
 
Total shareholders' equity
   
139,107
     
137,163
     
134,488
     
136,718
     
134,118
     
136,936
     
133,540