Exhibit 99.1
 |
|
|
For Immediate Release
|
|
|
NASDAQ Stock Market:
|
MCBC
|
Macatawa Bank Corporation Reports
Fourth Quarter and Full Year 2019 Results
HOLLAND, Mich. (January 23, 2020) – Macatawa Bank Corporation (NASDAQ: MCBC) today announced its results for the fourth quarter and full year of 2019, reflecting
continued strong financial performance.
| • |
Net income of $8.2 million in fourth quarter 2019 versus $7.0 million in fourth quarter 2018 – up 16%
|
| • |
Full year 2019 net income of $32.0 million versus $26.4 million in 2018 – up 21%
|
| • |
Strong profitability for the full year 2019 with return on average assets and average equity of 1.59% and 15.66%, respectively
|
| • |
Continued trend of increased total revenue while holding expenses flat
|
| o |
Full year 2019 total revenue up $6.1 million, or 7.9%, over 2018
|
| o |
Full year 2019 non-interest expense down $105,000 from 2018
|
| • |
Commercial loans grew by $16.0 million, or 1.5%, from year end 2018
|
| • |
Core deposit balances up by $76.6 million, or 4.6%, from year end 2018
|
| • |
Asset quality metrics remained strong
|
| • |
Redemption of $20.0 million in trust preferred securities at year end 2019
|
Macatawa reported net income of $8.2 million, or $0.24 per diluted share, in the fourth quarter 2019 compared to $7.0 million, or $0.21 per diluted share, in the fourth quarter 2018. For the full year 2019,
Macatawa reported net income of $32.0 million, or $0.94 per diluted share, compared to $26.4 million, or $0.78 per diluted share, for the same period in 2018.
“Despite a stubbornly flat yield curve, we continue to deliver strong growth and increased profitability,” said Ronald L. Haan, President & CEO of the Company. “Growth in earning assets, core deposits, and higher than anticipated mortgage
revenues combined to deliver a sixteen percent increase in net income in the fourth quarter 2019 compared to the fourth quarter 2018, and a twenty one percent increase in net income for the full year 2019 compared to 2018. Operating expenses
remain well managed. We are grateful for the continued support we receive from our expanding list of customers.”
Mr. Haan concluded, “Building a well-disciplined company that will deliver superior financial services to the communities of Western Michigan, and also provide strong and consistent financial performance remains our goal. We achieved
significant and measurable financial success during 2019, and remain well positioned for 2020 and beyond.”
Macatawa Bank Corporation 4Q Results / page 2 of 5
Operating Results
Net interest income for the fourth quarter 2019 totaled $15.7 million, a decrease of $161,000 from the third quarter 2019 and an increase of $47,000 from the fourth quarter 2018. Net interest margin for the fourth quarter 2019 was 3.24 percent, down 5 basis points from the third quarter 2019, and down 22 basis points from the fourth quarter 2018. Net interest margin in the third and fourth
quarters 2019 was negatively impacted by higher balances of short-term investments resulting from significant inflows of municipal and other deposit balances. Short-term investment balances were up 59 percent in the third quarter 2019 from the
second quarter 2019 and up 84% at year end 2019 compared to year end 2018. While positive interest margin was achieved on the deposit inflows, it was lower than the Company’s overall net interest margin, thereby causing a margin decline. The
Company’s redemption of $20.0 million in trust preferred securities at December 31, 2019 will have a positive impact on net interest income and net interest margin in 2020.
Average interest earning assets for the fourth quarter 2019 increased $10.0 million from the third quarter 2019 and were up $125.1 million
from the fourth quarter 2018. Decreases in market interest rates in 2019 and the resulting impact on net interest income and net interest margin offset the effect of this growth in average interest earning assets.
Non-interest income decreased $124,000 in the fourth quarter 2019 compared to the third quarter 2019 and increased $684,000 from the fourth quarter 2018. These changes
were largely due to changes in gains on sales of mortgage loans. Gains on sales of mortgage loans in the fourth quarter 2019 were down $127,000 compared to the third quarter 2019 and were up $406,000 from the fourth quarter 2018. The Company originated $28.6 million in mortgage loans for sale in the fourth quarter 2019 compared to $24.6 million in the third quarter 2019
and $10.3 million in the fourth quarter 2018. This increase in production is due to a declining mortgage rate environment as well as customer preference for loan types that are typically sold (long-term fixed rate loans). Also positively
impacting non-interest income in the fourth quarter 2019 were increases in trust and brokerage fee income.
Non-interest expense was $10.6 million for the fourth quarter 2019, compared to $11.0 million for the third quarter 2019 and $10.4 million for the fourth quarter 2018. The largest component of non-interest expense was
salaries and benefit expenses. Salaries and benefit expenses were down $488,000 compared to the third quarter 2019 and were down $481,000 compared to the fourth quarter 2018. The decrease compared to the third quarter 2019 and the fourth quarter
2018 was primarily due to a lower level of medical insurance costs in the fourth quarter 2019 more than offsetting the impact of higher variable based compensation from higher mortgage production volume.
Nonperforming asset expenses remained low at just $139,000 in the fourth quarter 2019. This was an increase of $93,000 compared to the third quarter 2019 and an increase of $721,000 compared to the fourth quarter 2018
when net gains on sales of properties were realized. There were net losses on sales of foreclosed properties totaling $45,000 in the fourth quarter 2019 while there were no net gains or losses realized in the third quarter 2019, and net gains of
$657,000 realized on such sales in the fourth quarter 2018. Furniture and equipment expenses were down $64,000 in the fourth quarter 2019 compared to the third quarter 2019 and were up $36,000 compared to the fourth quarter 2018. The changes were
due primarily to technology service contracts. The Company incurred no FDIC assessment expense in the third and fourth quarters 2019 due to assessment credits applied by the FDIC. Other categories of non-interest expense were relatively stable
compared to the third quarter 2019 and the fourth quarter 2018.
Macatawa Bank Corporation 4Q Results / page 3 of 5
Federal income tax expense was $1.9 million for the fourth quarter 2019 compared to $1.9 million for the third quarter 2019 and $1.7 million for the fourth quarter 2018. The effective tax rate was 19.2 percent for the
fourth quarter 2019, compared to 18.7 percent for the third quarter 2019 and 19.8 percent for the fourth quarter 2018.
Asset Quality
The Company’s asset quality remained strong in the fourth quarter 2019 and the Company again experienced net loan recoveries for the quarter. No provision for loan losses was recorded in the fourth quarter 2019 or in the
third quarter 2019. The Company recorded a provision for loan losses of $850,000 in the fourth quarter 2018. Net loan recoveries for the fourth quarter 2019 were $55,000, compared to net loan recoveries of $259,000 in the third quarter 2019 and
net loan charge-offs of $776,000 in the fourth quarter 2018. The Company has experienced net loan recoveries in nineteen of the past twenty quarters. Total loans past due on payments by 30 days or more were $405,000 at December 31, 2019, compared
to $207,000 at September 30, 2019 and $877,000 at December 31, 2018. Delinquency as a percentage of total loans was a nominal 0.03 percent at December 31, 2019.
The allowance for loan losses of $17.2 million was 1.24 percent of total loans at December 31, 2019, compared to 1.24 percent of total loans at September 30, 2019, and 1.20 percent at December 31, 2018. The coverage
ratio of allowance for loan losses to nonperforming loans continued to be strong and significantly exceeded 1-to-1 coverage at 85-to-1 as of December 31, 2019.
At December 31, 2019, the Company's nonperforming loans were $203,000, representing 0.02 percent of total loans. This compares to $211,000 (0.02 percent of total loans) at September 30, 2019 and $1.3 million (0.09
percent of total loans) at December 31, 2018. Other real estate owned and repossessed assets were $2.7 million at December 31, 2019, compared to $3.1 million at September 30, 2019 and $3.4 million at December 31, 2018. Total nonperforming
assets, including other real estate owned and nonperforming loans, decreased by $1.7 million, or 37 percent, from December 31, 2018 to December 31, 2019.
A break-down of non-performing loans is shown in the table below.
|
Dollars in 000s
|
Dec 31,
2019
|
Sept 30,
2019
|
Jun 30,
2019
|
Mar 31,
2019
|
Dec 31,
2018
|
|||||||||||||||
|
Commercial Real Estate
|
$
|
98
|
$
|
102
|
$
|
102
|
$
|
213
|
$
|
318
|
||||||||||
|
Commercial and Industrial
|
---
|
---
|
---
|
---
|
873
|
|||||||||||||||
|
Total Commercial Loans
|
98
|
102
|
102
|
213
|
1,191
|
|||||||||||||||
|
Residential Mortgage Loans
|
105
|
109
|
191
|
195
|
112
|
|||||||||||||||
|
Consumer Loans
|
---
|
---
|
---
|
1
|
1
|
|||||||||||||||
|
Total Non-Performing Loans
|
$
|
203
|
$
|
211
|
$
|
293
|
$
|
409
|
$
|
1,304
|
||||||||||
Macatawa Bank Corporation 4Q Results / page 4 of 5
Total non-performing assets were $3.0 million, or 0.1 percent of total assets, at December 31, 2019. A break-down of non-performing assets is shown in the table below.
|
Dollars in 000s
|
Dec 31,
2019
|
Sept 30,
2019
|
Jun 30,
2019
|
Mar 31,
2019
|
Dec 31,
2018
|
|||||||||||||||
|
Non-Performing Loans
|
$
|
203
|
$
|
211
|
$
|
293
|
$
|
409
|
$
|
1,304
|
||||||||||
|
Other Repossessed Assets
|
---
|
---
|
---
|
---
|
---
|
|||||||||||||||
|
Other Real Estate Owned
|
2,748
|
3,109
|
3,067
|
3,261
|
3,380
|
|||||||||||||||
|
Total Non-Performing Assets
|
$
|
2,951
|
$
|
3,320
|
$
|
3,360
|
$
|
3,670
|
$
|
4,684
|
||||||||||
Balance Sheet, Liquidity and Capital
Total assets were $2.07 billion at December 31, 2019, a decrease of $74.4 million from $2.14 billion at September 30, 2019 and an increase of $95.0 million from $1.98 billion at
December 31, 2018. Total loans were $1.39 billion at December 31, 2019, an increase of $8.4 million from $1.38 billion at September 30, 2019 and a decrease of $20.0 million
from $1.41 billion at December 31, 2018.
Commercial loans increased by $16.0 million from December 31, 2018 to December 31, 2019, offset by decreases of $27.1 million in the
residential mortgage portfolio and $8.9 million in the consumer loan portfolio. Commercial real estate loans increased by $29.8 million while commercial and industrial loans decreased by $13.8 million during the same period.
The composition of the commercial loan portfolio is shown in the table below:
|
Dollars in 000s
|
Dec 31,
2019
|
Sept 30,
2019
|
Jun 30,
2019
|
Mar 31,
2019
|
Dec 31,
2018
|
|||||||||||||||
|
Construction and Development
|
$
|
134,710
|
$
|
117,782
|
$
|
102,516
|
$
|
102,133
|
$
|
99,867
|
||||||||||
|
Other Commercial Real Estate
|
463,748
|
462,686
|
461,427
|
470,667
|
468,840
|
|||||||||||||||
|
Commercial Loans Secured by Real Estate
|
598,458
|
580,468
|
563,943
|
572,800
|
568,707
|
|||||||||||||||
|
Commercial and Industrial
|
499,572
|
492,085
|
467,222
|
493,891
|
513,347
|
|||||||||||||||
|
Total Commercial Loans
|
$
|
1,098,030
|
$
|
1,072,553
|
$
|
1,031,165
|
$
|
1,066,691
|
$
|
1,082,054
|
||||||||||
Total deposits were $1.75 billion at December 31, 2019, down $66.8 million from $1.82 billion at September 30, 2019 and up $76.6 million, or 4.6 percent, from $1.68 billion at December
31, 2018. Demand deposits were down $60.7 million in the fourth quarter 2019 compared to the third quarter 2019 and were up $20.0 million compared to the fourth quarter 2018. Money market deposits and savings
deposits were down $8.6 million from the third quarter 2019 and were up $30.9 million from the fourth quarter 2018. Certificates of deposit were up $2.4 million in the fourth quarter 2019 compared to September 30, 2019 and were up $25.6 million
compared to December 31, 2018. The Company 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.
Macatawa Bank Corporation 4Q Results / page 5 of 5
Macatawa Bank's regulatory capital ratios at December 31, 2019 continued to be at levels comfortably above those required to be categorized as “well capitalized” under
applicable regulatory capital guidelines. As such, Macatawa Bank was categorized as "well capitalized" at December 31, 2019.
About Macatawa Bank Corporation
Macatawa Bank Corporation is the bank holding company for its wholly-owned subsidiary bank, 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 nine consecutive years as one of “West Michigan’s 101 Best and Brightest
Companies to Work For”. For more information, visit www.macatawabank.com.
|
CAUTIONARY STATEMENT: This press release contains forward-looking statements that are based on management's beliefs, assumptions, current expectations, estimates and projections about the financial
services industry, the economy, and Macatawa Bank Corporation. Forward-looking statements are identifiable by words or phrases such as “outlook”, “plan” or “strategy”; that an event or trend “could”, “may”, “should”, “will”, “is
likely”, or is “possible” or “probable” to occur or “continue”, has “begun” or “is scheduled” or “on track” or that the Company or its management “anticipates”, “believes”, “estimates”, “plans”, “forecasts”, “intends”, “predicts”,
“projects”, or “expects” a particular result, or is “committed”, “confident”, “optimistic” or has an “opinion” that an event will occur, or other words or phrases such as “ongoing”, “future”, “signs”, “efforts”, “tend”, “exploring”,
“appearing”, “until”, “near term”, “concern”, “going forward”, “focus”, “starting”, “initiative,” “trend” and variations of such words and similar expressions. 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, those related to future levels of
earning assets, future composition of our loan portfolio, trends in credit quality metrics, future capital levels and capital needs, real estate valuation, future levels of repossessed and foreclosed properties and nonperforming assets,
future levels of losses and costs associated with the administration and disposition of repossessed and foreclosed properties and nonperforming assets, future levels of loan charge-offs, future levels of other real estate owned, future
levels of provisions for loan losses and reserve recoveries, the rate of asset dispositions, future dividends, future growth and funding sources, future cost of funds, future liquidity levels, future profitability levels, future
interest rate levels, future net interest margin levels, the effects on earnings of changes in interest rates, future economic conditions, future effects of new or changed accounting standards, future loss recoveries, loan demand and
loan growth and the future level of other revenue sources. 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. All statements with references to future time periods are forward-looking. All of the information concerning interest rate sensitivity is forward-looking. 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, extent, likelihood and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may
be expressed or forecasted in 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, 2018. 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
|
Twelve Months Ended
|
|||||||||||||||||||
|
4th Qtr
|
3rd Qtr
|
4th Qtr
|
|
December 31
|
||||||||||||||||
|
EARNINGS SUMMARY
|
2019
|
2019
|
|
2018
|
|
2019 |
|
2018
|
||||||||||||
|
Total interest income
|
$
|
18,435
|
$
|
19,079
|
$
|
18,496
|
$
|
75,942
|
$
|
69,037
|
||||||||||
|
Total interest expense
|
2,760
|
3,243
|
2,868
|
12,455
|
9,411
|
|||||||||||||||
|
Net interest income
|
15,675
|
15,836
|
15,628
|
63,487
|
59,626
|
|||||||||||||||
|
Provision for loan losses
|
-
|
-
|
850
|
(450
|
)
|
450
|
||||||||||||||
|
Net interest income after provision for loan losses
|
15,675
|
15,836
|
14,778
|
63,937
|
59,176
|
|||||||||||||||
|
NON-INTEREST INCOME
|
||||||||||||||||||||
|
Deposit service charges
|
1,147
|
1,139
|
1,135
|
4,415
|
4,377
|
|||||||||||||||
|
Net gains on mortgage loans
|
697
|
824
|
291
|
2,347
|
924
|
|||||||||||||||
|
Trust fees
|
999
|
920
|
884
|
3,812
|
3,643
|
|||||||||||||||
|
Other
|
2,246
|
2,330
|
2,095
|
9,154
|
8,559
|
|||||||||||||||
|
Total non-interest income
|
5,089
|
5,213
|
4,405
|
19,728
|
17,503
|
|||||||||||||||
|
NON-INTEREST EXPENSE
|
||||||||||||||||||||
|
Salaries and benefits
|
5,784
|
6,272
|
6,265
|
24,679
|
25,207
|
|||||||||||||||
|
Occupancy
|
940
|
966
|
948
|
3,994
|
3,931
|
|||||||||||||||
|
Furniture and equipment
|
823
|
887
|
787
|
3,420
|
3,125
|
|||||||||||||||
|
FDIC assessment
|
-
|
-
|
127
|
239
|
518
|
|||||||||||||||
|
Problem asset costs, including losses and (gains)
|
139
|
46
|
(582
|
)
|
253
|
69
|
||||||||||||||
|
Other
|
2,957
|
2,838
|
2,852
|
11,639
|
11,479
|
|||||||||||||||
|
Total non-interest expense
|
10,643
|
11,009
|
10,397
|
44,224
|
44,329
|
|||||||||||||||
|
Income before income tax
|
10,121
|
10,040
|
8,786
|
39,441
|
32,350
|
|||||||||||||||
|
Income tax expense
|
1,949
|
1,882
|
1,743
|
7,462
|
5,971
|
|||||||||||||||
|
Net income
|
$
|
8,172
|
$
|
8,158
|
$
|
7,043
|
$
|
31,979
|
$
|
26,379
|
||||||||||
|
Basic earnings per common share
|
$
|
0.24
|
$
|
0.24
|
$
|
0.21
|
$
|
0.94
|
$
|
0.78
|
||||||||||
|
Diluted earnings per common share
|
$
|
0.24
|
$
|
0.24
|
$
|
0.21
|
$
|
0.94
|
$
|
0.78
|
||||||||||
|
Return on average assets
|
1.59
|
%
|
1.59
|
%
|
1.47
|
%
|
1.59
|
%
|
1.40
|
%
|
||||||||||
|
Return on average equity
|
15.27
|
%
|
15.69
|
%
|
15.12
|
%
|
15.66
|
%
|
14.69
|
%
|
||||||||||
|
Net interest margin (fully taxable equivalent)
|
3.24
|
%
|
3.29
|
%
|
3.46
|
%
|
3.38
|
%
|
3.38
|
%
|
||||||||||
|
Efficiency ratio
|
51.26
|
%
|
52.30
|
%
|
51.90
|
%
|
53.14
|
%
|
57.47
|
%
|
||||||||||
|
BALANCE SHEET DATA
|
December 31
|
September 30
|
December 31
|
|||||||||||||||||
|
Assets
|
2019
|
2019
|
2018
|
|||||||||||||||||
|
Cash and due from banks
|
$
|
31,942
|
$
|
50,870
|
$
|
40,526
|
||||||||||||||
|
Federal funds sold and other short-term investments
|
240,508
|
319,566
|
130,758
|
|||||||||||||||||
|
Debt securities available for sale
|
225,249
|
209,895
|
226,986
|
|||||||||||||||||
|
Debt securities held to maturity
|
82,720
|
81,995
|
70,334
|
|||||||||||||||||
|
Federal Home Loan Bank Stock
|
11,558
|
11,558
|
11,558
|
|||||||||||||||||
|
Loans held for sale
|
3,294
|
1,317
|
415
|
|||||||||||||||||
|
Total loans
|
1,385,627
|
1,377,227
|
1,405,658
|
|||||||||||||||||
|
Less allowance for loan loss
|
17,200
|
17,145
|
16,876
|
|||||||||||||||||
|
Net loans
|
1,368,427
|
1,360,082
|
1,388,782
|
|||||||||||||||||
|
Premises and equipment, net
|
43,417
|
43,956
|
44,862
|
|||||||||||||||||
|
Bank-owned life insurance
|
42,156
|
41,960
|
41,185
|
|||||||||||||||||
|
Other real estate owned
|
2,748
|
3,109
|
3,380
|
|||||||||||||||||
|
Other assets
|
18,058
|
20,190
|
16,338
|
|||||||||||||||||
|
Total Assets
|
$
|
2,070,077
|
$
|
2,144,498
|
$
|
1,975,124
|
||||||||||||||
|
Liabilities and Shareholders' Equity
|
||||||||||||||||||||
|
Noninterest-bearing deposits
|
$
|
482,499
|
$
|
501,731
|
$
|
485,530
|
||||||||||||||
|
Interest-bearing deposits
|
1,270,795
|
1,318,409
|
1,191,209
|
|||||||||||||||||
|
Total deposits
|
1,753,294
|
1,820,140
|
1,676,739
|
|||||||||||||||||
|
Other borrowed funds
|
60,000
|
60,000
|
60,000
|
|||||||||||||||||
|
Long-term debt
|
20,619
|
41,238
|
41,238
|
|||||||||||||||||
|
Other liabilities
|
18,695
|
11,335
|
6,294
|
|||||||||||||||||
|
Total Liabilities
|
1,852,608
|
1,932,713
|
1,784,271
|
|||||||||||||||||
|
Shareholders' equity
|
217,469
|
211,785
|
190,853
|
|||||||||||||||||
|
Total Liabilities and Shareholders' Equity
|
$
|
2,070,077
|
$
|
2,144,498
|
$
|
1,975,124
|
||||||||||||||
MACATAWA BANK CORPORATION
SELECTED CONSOLIDATED FINANCIAL DATA
(Unaudited)
(Dollars in thousands except per share information)
|
Quarterly
|
Year to Date
|
|||||||||||||||||||||||||||
|
4th Qtr
2019 |
3rd Qtr
2019 |
2nd Qtr
2019 |
1st Qtr
2019 |
4th Qtr
2018 |
2019
|
2018
|
||||||||||||||||||||||
|
EARNINGS SUMMARY
|
||||||||||||||||||||||||||||
|
Net interest income
|
$
|
15,675
|
$
|
15,836
|
$
|
15,955
|
$
|
16,020
|
$
|
15,628
|
$
|
63,487
|
$
|
59,626
|
||||||||||||||
|
Provision for loan losses
|
-
|
-
|
(200
|
)
|
(250
|
)
|
850
|
(450
|
)
|
450
|
||||||||||||||||||
|
Total non-interest income
|
5,089
|
5,213
|
5,098
|
4,328
|
4,405
|
19,728
|
17,503
|
|||||||||||||||||||||
|
Total non-interest expense
|
10,643
|
11,009
|
11,334
|
11,238
|
10,397
|
44,224
|
44,329
|
|||||||||||||||||||||
|
Federal income tax expense
|
1,949
|
1,882
|
1,916
|
1,714
|
1,743
|
7,462
|
5,971
|
|||||||||||||||||||||
|
Net income
|
$
|
8,172
|
$
|
8,158
|
$
|
8,003
|
$
|
7,646
|
$
|
7,043
|
$
|
31,979
|
$
|
26,379
|
||||||||||||||
|
Basic earnings per common share
|
$
|
0.24
|
$
|
0.24
|
$
|
0.24
|
$
|
0.22
|
$
|
0.21
|
$
|
0.94
|
$
|
0.78
|
||||||||||||||
|
Diluted earnings per common share
|
$
|
0.24
|
$
|
0.24
|
$
|
0.24
|
$
|
0.22
|
$
|
0.21
|
$
|
0.94
|
$
|
0.78
|
||||||||||||||
|
MARKET DATA
|
||||||||||||||||||||||||||||
|
Book value per common share
|
$
|
6.38
|
$
|
6.22
|
$
|
6.04
|
$
|
5.81
|
$
|
5.61
|
$
|
6.38
|
$
|
5.61
|
||||||||||||||
|
Tangible book value per common share
|
$
|
6.38
|
$
|
6.22
|
$
|
6.04
|
$
|
5.81
|
$
|
5.61
|
$
|
6.38
|
$
|
5.61
|
||||||||||||||
|
Market value per common share
|
$
|
11.13
|
$
|
10.39
|
$
|
10.26
|
$
|
9.94
|
$
|
9.62
|
$
|
11.13
|
$
|
9.62
|
||||||||||||||
|
Average basic common shares
|
34,080,275
|
34,060,796
|
34,042,886
|
34,040,380
|
34,031,454
|
34,056,200
|
34,018,259
|
|||||||||||||||||||||
|
Average diluted common shares
|
34,080,275
|
34,060,796
|
34,042,886
|
34,040,380
|
34,031,454
|
34,056,200
|
34,018,554
|
|||||||||||||||||||||
|
Period end common shares
|
34,103,542
|
34,061,080
|
34,042,331
|
34,044,149
|
34,045,411
|
34,103,542
|
34,045,411
|
|||||||||||||||||||||
|
PERFORMANCE RATIOS
|
||||||||||||||||||||||||||||
|
Return on average assets
|
1.59
|
%
|
1.59
|
%
|
1.62
|
%
|
1.57
|
%
|
1.47
|
%
|
1.59
|
%
|
1.40
|
%
|
||||||||||||||
|
Return on average equity
|
15.27
|
%
|
15.69
|
%
|
15.94
|
%
|
15.81
|
%
|
15.12
|
%
|
15.66
|
%
|
14.69
|
%
|
||||||||||||||
|
Net interest margin (fully taxable equivalent)
|
3.24
|
%
|
3.29
|
%
|
3.45
|
%
|
3.54
|
%
|
3.46
|
%
|
3.38
|
%
|
3.38
|
%
|
||||||||||||||
|
Efficiency ratio
|
51.26
|
%
|
52.30
|
%
|
53.84
|
%
|
55.23
|
%
|
51.90
|
%
|
53.14
|
%
|
57.47
|
%
|
||||||||||||||
|
Full-time equivalent employees (period end)
|
325
|
327
|
338
|
332
|
334
|
325
|
334
|
|||||||||||||||||||||
|
ASSET QUALITY
|
||||||||||||||||||||||||||||
|
Gross charge-offs
|
$
|
33
|
$
|
48
|
$
|
41
|
$
|
157
|
$
|
1,179
|
$
|
279
|
$
|
1,335
|
||||||||||||||
|
Net charge-offs/(recoveries)
|
$
|
(55
|
)
|
$
|
(259
|
)
|
$
|
(194
|
)
|
$
|
(266
|
)
|
$
|
776
|
$
|
(774
|
)
|
$
|
174
|
|||||||||
|
Net charge-offs to average loans (annualized)
|
-0.02
|
%
|
-0.08
|
%
|
-0.06
|
%
|
-0.08
|
%
|
0.23
|
%
|
-0.06
|
%
|
0.01
|
%
|
||||||||||||||
|
Nonperforming loans
|
$
|
203
|
$
|
211
|
$
|
293
|
$
|
409
|
$
|
1,304
|
$
|
203
|
$
|
1,304
|
||||||||||||||
|
Other real estate and repossessed assets
|
$
|
2,748
|
$
|
3,109
|
$
|
3,067
|
$
|
3,261
|
$
|
3,380
|
$
|
2,748
|
$
|
3,380
|
||||||||||||||
|
Nonperforming loans to total loans
|
0.01
|
%
|
0.02
|
%
|
0.02
|
%
|
0.03
|
%
|
0.09
|
%
|
0.01
|
%
|
0.09
|
%
|
||||||||||||||
|
Nonperforming assets to total assets
|
0.14
|
%
|
0.15
|
%
|
0.17
|
%
|
0.19
|
%
|
0.24
|
%
|
0.14
|
%
|
0.24
|
%
|
||||||||||||||
|
Allowance for loan losses
|
$
|
17,200
|
$
|
17,145
|
$
|
16,886
|
$
|
16,892
|
$
|
16,876
|
$
|
17,200
|
$
|
16,876
|
||||||||||||||
|
Allowance for loan losses to total loans
|
1.24
|
%
|
1.24
|
%
|
1.26
|
%
|
1.22
|
%
|
1.20
|
%
|
1.24
|
%
|
1.20
|
%
|
||||||||||||||
|
Allowance for loan losses to nonperforming loans
|
8472.91
|
%
|
8125.59
|
%
|
5763.14
|
%
|
4130.07
|
%
|
1293.18
|
%
|
8472.91
|
%
|
1293.18
|
%
|
||||||||||||||
|
CAPITAL
|
||||||||||||||||||||||||||||
|
Average equity to average assets
|
10.42
|
%
|
10.15
|
%
|
10.15
|
%
|
9.93
|
%
|
9.71
|
%
|
10.17
|
%
|
9.51
|
%
|
||||||||||||||
|
Common equity tier 1 to risk weighted assets (Consolidated)
|
13.45
|
%
|
13.23
|
%
|
13.13
|
%
|
12.55
|
%
|
12.01
|
%
|
13.45
|
%
|
12.01
|
%
|
||||||||||||||
|
Tier 1 capital to average assets (Consolidated)
|
11.49
|
%
|
12.22
|
%
|
12.34
|
%
|
12.22
|
%
|
12.12
|
%
|
11.49
|
%
|
12.12
|
%
|
||||||||||||||
|
Total capital to risk-weighted assets (Consolidated)
|
15.77
|
%
|
16.83
|
%
|
16.78
|
%
|
16.14
|
%
|
15.54
|
%
|
15.77
|
%
|
15.54
|
%
|
||||||||||||||
|
Common equity tier 1 to risk weighted assets (Bank)
|
14.25
|
%
|
15.31
|
%
|
15.27
|
%
|
14.66
|
%
|
14.09
|
%
|
14.25
|
%
|
14.09
|
%
|
||||||||||||||
|
Tier 1 capital to average assets (Bank)
|
11.15
|
%
|
11.88
|
%
|
12.01
|
%
|
11.90
|
%
|
11.78
|
%
|
11.15
|
%
|
11.78
|
%
|
||||||||||||||
|
Total capital to risk-weighted assets (Bank)
|
15.32
|
%
|
16.39
|
%
|
16.36
|
%
|
15.73
|
%
|
15.13
|
%
|
15.32
|
%
|
15.13
|
%
|
||||||||||||||
|
Common equity to assets
|
10.51
|
%
|
9.88
|
%
|
10.40
|
%
|
10.29
|
%
|
9.67
|
%
|
10.51
|
%
|
9.67
|
%
|
||||||||||||||
|
Tangible common equity to assets
|
10.51
|
%
|
9.88
|
%
|
10.40
|
%
|
10.29
|
%
|
9.67
|
%
|
10.51
|
%
|
9.67
|
%
|
||||||||||||||
|
END OF PERIOD BALANCES
|
||||||||||||||||||||||||||||
|
Total portfolio loans
|
$
|
1,385,627
|
$
|
1,377,227
|
$
|
1,343,512
|
$
|
1,384,567
|
$
|
1,405,658
|
$
|
1,385,627
|
$
|
1,405,658
|
||||||||||||||
|
Earning assets
|
1,943,356
|
1,999,817
|
1,856,962
|
1,809,469
|
1,849,630
|
1,943,356
|
1,849,630
|
|||||||||||||||||||||
|
Total assets
|
2,070,077
|
2,144,498
|
1,978,405
|
1,925,880
|
1,975,124
|
2,070,077
|
1,975,124
|
|||||||||||||||||||||
|
Deposits
|
1,753,294
|
1,820,140
|
1,661,106
|
1,617,864
|
1,676,739
|
1,753,294
|
1,676,739
|
|||||||||||||||||||||
|
Total shareholders' equity
|
217,469
|
211,785
|
205,519
|
197,966
|
190,853
|
217,469
|
190,853
|
|||||||||||||||||||||
|
AVERAGE BALANCES
|
||||||||||||||||||||||||||||
|
Total portfolio loans
|
$
|
1,377,051
|
$
|
1,348,417
|
$
|
1,367,202
|
$
|
1,399,464
|
$
|
1,363,548
|
$
|
1,372,905
|
$
|
1,332,878
|
||||||||||||||
|
Earning assets
|
1,931,333
|
1,921,346
|
1,860,353
|
1,833,924
|
1,806,229
|
1,887,101
|
1,773,608
|
|||||||||||||||||||||
|
Total assets
|
2,055,398
|
2,049,006
|
1,978,880
|
1,948,301
|
1,918,543
|
2,008,302
|
1,888,441
|
|||||||||||||||||||||
|
Deposits
|
1,727,946
|
1,728,657
|
1,667,580
|
1,646,268
|
1,618,861
|
1,692,935
|
1,586,748
|
|||||||||||||||||||||
|
Total shareholders' equity
|
214,112
|
208,031
|
200,888
|
193,463
|
186,361
|
204,191
|
179,627
|
|||||||||||||||||||||