Exhibit 99.1

 
For Immediate Release
 
NASDAQ Stock Market:
MCBC
 
Macatawa Bank Corporation Reports
Third Quarter 2016 Results

HOLLAND, Mich. (October 27, 2016)  Macatawa Bank Corporation (NASDAQ: MCBC) today announced its results for the third quarter of 2016, reflecting continued improvement in financial performance.

Net income of $4.6 million in third quarter 2016, up 44% from $3.2 million in third quarter 2015
Total loans up $24.6 million for the quarter, an annualized growth rate of 8.1%
Revenue increase of $1.4 million in third quarter 2016 from third quarter 2015 while expenses were flat
Net interest income increase of $781,000 aided by growth in loans
Past due loans remained at very low levels - only 0.03% of total loans at end of third quarter 2016
Nonperforming assets down 55% from third quarter 2015
Favorable loan collection results – seven consecutive quarters of net recoveries
Strong capital levels

Macatawa reported net income of $4.6 million, or $0.14 per diluted share, in the third quarter 2016 compared to $3.2 million, or $0.09 per diluted share, in the third quarter 2015.  For the first nine months of 2016, Macatawa reported net income of $11.8 million, or $0.35 per diluted share, compared to $9.3 million, or $0.27 per diluted share, for the same period in 2015.

"We continued to improve our financial performance in the third quarter showing 44% growth in earnings over the third quarter of last year,” said Ronald L. Haan, President and CEO of the Company.  “Our earnings improvement was due primarily to increased net interest income and gains on sales of mortgage loans, while holding level our noninterest expenses.  Our increase in net interest income was fueled by growth in portfolio loans.  Consistent with our objectives, we have achieved this loan growth while also maintaining the quality of our loan portfolio.  Quarter end delinquencies were negligible, and we experienced net loan recoveries again this quarter and have for the past seven quarters.  As a result, we again had a modest negative provision for loan losses.  Gains on sales of mortgage loans in the third quarter of 2016 doubled from the second quarter and were 67 percent higher than in the third quarter of 2015.  The level of total noninterest expense in the third quarter of 2016 was the same as it was in the third quarter of last year, reflecting our efforts to control expenses.”

Mr. Haan concluded:  "For the last several quarters we have been able to grow our revenue while maintaining a disciplined approach to expenses.  We have also been able to grow our loan portfolio while strengthening our capital levels.  These achievenments reflect a discipline that will continue to guide our focus in coming quarters.”
 

Macatawa Bank Corporation 3Q Results / page 2 of 5
 
Operating Results
Net interest income for the third quarter 2016 totaled $11.9 million, an increase of $294,000 from the second quarter 2016 and an increase of $781,000 from the third quarter 2015.  Net interest margin was 3.04% for the third quarter 2016.  Net interest margin on a fully tax equivalent basis was 3.08 percent for the third quarter 2016, consistent with the second quarter 2016, and up 16 basis points from the third quarter 2015.(1)

Average interest earning assets for the third quarter 2016 increased $24.0 million from the second quarter 2016 and were up $23.0 million from the third quarter 2015.

Non-interest income increased by $539,000 in the third quarter 2016 compared to the second quarter 2016 and by $591,000 compared to the third quarter 2015.  These increases were primarily driven by a higher level of gains on mortgage loans. The Bank originated $38.2 million in loans for sale in the third quarter 2016 compared to $19.0 million in loans for sale in the second quarter 2016 and $25.2 million in loans for sale in the third quarter 2015.

Non-interest expense was $11.3 million for the third quarter 2016, compared to $11.5 million for the second quarter 2016 and $11.3 million for the third quarter 2015.  All categories of non-interest expense were essentially flat from period to period.  The largest fluctuations in non-interest expense related to problem asset costs, which decreased $135,000 in third quarter 2016 compared to second quarter 2016 and increased $92,000 compared to third quarter 2015.  These costs fluctuated as a result of writedowns on other real estate owned property.

Federal income tax expense was $1.4 million for the third quarter 2016 compared to $1.7 million for the second quarter 2016 and $1.4 million for the third quarter 2015.  The effective tax rate was 22.7 percent for the third quarter 2016, compared to 31.0 percent for the second quarter 2016 and 30.4 percent for the third quarter 2015.  The decrease in the effective tax rate for the third quarter 2016 was due to tax credits and other adjustments recognized in the Company’s federal income tax return which was filed in the third quarter 2016.

Asset Quality
As a result of the consistent improvements in nonperforming loans and past due loans over the past several quarters, the reduction in historical loan loss ratios and net loan recoveries experienced in the third quarter 2016, a negative provision for loan losses of $250,000 was recorded in the third quarter 2016.  Net loan recoveries for the third quarter 2016 were $138,000, compared to second quarter 2016 net loan recoveries of $580,000 and third quarter 2015 net loan recoveries of $285,000.  The Company has experienced net loan recoveries in each of the past seven quarters, and in twelve of the past thirteen quarters. Total loans past due on payments by 30 days or more amounted to $345,000 at September 30, 2016, down 75 percent from $1.4 million at December 31, 2015 and down 88 percent from $2.9 million at September 30, 2015.  Delinquency as a percentage of total loans was 0.03 percent at September 30, 2016.


(1) Net interest margin on a fully tax equivalent basis is a non-GAAP measure but is customary in the banking industry.  Management believes this non-GAAP measure is useful because it ensures comparability of yields on taxable and tax-exempt investment securities.  See section on “Use of non-GAAP financial measures” for additional information.
 

Macatawa Bank Corporation 3Q Results / page 3 of 5
 
The allowance for loan losses of $16.8 million was 1.36 percent of total loans at September 30, 2016, compared to 1.43 percent of total loans at December 31, 2015, and 1.53 percent at September 30, 2015.  The coverage ratio of allowance for loan losses to nonperforming loans continued to be strong and significantly exceeded 1-to-1 coverage at 7,230 percent as of September 30, 2016, compared to 2,259 percent at December 31, 2015, and 433 percent at September 30, 2015.

At September 30, 2016, the Company's nonperforming loans had declined to $233,000, representing 0.02 percent of total loans.  This compares to $756,000 (0.06 percent of total loans) at December 31, 2015 and $4.2 million (0.35 percent of total loans) at September 30, 2015.  Other real estate owned and repossessed assets were $13.1 million at September 30, 2016, compared to $17.6 million at December 31, 2015 and $25.7 million at September 30, 2015. Total nonperforming assets, including other real estate owned and nonperforming loans, have decreased by $16.5 million, or 55 percent, from September 30, 2015 to September 30, 2016.

A break-down of non-performing loans is shown in the table below.

Dollars in 000s
 
Sept 30,
2016
   
Jun 30,
2016
   
Mar 31,
2016
   
Dec 31,
2015
   
Sept 30,
2015
 
                               
Commercial Real Estate
 
$
192
   
$
291
   
$
312
   
$
525
   
$
922
 
Commercial and Industrial
   
9
     
26
     
79
     
174
     
3,119
 
Total Commercial Loans
   
211
     
317
     
391
     
699
     
4,041
 
Residential Mortgage Loans
   
2
     
2
     
2
     
2
     
42
 
Consumer Loans
   
30
     
31
     
34
     
55
     
128
 
Total Non-Performing Loans
 
$
233
   
$
350
   
$
427
   
$
756
   
$
4,211
 
 
Total non-performing assets were $13.3 million, or 0.81 percent of total assets, at September 30, 2016.  A break-down of non-performing assets is shown in the table below.

Dollars in 000s
 
Sept 30,
2016
   
Jun 30,
2016
   
Mar 31,
2016
   
Dec 31,
2015
   
Sept 30,
2015
 
                               
Non-Performing Loans
 
$
233
   
$
350
   
$
427
   
$
756
   
$
4,211
 
Other Repossessed Assets
   
---
     
---
     
---
     
---
     
---
 
Other Real Estate Owned
   
13,110
     
14,066
     
16,162
     
17,572
     
25,671
 
Total Non-Performing Assets
 
$
13,343
   
$
14,416
   
$
16,589
   
$
18,328
   
$
29,882
 
 

Macatawa Bank Corporation 3Q Results / page 4 of 5
 
Balance Sheet, Liquidity and Capital
Total assets were $1.65 billion at September 30, 2016, a decrease of $76.0 million from $1.73 billion at December 31, 2015 and a decrease of $5.7 million from $1.66 billion at September 30, 2015.  Total assets were elevated at December 31, 2015 due to a year end seasonal inflow of business and municipal deposits.  Total loans were $1.24 billion at September 30, 2016, an increase of $24.6 million from $1.21 billion at December 31, 2015 and an increase of $43.5 million from $1.19 billion at September 30, 2015.

Commercial loans increased by $41.1 million from September 30, 2015 to September 30, 2016, along with an increase of $2.4 million in our residential mortgage and consumer loan portfolios.  Commercial real estate loans decreased by $5.0 million and commercial and industrial loans increased by $46.1 million during the same period.

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

 
Dollars in 000s
 
Sept 30,
2016
   
Jun 30,
2016
   
Mar 31,
2016
   
Dec 31,
2015
   
Sept 30,
2015
 
                               
Construction and Development
 
$
76,077
   
$
74,339
   
$
73,621
   
$
74,210
   
$
77,320
 
Other Commercial Real Estate
   
423,991
     
439,036
     
443,095
     
434,462
     
427,797
 
Commercial Loans Secured by Real Estate
   
500,068
     
513,375
     
516,716
     
508,672
     
505,117
 
Commercial and Industrial
   
423,102
     
381,058
     
388,625
     
377,298
     
376,966
 
Total Commercial Loans
 
$
923,170
   
$
894,433
   
$
905,341
   
$
885,970
   
$
882,083
 
                                         
Residential Developer Loans (a)
 
$
26,890
   
$
29,771
   
$
28,521
   
$
30,112
   
$
32,147
 

(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.

At September 30, 2016, total performing loans amounted to $1.24 billion, an increase of $39.0 million from December 31, 2015 and an increase of $47.5 million from September 30, 2015.

Total deposits were $1.36 billion at September 30, 2016, down $76.9 million from $1.44 billion at December 31, 2015 and were down $8.2 million from $1.37 billion at September 30, 2015.  The decrease in total deposits from December 31, 2015 was primarily in demand deposits and money market deposits for municipal and business customers deploying their seasonal increase of year-end deposits in the first quarter of 2016.  The decrease in total deposits from September 30, 2015 were due to a lower level of deposits held by municipal customers.  Higher costing time deposits were also down $13.7 million from December 31, 2015.  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 risk-based regulatory capital ratios were slightly higher at September 30, 2016 compared to September 30, 2015 and December 31, 2015 due to earnings growth, and continue to be at levels comfortably above those required to be categorized as “well capitalized” under applicable regulatory capital guidelines.  As such, the Bank was categorized as "well capitalized" at September 30, 2016.
 

Macatawa Bank Corporation 3Q Results / page 5 of 5
 
About Macatawa Bank
Headquartered in Holland, Mich., Macatawa Bank offers a full range of banking, retail and commercial lending, wealth management and ecommerce services to individuals, businesses and governmental entities from a network of 26 full-service branches located throughout communities in Kent, Ottawa and northern Allegan counties.  The bank is recognized for its local management team and decision making, along with providing customers excellent service, a rewarding experience and superior financial products. Macatawa Bank has been recognized for the past five consecutive years as “West Michigan’s 101 Best and Brightest Companies to Work For”. For more information, visit www.macatawabank.com.

Use of Non-GAAP Financial Measures
The presentation of net interest margin on a fully tax equivalent (“FTE”) basis is not in accordance with GAAP but is customary in the banking industry.  Management believes this non-GAAP measure is useful because it ensures comparability of yields on taxable and tax-exempt investment securities.  For further information see “Reconciliation of Net Interest Margin, Fully Taxable Equivalent (Non-GAAP)” in the Selected Consolidated Financial Data section that follows.

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," "expect," "may," "should," "will," "continue," "improving," "additional," "focus," "forward," "future," "efforts," "strategy," "momentum," "positioned," 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.  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, reduce non-performing asset expenses, 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, 2015.  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)

 
Quarterly
   
Nine Months Ended
 
   
3rd Qtr
   
2nd Qtr
   
3rd Qtr
   
September 30
 
EARNINGS SUMMARY
 
2016
   
2016
   
2015
   
2016
   
2015
 
Total interest income
 
$
13,122
   
$
12,873
   
$
12,427
   
$
39,003
   
$
36,676
 
Total interest expense
   
1,220
     
1,265
     
1,306
     
3,755
     
4,058
 
Net interest income
   
11,902
     
11,608
     
11,121
     
35,248
     
32,618
 
Provision for loan losses
   
(250
)
   
(750
)
   
(250
)
   
(1,100
)
   
(1,750
)
Net interest income after provision for loan losses
   
12,152
     
12,358
     
11,371
     
36,348
     
34,368
 
                                         
NON-INTEREST INCOME
                                       
Deposit service charges
   
1,152
     
1,112
     
1,150
     
3,312
     
3,248
 
Net gains on mortgage loans
   
1,175
     
572
     
705
     
2,235
     
2,249
 
Trust fees
   
790
     
788
     
711
     
2,286
     
2,168
 
Other
   
1,958
     
2,064
     
1,918
     
6,386
     
5,626
 
Total non-interest income
   
5,075
     
4,536
     
4,484
     
14,219
     
13,291
 
                                         
NON-INTEREST EXPENSE
                                       
Salaries and benefits
   
6,166
     
6,168
     
6,158
     
18,521
     
18,474
 
Occupancy
   
901
     
901
     
948
     
2,784
     
2,823
 
Furniture and equipment
   
772
     
839
     
835
     
2,476
     
2,431
 
FDIC assessment
   
166
     
220
     
283
     
638
     
854
 
Problem asset costs, including losses
   
325
     
460
     
233
     
1,196
     
1,313
 
Other
   
2,943
     
2,882
     
2,797
     
8,679
     
8,443
 
Total non-interest expense
   
11,273
     
11,470
     
11,254
     
34,294
     
34,338
 
Income before income tax
   
5,954
     
5,424
     
4,601
     
16,273
     
13,321
 
Income tax expense
   
1,350
     
1,679
     
1,400
     
4,429
     
4,065
 
Net income
 
$
4,604
   
$
3,745
   
$
3,201
   
$
11,844
   
$
9,256
 
                                         
Basic earnings per common share
 
$
0.14
   
$
0.11
   
$
0.09
   
$
0.35
   
$
0.27
 
Diluted earnings per common share
 
$
0.14
   
$
0.11
   
$
0.09
   
$
0.35
   
$
0.27
 
Return on average assets
   
1.10
%
   
0.91
%
   
0.77
%
   
0.95
%
   
0.77
%
Return on average equity
   
11.50
%
   
9.56
%
   
8.64
%
   
10.06
%
   
8.44
%
Net interest margin (fully taxable equivalent)(1)
   
3.08
%
   
3.08
%
   
2.92
%
   
3.09
%
   
3.00
%
Efficiency ratio
   
66.40
%
   
71.05
%
   
72.12
%
   
69.33
%
   
74.80
%

BALANCE SHEET DATA
 
September 30
   
June 30
   
September 30
 
Assets
 
2016
   
2016
   
2015
 
Cash and due from banks
 
$
31,879
   
$
30,045
   
$
23,468
 
Federal funds sold and other short-term investments
   
25,872
     
94,888
     
100,285
 
Interest-bearing time deposits in other financial institutions
   
---
     
---
     
20,000
 
Securities available for sale
   
184,403
     
173,580
     
161,515
 
Securities held to maturity
   
58,893
     
49,373
     
40,434
 
Federal Home Loan Bank Stock
   
11,558
     
11,558
     
11,558
 
Loans held for sale
   
2,013
     
1,138
     
2,895
 
Total loans
   
1,236,395
     
1,211,844
     
1,192,878
 
Less allowance for loan loss
   
16,847
     
16,959
     
18,217
 
Net loans
   
1,219,548
     
1,194,885
     
1,174,661
 
Premises and equipment, net
   
50,174
     
50,639
     
51,725
 
Bank-owned life insurance
   
39,088
     
28,942
     
28,697
 
Other real estate owned
   
13,110
     
14,066
     
25,671
 
Other assets
   
17,148
     
17,433
     
18,430
 
                         
Total Assets
 
$
1,653,686
   
$
1,666,547
   
$
1,659,339
 
                         
Liabilities and Shareholders' Equity
                       
Noninterest-bearing deposits
 
$
455,164
   
$
451,644
   
$
442,316
 
Interest-bearing deposits
   
903,463
     
903,434
     
924,533
 
Total deposits
   
1,358,627
     
1,355,078
     
1,366,849
 
Other borrowed funds
   
84,173
     
104,840
     
96,169
 
Long-term debt
   
41,238
     
41,238
     
41,238
 
Other liabilities
   
7,403
     
6,929
     
5,350
 
Total Liabilities
   
1,491,441
     
1,508,085
     
1,509,606
 
                         
Shareholders' equity
   
162,245
     
158,462
     
149,733
 
                         
Total Liabilities and Shareholders' Equity
 
$
1,653,686
   
$
1,666,547
   
$
1,659,339
 

(1) Net interest margin on a fully taxable equivalent basis is a non-GAAP measure.  For more information please refer to RECONCILIATION OF NET INTEREST MARGIN, FULLY TAXABLE EQUIVALENT (NON-GAAP) section below.
 

MACATAWA BANK CORPORATION
SELECTED CONSOLIDATED FINANCIAL DATA
(Unaudited)
(Dollars in thousands except per share information)
 
   
Quarterly
   
Year to Date
 
                                           
   
3rd Qtr
2016
   
2nd Qtr
2016
   
1st Qtr
2016
   
4th Qtr
2015
   
3rd Qtr
2015
   
2016
   
2015
 
EARNINGS SUMMARY
                                         
Net interest income
 
$
11,902
   
$
11,608
   
$
11,738
   
$
11,461
   
$
11,121
   
$
35,248
   
$
32,618
 
Provision for loan losses
   
(250
)
   
(750
)
   
(100
)
   
(1,750
)
   
(250
)
   
(1,100
)
   
(1,750
)
Total non-interest income
   
5,075
     
4,536
     
4,608
     
4,503
     
4,484
     
14,219
     
13,291
 
Total non-interest expense
   
11,273
     
11,470
     
11,551
     
12,615
     
11,254
     
34,294
     
34,338
 
Federal income tax expense
   
1,350
     
1,679
     
1,400
     
1,561
     
1,400
     
4,429
     
4,065
 
Net income
 
$
4,604
   
$
3,745
   
$
3,495
   
$
3,538
   
$
3,201
   
$
11,844
   
$
9,256
 
                                                         
Basic earnings per common share
 
$
0.14
   
$
0.11
   
$
0.10
   
$
0.10
   
$
0.09
   
$
0.35
   
$
0.27
 
Diluted earnings per common share
 
$
0.14
   
$
0.11
   
$
0.10
   
$
0.10
   
$
0.09
   
$
0.35
   
$
0.27
 
                                                         
MARKET DATA
                                                       
Book value per common share
 
$
4.78
   
$
4.67
   
$
4.58
   
$
4.48
   
$
4.42
   
$
4.78
   
$
4.42
 
Tangible book value per common share
 
$
4.78
   
$
4.67
   
$
4.58
   
$
4.48
   
$
4.42
   
$
4.78
   
$
4.42
 
Market value per common share
 
$
7.99
   
$
7.42
   
$
6.25
   
$
6.05
   
$
5.18
   
$
7.99
   
$
5.18
 
Average basic common shares
   
33,921,599
     
33,922,506
     
33,925,113
     
33,891,429
     
33,866,789
     
33,923,067
     
33,866,789
 
Average diluted common shares
   
33,921,599
     
33,922,506
     
33,925,113
     
33,891,429
     
33,866,789
     
33,923,067
     
33,866,789
 
Period end common shares
   
33,920,740
     
33,922,289
     
33,925,113
     
33,925,113
     
33,866,789
     
33,920,740
     
33,866,789
 
                                                         
PERFORMANCE RATIOS
                                                       
Return on average assets
   
1.10
%
   
0.91
%
   
0.84
%
   
0.85
%
   
0.77
%
   
0.95
%
   
0.77
%
Return on average equity
   
11.50
%
   
9.56
%
   
9.06
%
   
9.40
%
   
8.64
%
   
10.06
%
   
8.44
%
Net interest margin (fully taxable equivalent)
   
3.08
%
   
3.08
%
   
3.09
%
   
3.03
%
   
2.92
%
   
3.09
%
   
3.00
%
Efficiency ratio
   
66.40
%
   
71.05
%
   
70.67
%
   
79.02
%
   
72.12
%
   
69.33
%
   
74.80
%
Full-time equivalent employees (period end)
   
337
     
343
     
338
     
342
     
347
     
337
     
347
 
                                                         
ASSET QUALITY
                                                       
Gross charge-offs
 
$
46
   
$
36
   
$
76
   
$
252
   
$
170
   
$
158
   
$
450
 
Net charge-offs
 
$
(138
)
 
$
(580
)
 
$
(148
)
 
$
(614
)
 
$
(285
)
 
$
(866
)
 
$
(1,005
)
Net charge-offs to average loans (annualized)
   
-0.05
%
   
-0.19
%
   
-0.05
%
   
-0.21
%
   
-0.10
%
   
-0.10
%
   
-0.12
%
Nonperforming loans
 
$
233
   
$
350
   
$
427
   
$
756
   
$
4,211
   
$
233
   
$
4,211
 
Other real estate and repossessed assets
 
$
13,110
   
$
14,066
   
$
16,162
   
$
17,572
   
$
25,671
   
$
13,110
   
$
25,671
 
Nonperforming loans to total loans
   
0.02
%
   
0.03
%
   
0.04
%
   
0.06
%
   
0.35
%
   
0.02
%
   
0.35
%
Nonperforming assets to total assets
   
0.81
%
   
0.87
%
   
1.01
%
   
1.06
%
   
1.80
%
   
0.81
%
   
1.80
%
Allowance for loan losses
 
$
16,847
   
$
16,959
   
$
17,129
   
$
17,081
   
$
18,217
   
$
16,847
   
$
18,217
 
Allowance for loan losses to total loans
   
1.36
%
   
1.40
%
   
1.41
%
   
1.43
%
   
1.53
%
   
1.36
%
   
1.53
%
Allowance for loan losses to nonperforming loans
   
7230.47
%
   
4845.43
%
   
4011.48
%
   
2259.39
%
   
432.61
%
   
7230.47
%
   
432.61
%
                                                         
CAPITAL
                                                       
Average equity to average assets
   
9.53
%
   
9.47
%
   
9.27
%
   
9.07
%
   
8.89
%
   
9.43
%
   
9.11
%
Common equity tier 1 to risk weighted assets (Consolidated)
   
11.25
%
   
11.14
%
   
10.95
%
   
10.75
%
   
10.54
%
   
11.25
%
   
10.54
%
Tier 1 capital to average assets (Consolidated)
   
11.97
%
   
11.93
%
   
11.69
%
   
11.54
%
   
11.34
%
   
11.97
%
   
11.34
%
Total capital to risk-weighted assets (Consolidated)
   
15.23
%
   
15.18
%
   
15.01
%
   
14.80
%
   
14.61
%
   
15.23
%
   
14.61
%
Common equity tier 1 to risk weighted assets (Bank)
   
13.71
%
   
13.59
%
   
13.41
%
   
13.22
%
   
12.98
%
   
13.71
%
   
12.98
%
Tier 1 capital to average assets (Bank)
   
11.64
%
   
11.61
%
   
11.38
%
   
11.24
%
   
11.03
%
   
11.64
%
   
11.03
%
Total capital to risk-weighted assets (Bank)
   
14.90
%
   
14.80
%
   
14.63
%
   
14.43
%
   
14.23
%
   
14.90
%
   
14.23
%
Tangible common equity to assets
   
9.82
%
   
9.52
%
   
9.47
%
   
8.79
%
   
9.03
%
   
9.82
%
   
9.03
%
                                                         
END OF PERIOD BALANCES
                                                       
Total portfolio loans
 
$
1,236,395
   
$
1,211,844
   
$
1,216,184
   
$
1,197,932
   
$
1,192,878
   
$
1,236,395
   
$
1,192,878
 
Earning assets
   
1,514,797
     
1,539,877
     
1,518,752
     
1,602,599
     
1,527,714
     
1,514,797
     
1,527,714
 
Total assets
   
1,653,686
     
1,666,547
     
1,639,985
     
1,729,643
     
1,659,339
     
1,653,686
     
1,659,339
 
Deposits
   
1,358,627
     
1,355,078
     
1,340,834
     
1,435,512
     
1,366,849
     
1,358,627
     
1,366,849
 
Total shareholders' equity
   
162,245
     
158,462
     
155,241
     
151,977
     
149,733
     
162,245
     
149,733
 
                                                         
AVERAGE BALANCES
                                                       
Total portfolio loans
 
$
1,215,953
   
$
1,212,836
   
$
1,202,682
   
$
1,190,328
   
$
1,155,339
   
$
1,210,511
   
$
1,138,333
 
Earning assets
   
1,555,550
     
1,531,535
     
1,539,166
     
1,527,116
     
1,532,562
     
1,542,133
     
1,469,838
 
Total assets
   
1,680,097
     
1,654,325
     
1,663,590
     
1,660,869
     
1,667,736
     
1,666,055
     
1,604,589
 
Deposits
   
1,377,462
     
1,346,703
     
1,365,881
     
1,365,990
     
1,376,257
     
1,363,400
     
1,316,996
 
Total shareholders' equity
   
160,196
     
156,664
     
154,244
     
150,583
     
148,214
     
157,046
     
146,242
 
                                                         
RECONCILIATION OF NET INTEREST MARGIN, FULLY TAXABLE EQUIVALENT (NON-GAAP)
 
Net interest income
 
$
11,902
   
$
11,608
   
$
11,738
   
$
11,461
   
$
11,121
   
$
35,248
   
$
32,618
 
Plus taxable equivalent adjustment
   
193
     
189
     
186
     
190
     
169
     
567
     
477
 
Net interest income - taxable equivalent
 
$
12,095
   
$
11,797
   
$
11,924
   
$
11,651
   
$
11,290
   
$
35,815
   
$
33,095
 
Net interest margin (GAAP)
   
3.04
%
   
3.04
%
   
3.06
%
   
2.98
%
   
2.88
%
   
3.04
%
   
2.97
%
Net interest margin (FTE) - non-GAAP
   
3.08
%
   
3.08
%
   
3.09
%
   
3.03
%
   
2.92
%
   
3.09
%
   
3.00
%