Exhibit 99.1

 

pic1.jpg
 

For Immediate Release

NASDAQ Stock Market:        MCBC

 

Macatawa Bank Corporation Reports

Third Quarter 2023 Results

 

HOLLAND, Mich. (October 26, 2023) – Macatawa Bank Corporation (NASDAQ: MCBC), the holding company for Macatawa Bank (collectively, the “Company”), today announced its results for the third quarter 2023.

 

Net income of $11.4 million in third quarter 2023 – an increase of 13.6% over $10.0 million earned in third quarter 2022 and up 10.7% from $10.3 million earned in second quarter 2023

Net interest margin increased to 3.35% in third quarter 2023 versus 2.86% in third quarter 2022 and decreased slightly from 3.36% in second quarter 2023

Continued loan portfolio growth – $19.7 million, or 6% annualized growth rate, for the third quarter 2023, and $152.6 million, or 13.4%, in the last 12 months

Deposit portfolio balances increased $124.0 million in the third quarter 2023, all in core deposits primarily due to seasonal inflows from municipal customers

Strong credit quality metrics – non-performing assets at 0.00004% of total assets, allowance to total loans coverage of 1.32%, and no delinquent loans

Robust capital position - $140.0 million in excess capital over well-capitalized minimums

 

The Company reported net income of $11.4 million, or $0.33 per diluted share, in third quarter 2023 compared to $10.0 million, or $0.29 per diluted share, in third quarter 2022. For the first nine months of 2023, the Company reported net income of $33.7 million, or $0.98 per diluted share, compared to $22.6 million, or $0.66 per diluted share, for the same period in 2022.

 

"We are pleased to report strong profitability and good balance sheet results for the third quarter 2023,” said Jon Swets, incoming President and CEO of the Company. “Net interest income for third quarter 2023 was up $2.5 million from third quarter 2022, reflecting benefits from federal funds rate increases and growth in our loan and investment securities portfolios. Solid loan origination activity continued in the third quarter 2023 while we maintained excellent asset quality.  We had no loan delinquencies at September 30, 2023.  On the funding side of the balance sheet we continue to see shifting in our deposits to higher interest bearing types which has a downward impact on net interest margin, but are encouraged by the strength of our core deposit base.  Our core deposit balances remain well above pre-pandemic levels and increased in the third quarter 2023.”

 

 

 

 

Macatawa Bank Corporation 3Q Results / page 2 of 7

 

Mr. Swets concluded: "We believe our balance sheet is well positioned in the current environment. High levels of liquidity, capital, and excellent asset quality put us in a good position to weather softer economic conditions, should they occur, and to seize loan growth opportunities in our markets. We remain committed to the conservative and well-disciplined approach to running the Company that has provided strong and consistent financial performance to our shareholders.”

 

 

Operating Results

Net interest income for the third quarter 2023 totaled $22.2 million, an increase of $1.1 million from second quarter 2023 and an increase of $2.5 million from third quarter 2022. Net interest margin for third quarter 2023 was 3.35% percent, down 1 basis point from second quarter 2023 and up 49 basis points from third quarter 2022. Net interest income in third quarter 2023 versus third quarter 2022 benefited from the significant increases in the federal funds rate which totaled 225 basis points between September 2022 and September 2023 and the related increases in rate indices impacting the Company’s variable rate loan portfolios. Interest on commercial loans increased $4.8 million in the third quarter 2023 compared to third quarter 2022 due to increases in both rate and average portfolio balances. Interest on federal funds in the third quarter 2023 increased by $1.7 million compared to third quarter 2022 due to higher rates paid on lower average balances held. Net interest income also benefited from growth in the investment securities portfolio to further deploy excess liquid funds held by the Company. Interest on investment securities in the third quarter 2023 increased by $1.2 million over third quarter 2022. Interest expense totaled $7.5 million in the third quarter 2023 compared to $1.1 million in the third quarter 2022 as rates paid on deposits increased.

 

Non-interest income increased $3,000 in third quarter 2023 compared to second quarter 2023 and decreased $273,000 from third quarter 2022. Deposit service charge income, including treasury management fees, was up $43,000 in third quarter 2023 compared to second quarter 2023 and was down $202,000 from third quarter 2022. The increase from second quarter 2023 was due to higher levels of treasury management fees while the decrease from third quarter 2022 was primarily due to higher earnings credits provided on treasury management accounts with the increase in deposit market interest rates.  Brokerage income was up $128,000 in third quarter 2023 compared to second quarter 2023 and was up $67,000 compared to third quarter 2022. The rising rate environment continued to have a negative effect on mortgage loan sales gains. Gains on sales of mortgage loans in third quarter 2023 were just $5,000, down $16,000 compared to second quarter 2023 and were down $161,000 from third quarter 2022. The Company originated $284,000 in mortgage loans for sale in third quarter 2023 compared to $2.4 million in second quarter 2023 and $6.5 million in third quarter 2022. Trust fees were down $27,000 in third quarter 2023 compared to second quarter 2023 and were up $140,000 compared to third quarter 2022, due largely to changes in underlying trust asset valuations. Income from debit and credit cards was down $65,000 in third quarter 2023 compared to second quarter 2023 and was down $49,000 compared to third quarter 2022 due primarily to customer usage behavior.

 

 

 

 

Macatawa Bank Corporation 3Q Results / page 3 of 7

 

Non-interest expense was $12.8 million for third quarter 2023, compared to $12.7 million for second quarter 2023 and $12.1 million for third quarter 2022. The largest component of non-interest expense was salaries and benefits expenses. Salaries and benefits expenses were up $106,000 compared to second quarter 2023 and were up $310,000 compared to third quarter 2022. The increase compared to second quarter 2023 and third quarter 2022 was primarily due to a higher level of salary and other compensation resulting from merit adjustments to base pay effective April 1, 2023. The table below identifies the primary components of the changes in salaries and benefits between periods.

 

   

Q3 2023

   

Q3 2023

 
   

to

   

to

 

Dollars in 000s

 

Q2 2023

   

Q3 2022

 
                 

Salaries and other compensation

  $ 41     $ 228  

Salary deferral from commercial loans

    24       40  

Bonus accrual

          (57 )

Mortgage production – variable comp

    (6 )     34  

Brokerage – variable comp

    50       32  

401k matching contributions

    (3 )     8  

Medical insurance costs

          25  

Total change in salaries and benefits

  $ 106     $ 310  

 

Occupancy expenses were down $74,000 in third quarter 2023 compared to second quarter 2023 and were up $35,000 compared to third quarter 2022. Furniture and equipment expenses were down $14,000 compared to second quarter 2023 and were up $36,000 compared to second quarter 2022 due primarily to higher costs associated with equipment and software service contracts. FDIC assessment expense was flat in third quarter 2023 compared to second quarter 2023 and was up $129,000 compared to third quarter 2022, reflecting higher assessments placed on banks by the FDIC beginning in 2023. Data processing expenses were down $4,000 in third quarter 2023 compared to second quarter 2023 and were up $18,000 compared to third quarter 2022 due to higher usage of electronic banking services by the Company’s customers. Legal and professional fees were up $84,000 in third quarter 2023 compared to second quarter 2023 and were up $87,000 compared to third quarter 2022 due to higher use of corporate counsel in the third quarter 2023 as well as the outsourcing of certain internal audit activities.  Other categories of non-interest expense were relatively flat compared to second quarter 2023 and third quarter 2022 due to a continued focus on expense management.

 

Federal income tax expense was $2.8 million for third quarter 2023$2.5 million for second quarter 2023, and $2.5 million for third quarter 2022. The effective tax rate was 19.75% for third quarter 2023, compared to 19.35% for second quarter 2023 and 19.85% for third quarter 2022

 

 

 

 

Macatawa Bank Corporation 3Q Results / page 4 of 7

 

Asset Quality

The Company adopted ASU 2016-13, Financial Instruments Credit Losses, commonly referred to as “CECL” on January 1, 2023. The impact on adoption was an increase to the allowance for credit losses of $1.5 million. A provision for credit losses benefit of $150,000 was taken in third quarter 2023 compared to provision expense of $300,000 in second quarter 2023.  No provision for credit losses was recorded in third quarter 2022. Net loan recoveries for third quarter 2023 were $42,000, compared to second quarter 2023 net loan recoveries of $15,000 and third quarter 2022 net loan recoveries of $190,000. At September 30, 2023, the Company had experienced net loan recoveries in thirty-three of the past thirty-five quarters. Total loans past due on payments by 30 days or more amounted to $0 at September 30, 2023, versus $158,000 at June 30, 2023 and $84,000 at September 30, 2022.  Further, the weighted average loan grade of the Company’s commercial loan portfolio continued to improve, ending at 3.46 at both September 30, 2023 and June 30,2023, compared to 3.54 at September 30, 2022. An improving loan grade decreases the need for providing for credit losses on this portfolio.

 

The allowance for credit losses of $17.0 million was 1.32% of total loans at September 30, 2023, compared to $17.1 million or 1.35% of total loans at June 30, 2023, and $14.8 million or 1.30% at September 30, 2022. The coverage ratio of allowance for credit losses to nonperforming loans continued to be strong and significantly exceeded 1-to-1 coverage at 17,001-to-1 as of September 30, 2023.

 

At September 30, 2023, the Company's nonperforming loans were $1,000, representing 0.00008% of total loans. This compares to $72,000 (0.01% of total loans) at June 30, 2023 and $85,000 (0.01% of total loans) at September 30, 2022. The Company had no other real estate owned and repossessed assets at September 30, 2023 and June 30, 2023, down from $2.4 million September 30, 2022. The Company sold its final other real estate owned property in first quarter 2023, recognizing a net gain of $356,000. Total nonperforming assets, including other real estate owned and nonperforming loans, decreased by $2.4 million from September 30, 2022 to September 30, 2023.

 

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

 

   

Sept 30,

   

June 30,

   

Mar 31,

   

Dec 31,

   

Sept 30,

 

Dollars in 000s

 

2023

   

2023

   

2023

   

2022

   

2022

 
                                         

Commercial Real Estate

  $     $     $     $     $  

Commercial and Industrial

                             

Total Commercial Loans

                             

Residential Mortgage Loans

    1       72       75       78       85  

Consumer Loans

                             

Total Non-Performing Loans

  $ 1     $ 72     $ 75     $ 78     $ 85  

 

 

 

 

Macatawa Bank Corporation 3Q Results / page 5 of 7

 

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

 

   

Sept 30,

   

June 30,

   

Mar 31,

   

Dec 31,

   

Sept 30,

 

Dollars in 000s

 

2023

   

2023

   

2023

   

2022

   

2022

 
                                         

Non-Performing Loans

  $ 1     $ 72     $ 75     $ 78     $ 85  

Other Repossessed Assets

                             

Other Real Estate Owned

                      2,343       2,343  

Total Non-Performing Assets

  $ 1     $ 72     $ 75     $ 2,421     $ 2,428  

 

Balance Sheet, Liquidity and Capital

 

Total assets were $2.76 billion at September 30, 2023, a decrease of $129.5 million from $2.63 billion at June 30, 2023 and a decrease of $75.3 million from $2.84 billion at September 30, 2022.

 

The Company’s investment securities portfolio primarily consists of U.S. treasury and agency securities, agency mortgage backed securities and various municipal securities. Total securities were $833.3 million at September 30, 2023, a decrease of $20.0 million from$853.2 million at June 30, 2023 and an increase of $30.1 million from $803.2 million at September 30, 2022. The overall duration of the Company’s investment securities portfolio at September 30, 2023 is relatively short at less than three years. This provides a reliable source of cash inflows as investment securities mature to support liquidity.

 

Total loans were $1.29 billion at September 30, 2023, an increase of $19.7 million from $1.27 billion at June 30, 2023 and an increase of $152.6 million from $1.14 billion at September 30, 2022.

 

Commercial loans increased by $106.2 million from September 30, 2022 to September 30, 2023, along with an increase of $50.3 million in the residential mortgage portfolio, partially offset by a decrease of $3.9 million in the consumer loan portfolio. Within commercial loans, commercial real estate loans increased by $45.1 million and commercial and industrial loans increased by $61.1 million. The loan growth experienced in this time period was the direct result of both new loan prospecting efforts and existing customers beginning to draw more on existing lines and borrow more for expansion of their businesses.

 

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

 

   

Sept 30,

   

June 30,

   

Mar 31,

   

Dec 31,

   

Sept 30,

 

Dollars in 000s

 

2023

   

2023

   

2023

   

2022

   

2022

 
                                         

Construction and Development

  $ 120,892     $ 116,124     $ 120,268     $ 116,715     $ 111,624  

Other Commercial Real Estate

    446,393       443,489       423,080       420,888       410,600  

Commercial Loans Secured by Real Estate

    567,285       559,613       543,348       537,603       522,224  

Commercial and Industrial

    488,224       489,273       473,354       441,716       427,034  

Paycheck Protection Program

                            32  

Total Commercial Loans

  $ 1,055,509     $ 1,048,886     $ 1,016,702     $ 979,319     $ 949,290  

 

 

 

 

Macatawa Bank Corporation 3Q Results / page 6 of 7

 

Total deposits were $$2.45 billion at September 30, 2023, up $124.0 million, or 5.3%, from $2.32 billion at June 30, 2023 and down $110.6 million, or 4.3%, from $2.56 billion at September 30, 2022. While the Company experienced an overall decline in deposit balances compared to the prior year, much of this was attributable to balances moving into wealth management accounts at the Bank, so these balances should continue to benefit the Company. The Company experienced very little change in deposit balances following the March 2023 bank failures and resulting banking system disruption, with deposit balances increasing by $114.7 million since March 31, 2023.

 

Macatawa’s deposit base is primarily made up of many small accounts, and balances at September 30, 2023 were comprised of 42% personal customers and 58% business customers. Core deposits - which Management defines as deposits sourced within its local markets - represented 100% of total deposits at September 30, 2023. Total deposit balances of $2.45 billion at September 30, 2023 remained elevated, reflecting a $740.2 million increase, or 43%, over pre-pandemic totals of $1.71 billion as of March 31, 2020.

 

Noninterest bearing demand deposits were down $51.4 million at the end of third quarter 2023 compared to the end of second quarter 2023 and were down $202.7 million compared to the end of third quarter 2022. Interest bearing demand deposits, money market deposits and savings deposits were up $133.5 million from the end of second quarter 2023 and were down $115.3 million from the end of third quarter 2022. Certificates of deposit were up $41.9 million at September 30, 2023 compared to June 30, 2023 and were up $207.4 million compared to September 30, 2022 as customers reacted to increases in market interest rates. All certificates of deposit are to local customers as the Company does not have any brokered deposits at September 30, 2023. The Company continues to be successful at attracting and retaining core local deposit customers. Customer deposit accounts remain insured to the highest levels available under FDIC deposit insurance.

 

Management has actively pursued initiatives to maintain a strong liquidity position. The Company has had no brokered deposits on balance sheet since December 2011 and continues to maintain significant on-balance sheet liquidity. At September 30, 2023, balances held in federal funds sold and other short-term investments amounted to $469.8 million. In addition, the Company had total additional borrowing capacity, including from the Federal Reserve’s Bank Term Funding Program, of approximately $964.5 million as of September 30, 2023. Finally, because Management has maintained the discipline of buying shorter-term bond durations in the investment securities portfolio, there are $389.5 million in bond maturities and paydowns coming into the Company in the next 24 months ending September 30, 2025.

 

The Company's total risk-based regulatory capital ratio at September 30, 2023 was consistent with the ratio at June 30, 2023 and September 30, 2022. Macatawa Bank’s risk-based regulatory capital ratios continue to be at levels considerably above those required to be categorized as “well capitalized” under applicable regulatory capital guidelines. As such, the Bank was categorized as "well capitalized" with $140.0 million in excess capital over well capitalized minimums at September 30, 2023.

 

 

 

 

Macatawa Bank Corporation 3Q Results / page 7 of 7

 

About Macatawa Bank

Headquartered in Holland, Michigan, 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 thirteen 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 current beliefs, expectations, assumptions, estimates, plans and intentions. Forward-looking statements are identifiable by words or phrases such as “anticipates,” "believe," "expect," "may," "should," "will," ”intend,” "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 interest rates, future net interest margin, future economic conditions, and future levels of unrealized gains or losses in the investment securities portfolio. All statements with references to future time periods are forward-looking. Management's determination of the provision and allowance for credit 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, interest rates 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 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, 2022. 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.

 

 

 

Contact:

Jon W. Swets

Chief Financial Officer

616-494-7645

jswets@macatawabank.com

 

 

 

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

 

2023

   

2023

   

2022

   

2023

   

2022

 

Total interest income

  $ 29,787     $ 27,120     $ 20,875     $ 84,174     $ 49,452  

Total interest expense

    7,543       5,974       1,104       18,167       2,173  

Net interest income

    22,244       21,146       19,771       66,007       47,279  

Provision for credit losses

    (150 )     300       -       150       (1,500 )

Net interest income after provision for credit losses

    22,394       20,846       19,771       65,857       48,779  
                                         

NON-INTEREST INCOME

                                       

Deposit service charges

    1,061       1,018       1,263       3,072       3,693  

Net gains on mortgage loans

    5       21       166       37       673  

Trust fees

    1,109       1,136       969       3,277       3,153  

Other

    2,441       2,438       2,491       7,370       7,466  

Total non-interest income

    4,616       4,613       4,889       13,756       14,985  
                                         

NON-INTEREST EXPENSE

                                       

Salaries and benefits

    6,949       6,843       6,639       20,490       19,331  

Occupancy

    1,024       1,098       989       3,260       3,232  

Furniture and equipment

    1,050       1,064       1,014       3,145       3,017  

FDIC assessment

    330       330       201       990       578  

Other

    3,436       3,338       3,284       9,742       9,620  

Total non-interest expense

    12,789       12,673       12,127       37,627       35,778  

Income before income tax

    14,221       12,786       12,533       41,986       27,986  

Income tax expense

    2,808       2,474       2,488       8,257       5,372  

Net income

  $ 11,413     $ 10,312     $ 10,045     $ 33,729     $ 22,614  
                                         

Basic earnings per common share

  $ 0.33     $ 0.30     $ 0.29     $ 0.98     $ 0.66  

Diluted earnings per common share

  $ 0.33     $ 0.30     $ 0.29     $ 0.98     $ 0.66  

Return on average assets

    1.66 %     1.57 %     1.40 %     1.66 %     1.05 %

Return on average equity

    17.14 %     15.70 %     16.41 %     17.31 %     12.23 %

Net interest margin (fully taxable equivalent)

    3.35 %     3.36 %     2.86 %     3.38 %     2.30 %

Efficiency ratio

    47.61 %     49.20 %     49.18 %     47.17 %     57.46 %

 

BALANCE SHEET DATA

 

Sept 30

   

June 30

   

Sept 30

 

Assets

 

2023

   

2023

   

2022

 

Cash and due from banks

  $ 40,687     $ 40,255     $ 33,205  

Federal funds sold and other short-term investments

    469,786       343,676       733,347  

Debt securities available for sale

    503,277       512,837       453,728  

Debt securities held to maturity

    330,003       340,400       349,481  

Federal Home Loan Bank Stock

    10,211       10,211       10,211  

Loans held for sale

    -       -       234  

Total loans

    1,291,290       1,271,576       1,138,645  

Less allowance for credit losses

    17,001       17,109       14,821  

Net loans

    1,274,289       1,254,467       1,123,824  

Premises and equipment, net

    39,399       39,766       40,670  

Bank-owned life insurance

    54,043       53,791       53,193  

Other real estate owned

    -       -       2,343  

Other assets

    38,015       34,851       34,802  
                         

Total Assets

  $ 2,759,710     $ 2,630,254     $ 2,835,038  
                         

Liabilities and Shareholders' Equity

                       

Noninterest-bearing deposits

  $ 653,052     $ 704,409     $ 855,744  

Interest-bearing deposits

    1,792,534       1,617,136       1,700,453  

Total deposits

    2,445,586       2,321,545       2,556,197  

Other borrowed funds

    30,000       30,000       30,000  

Long-term debt

    -       -       -  

Other liabilities

    14,247       14,890       12,287  

Total Liabilities

    2,489,833       2,366,435       2,598,484  
                         

Shareholders' equity

    269,877       263,819       236,554  
                         

Total Liabilities and Shareholders' Equity

  $ 2,759,710     $ 2,630,254     $ 2,835,038  

 

 

 

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

                 
   

2023

   

2023

   

2023

   

2022

   

2022

   

2023

   

2022

 

EARNINGS SUMMARY

                                                       

Net interest income

  $ 22,244     $ 21,146     $ 22,616     $ 22,867     $ 19,771     $ 66,007     $ 47,279  

Provision for credit losses

    (150 )     300       -       375       -       150       (1,500 )

Total non-interest income

    4,616       4,613       4,528       5,035       4,889       13,756       14,985  

Total non-interest expense

    12,789       12,673       12,165       12,448       12,127       37,627       35,778  

Federal income tax expense

    2,808       2,474       2,975       2,961       2,488       8,257       5,372  

Net income

  $ 11,413     $ 10,312     $ 12,004     $ 12,118     $ 10,045     $ 33,729     $ 22,614  
                                                         

Basic earnings per common share

  $ 0.33     $ 0.30     $ 0.35     $ 0.35     $ 0.29     $ 0.98     $ 0.66  

Diluted earnings per common share

  $ 0.33     $ 0.30     $ 0.35     $ 0.35     $ 0.29     $ 0.98     $ 0.66  
                                                         

MARKET DATA

                                                       

Book value per common share

  $ 7.87     $ 7.69     $ 7.60     $ 7.20     $ 6.91     $ 7.87     $ 6.91  

Tangible book value per common share

  $ 7.87     $ 7.69     $ 7.60     $ 7.20     $ 6.91     $ 7.87     $ 6.91  

Market value per common share

  $ 8.96     $ 9.28     $ 10.22     $ 11.03     $ 9.26     $ 8.96     $ 9.26  

Average basic common shares

    34,291,487       34,292,179       34,297,221       34,277,839       34,251,792       34,293,531       34,253,459  

Average diluted common shares

    34,291,487       34,292,179       34,297,221       34,277,839       34,251,792       34,293,531       34,253,459  

Period end common shares

    34,291,487       34,291,487       34,292,294       34,298,640       34,251,485       34,291,487       34,251,485  
                                                         

PERFORMANCE RATIOS

                                                       

Return on average assets

    1.66 %     1.57 %     1.74 %     1.72 %     1.40 %     1.66 %     1.05 %

Return on average equity

    17.14 %     15.70 %     19.19 %     20.22 %     16.41 %     17.31 %     12.23 %

Efficiency ratio

    47.61 %     49.20 %     44.82 %     44.61 %     49.18 %     47.17 %     57.46 %

Full-time equivalent employees (period end)

    313       322       317       318       316       313       316  
                                                         

YIELDS AND COST OF FUNDS RATIOS

                                                       

Federal funds sold and other short-term investments

    5.36 %     5.05 %     4.58 %     3.72 %     2.27 %     4.97 %     0.99 %

Total securities (fully taxable equivalent)

    2.47 %     2.43 %     2.40 %     2.25 %     2.07 %     2.43 %     1.89 %

Commercial loans

    5.66 %     5.58 %     5.40 %     4.93 %     4.30 %     5.55 %     3.97 %

Residential mortgage loans

    4.20 %     3.93 %     3.73 %     3.53 %     3.39 %     3.96 %     3.92 %

Consumer loans

    8.00 %     7.63 %     7.20 %     6.22 %     5.18 %     7.61 %     4.41 %

Total loans

    5.57 %     5.47 %     5.28 %     4.83 %     4.24 %     5.44 %     3.92 %

Total yield on interest earning assets (fully taxable equivalent)

    4.48 %     4.31 %     4.15 %     3.72 %     3.02 %     4.31 %     2.41 %

Interest bearing demand deposits

    0.45 %     0.48 %     0.43 %     0.34 %     0.14 %     0.46 %     0.06 %

Savings and money market accounts

    1.90 %     1.64 %     1.35 %     0.73 %     0.29 %     1.63 %     0.13 %

Time deposits

    3.86 %     3.23 %     2.22 %     0.84 %     0.29 %     3.30 %     0.24 %

Total interest bearing deposits

    1.69 %     1.42 %     1.05 %     0.57 %     0.22 %     1.39 %     0.11 %

Total deposits

    1.21 %     1.01 %     0.74 %     0.38 %     0.14 %     0.99 %     0.07 %

Other borrowed funds

    2.08 %     2.08 %     2.08 %     2.08 %     2.08 %     2.08 %     1.94 %

Total average cost of funds on interest bearing liabilities

    1.69 %     1.43 %     1.07 %     0.60 %     0.26 %     1.40 %     0.17 %

Net interest margin (fully taxable equivalent)

    3.35 %     3.36 %     3.44 %     3.34 %     2.86 %     3.38 %     2.30 %
                                                         

ASSET QUALITY

                                                       

Gross charge-offs

  $ 41     $ 22     $ 21     $ 23     $ 46     $ 84     $ 141  

Net charge-offs/(recoveries)

  $ (42 )   $ (15 )   $ (33 )   $ (89 )   $ (190 )   $ (90 )   $ (432 )

Net charge-offs to average loans (annualized)

    -0.01 %     0.00 %     -0.01 %     -0.03 %     -0.07 %     -0.01 %     -0.05 %

Nonperforming loans

  $ 1     $ 72     $ 75     $ 78     $ 85     $ 1     $ 85  

Other real estate and repossessed assets

  $ -     $ -     $ -     $ 2,343     $ 2,343     $ -     $ 2,343  

Nonperforming loans to total loans

    0.00 %     0.01 %     0.01 %     0.01 %     0.01 %     0.00 %     0.01 %

Nonperforming assets to total assets

    0.00 %     0.00 %     0.00 %     0.08 %     0.09 %     0.00 %     0.09 %

Allowance for credit losses

  $ 17,001     $ 17,109     $ 16,794     $ 15,285     $ 14,821     $ 17,001     $ 14,821  

Allowance for credit losses to total loans

    1.32 %     1.35 %     1.38 %     1.30 %     1.30 %     1.32 %     1.30 %

Allowance for credit losses to nonperforming loans

    1700100.00 %     23762.50 %     22392.00 %     19596.15 %     17436.47 %     1700100.00 %     17436.47 %
                                                         

CAPITAL

                                                       

Average equity to average assets

    9.71 %     10.01 %     9.07 %     8.49 %     8.52 %     9.59 %     8.56 %

Common equity tier 1 to risk weighted assets (Consolidated)

    17.16 %     17.16 %     17.08 %     16.94 %     16.72 %     17.16 %     16.72 %

Tier 1 capital to average assets (Consolidated)

    11.08 %     11.08 %     10.26 %     9.73 %     9.29 %     11.08 %     9.29 %

Total capital to risk-weighted assets (Consolidated)

    18.16 %     18.16 %     18.08 %     17.87 %     17.64 %     18.16 %     17.64 %

Common equity tier 1 to risk weighted assets (Bank)

    16.66 %     16.66 %     16.58 %     16.44 %     16.24 %     16.66 %     16.24 %

Tier 1 capital to average assets (Bank)

    10.75 %     10.75 %     9.96 %     9.44 %     9.02 %     10.75 %     9.02 %

Total capital to risk-weighted assets (Bank)

    17.66 %     17.66 %     17.58 %     17.37 %     17.16 %     17.66 %     17.16 %

Common equity to assets

    9.78 %     10.03 %     9.88 %     8.50 %     8.34 %     9.78 %     8.34 %

Tangible common equity to assets

    9.78 %     10.03 %     9.88 %     8.50 %     8.34 %     9.78 %     8.34 %
                                                         

END OF PERIOD BALANCES

                                                       

Total portfolio loans

  $ 1,291,290     $ 1,271,576     $ 1,220,939     $ 1,177,748     $ 1,138,645     $ 1,291,290     $ 1,138,645  

Earning assets

    2,648,445       2,518,396       2,531,184       2,781,515       2,727,924       2,648,445       2,727,924  

Total assets

    2,759,710       2,630,254       2,637,153       2,906,919       2,835,038       2,759,710       2,835,038  

Deposits

    2,445,586       2,321,545       2,330,895       2,615,142       2,556,197       2,445,586       2,556,197  

Total shareholders' equity

    269,877       263,819       260,568       247,038       236,554       269,877       236,554  
                                                         

AVERAGE BALANCES

                                                       

Federal funds sold and other short-term investments

  $ 467,434     $ 360,023     $ 555,670     $ 681,489     $ 803,082     $ 460,719     $ 923,153  

Total securities

    879,379       900,724       898,691       862,613       808,477       892,860       711,765  

Total portfolio loans

    1,274,344       1,246,217       1,186,684       1,159,449       1,124,950       1,236,069       1,107,311  

Earning assets

    2,630,894       2,516,837       2,650,972       2,713,294       2,746,975       2,599,494       2,753,200  

Total assets

    2,743,069       2,625,334       2,757,594       2,822,770       2,874,343       2,708,612       2,879,571  

Non-interest bearing deposits

    692,436       674,565       732,434       847,752       917,552       699,666       896,989  

Total interest bearing deposits

    1,737,579       1,641,857       1,727,883       1,687,693       1,668,613       1,702,475       1,667,270  

Total deposits

    2,430,015       2,316,422       2,460,318       2,535,446       2,586,165       2,402,141       2,564,259  

Borrowings

    30,000       30,000       30,000       30,000       30,000       30,000       56,234  

Total shareholders' equity

    266,339       262,764       250,160       239,684       244,857       259,814       246,578