|
(State or other jurisdiction
of incorporation)
|
(Commission File Number)
|
(IRS Employer
Identification No.)
|
|
|
(Zip Code)
|
|
| (Address of principal executive office) |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Title of each class
|
Trading symbol(s)
|
Name of each exchange on which registered
|
|
|
|
|
| Item 2.02. |
Results of Operations and Financial Condition
|
| Item 9.01. |
Financial Statements and Exhibits
|
|
Press release dated April 26, 2022.
|
|
|
Supplemental data to the Registrant's press release dated April 26, 2022.
|
|
|
Earnings conference call presentation.
|
|
INDEPENDENT BANK CORPORATION
|
|||||
|
(Registrant)
|
|||||
|
Date
|
April 26, 2022
|
By
|
s/Gavin A. Mohr
|
||
|
Gavin A. Mohr, Principal Financial Officer
|
|||||

| For Release: |
Immediately
|
| Contact: |
William B. Kessel, President and CEO, 616.447.3933
|
| • |
Return on average assets and return on average equity of 1.54% and 19.38%, respectively;
|
| • |
An increase in net interest income of 9.0% over the first quarter of 2021;
|
| • |
Loan net growth of $99.0 million (or 13.8% annualized);
|
| • |
Deposit net growth of $88.4 million (or 8.7% annualized);
|
| • |
Continued strong asset quality metrics as evidenced by low loan charge-offs during the quarter as well as a low level of non-performing loans and non-performing assets; and
|
| • |
The payment of a 22 cent per share dividend on common stock on February 15, 2022.
|
| • |
Service charges on deposits was $3.0 million and $1.9 million in the first quarter of 2022 and 2021, respectively.
|
| • |
Net gains (losses) on sale of securities was $0.1 million in the first quarter of 2022 compared to $1.4 million in the first quarter of 2021.
|
| • |
Net gains on mortgage loans was $0.8 million in the first quarter of 2022 compared to $12.8 million in the first quarter of 2021.
|
| • |
A change in the fair value due to price of capitalized mortgage loan servicing rights (the “MSR Change”) of a positive $8.5 million ($0.31 per diluted share, after taxes) as compared to a positive MSR change of $4.6 million ($0.17 per
diluted share, after taxes) for the first quarters of 2022 and 2021, respectively.
|
| • |
The provision for credit losses was a credit of $1.6 million in the first quarter of 2022 compared to a credit of $0.5 million in the first quarter of 2021.
|
| • |
Compensation and employee benefits was $20.1 million in the first quarter of 2022 compared to $18.5 million in the first quarter of 2021.
|
|
|
Three months ended
|
|||||||
|
|
3/31/2022
|
3/31/2021
|
||||||
|
|
(In thousands)
|
|||||||
|
Mortgage loan servicing, net:
|
||||||||
|
Revenue, net
|
$
|
2,083
|
$
|
1,910
|
||||
|
Fair value change due to price
|
8,452
|
4,640
|
||||||
|
Fair value change due to pay-downs
|
(894
|
)
|
(1,383
|
)
|
||||
|
Total
|
$
|
9,641
|
$
|
5,167
|
||||
|
Loan Type
|
3/31/2022
|
12/31/2021
|
3/31/2021
|
|||||||||
|
(Dollars in thousands)
|
||||||||||||
|
Commercial
|
$
|
59
|
$
|
62
|
$
|
1,373
|
||||||
|
Mortgage
|
5,166
|
4,914
|
5,741
|
|||||||||
|
Installment
|
668
|
569
|
434
|
|||||||||
|
Subtotal
|
5,893
|
5,545
|
7,548
|
|||||||||
|
Less – government guaranteed loans
|
859
|
435
|
459
|
|||||||||
|
Total non-performing loans
|
$
|
5,034
|
$
|
5,110
|
$
|
7,089
|
||||||
|
Ratio of non-performing loans to total portfolio loans
|
0.17
|
%
|
0.18
|
%
|
0.25
|
%
|
||||||
|
Ratio of non-performing assets to total assets
|
0.11
|
%
|
0.11
|
%
|
0.17
|
%
|
||||||
|
Ratio of the allowance for credit losses to non-performing loans
|
906.38
|
%
|
924.70
|
%
|
659.54
|
%
|
||||||
| (1) |
Excludes loans that are classified as “troubled debt restructured” that are still performing.
|
|
Regulatory Capital Ratios
|
3/31/2022
|
12/31/2021
|
Well
Capitalized
Minimum
|
||||||
|
Tier 1 capital to average total assets
|
8.56
|
%
|
8.57
|
%
|
5.00
|
%
|
|||
|
Tier 1 common equity to risk-weighted assets
|
11.49
|
%
|
11.80
|
%
|
6.50
|
%
|
|||
|
Tier 1 capital to risk-weighted assets
|
11.49
|
%
|
11.80
|
%
|
8.00
|
%
|
|||
|
Total capital to risk-weighted assets
|
12.71
|
%
|
13.05
|
%
|
10.00
|
%
|
|||
|
March 31,
2022
|
December 31,
2021
|
|||||||
|
(unaudited)
|
||||||||
|
(In thousands, except share
|
||||||||
|
amounts)
|
||||||||
|
Assets
|
||||||||
|
Cash and due from banks
|
$
|
46,600
|
$
|
51,069
|
||||
|
Interest bearing deposits
|
63,221
|
58,404
|
||||||
|
Cash and Cash Equivalents
|
109,821
|
109,473
|
||||||
|
Securities available for sale
|
1,400,137
|
1,412,830
|
||||||
|
Federal Home Loan Bank and Federal Reserve Bank stock, at cost
|
17,653
|
18,427
|
||||||
|
Loans held for sale, carried at fair value
|
29,514
|
55,470
|
||||||
|
Loans held for sale, carried at lower of cost or fair value
|
-
|
34,811
|
||||||
|
Loans
|
||||||||
|
Commercial
|
1,257,601
|
1,203,581
|
||||||
|
Mortgage
|
1,170,059
|
1,139,659
|
||||||
|
Installment
|
576,405
|
561,805
|
||||||
|
Total Loans
|
3,004,065
|
2,905,045
|
||||||
|
Allowance for credit losses
|
(45,627
|
)
|
(47,252
|
)
|
||||
|
Net Loans
|
2,958,438
|
2,857,793
|
||||||
|
Other real estate and repossessed assets
|
438
|
245
|
||||||
|
Property and equipment, net
|
37,385
|
36,404
|
||||||
|
Bank-owned life insurance
|
54,984
|
55,279
|
||||||
|
Capitalized mortgage loan servicing rights, carried at fair value
|
35,933
|
26,232
|
||||||
|
Other intangibles
|
3,104
|
3,336
|
||||||
|
Goodwill
|
28,300
|
28,300
|
||||||
|
Accrued income and other assets
|
86,276
|
66,140
|
||||||
|
Total Assets
|
$
|
4,761,983
|
$
|
4,704,740
|
||||
|
Liabilities and Shareholders' Equity
|
||||||||
|
Deposits
|
||||||||
|
Non-interest bearing
|
$
|
1,318,377
|
$
|
1,321,601
|
||||
|
Savings and interest-bearing checking
|
1,972,462
|
1,897,487
|
||||||
|
Reciprocal
|
605,332
|
586,626
|
||||||
|
Time
|
306,382
|
308,438
|
||||||
|
Brokered time
|
2,945
|
2,938
|
||||||
|
Total Deposits
|
4,205,498
|
4,117,090
|
||||||
|
Other borrowings
|
30,006
|
30,009
|
||||||
|
Subordinated debt
|
39,376
|
39,357
|
||||||
|
Subordinated debentures
|
39,609
|
39,592
|
||||||
|
Accrued expenses and other liabilities
|
92,045
|
80,208
|
||||||
|
Total Liabilities
|
4,406,534
|
4,306,256
|
||||||
|
Shareholders’ Equity
|
||||||||
|
Preferred stock, no par value, 200,000 shares authorized; none issued or outstanding Common stock, no par value, 500,000,000 shares authorized; issued and outstanding:
|
-
|
-
|
||||||
|
21,168,230 shares at March 31, 2022 and 21,171,036 shares at December 31, 2021
|
321,981
|
323,401
|
||||||
|
Retained earnings
|
87,882
|
74,582
|
||||||
|
Accumulated other comprehensive income (loss)
|
(54,414
|
)
|
501
|
|||||
|
Total Shareholders’ Equity
|
355,449
|
398,484
|
||||||
|
Total Liabilities and Shareholders’ Equity
|
$
|
4,761,983
|
$
|
4,704,740
|
||||
|
Three Months Ended
|
||||||||||||
|
March 31,
2022
|
December 31,
2021
|
March 31,
2021
|
||||||||||
|
(unaudited)
|
||||||||||||
|
Interest Income
|
(In thousands, except per share amounts)
|
|||||||||||
|
Interest and fees on loans
|
$
|
28,418
|
$
|
30,316
|
$
|
28,105
|
||||||
|
Interest on securities available for sale
|
||||||||||||
|
Taxable
|
4,552
|
4,114
|
2,796
|
|||||||||
|
Tax-exempt
|
1,554
|
1,577
|
1,384
|
|||||||||
|
Other investments
|
217
|
217
|
217
|
|||||||||
|
Total Interest Income
|
34,741
|
36,224
|
32,502
|
|||||||||
|
Interest Expense
|
||||||||||||
|
Deposits
|
767
|
977
|
1,256
|
|||||||||
|
Other borrowings and subordinated debt and debentures
|
973
|
962
|
962
|
|||||||||
|
Total Interest Expense
|
1,740
|
1,939
|
2,218
|
|||||||||
|
Net Interest Income
|
33,001
|
34,285
|
30,284
|
|||||||||
|
Provision for credit losses
|
(1,573
|
)
|
630
|
(474
|
)
|
|||||||
|
Net Interest Income After Provision for Credit Losses
|
34,574
|
33,655
|
30,758
|
|||||||||
|
Non-interest Income
|
||||||||||||
|
Interchange income
|
3,082
|
3,306
|
3,049
|
|||||||||
|
Service charges on deposit accounts
|
2,957
|
2,992
|
1,916
|
|||||||||
|
Net gains (losses) on assets
|
||||||||||||
|
Mortgage loans
|
835
|
5,600
|
12,828
|
|||||||||
|
Securities available for sale
|
70
|
(10
|
)
|
1,416
|
||||||||
|
Mortgage loan servicing, net
|
9,641
|
1,269
|
5,167
|
|||||||||
|
Other
|
2,363
|
2,614
|
2,030
|
|||||||||
|
Total Non-interest Income
|
18,948
|
15,771
|
26,406
|
|||||||||
|
Non-interest Expense
|
||||||||||||
|
Compensation and employee benefits
|
20,130
|
19,905
|
18,522
|
|||||||||
|
Occupancy, net
|
2,543
|
2,216
|
2,343
|
|||||||||
|
Data processing
|
2,216
|
2,851
|
2,374
|
|||||||||
|
Furniture, fixtures and equipment
|
1,045
|
1,060
|
1,003
|
|||||||||
|
Interchange expense
|
1,011
|
1,083
|
948
|
|||||||||
|
Communications
|
757
|
739
|
881
|
|||||||||
|
Advertising
|
680
|
599
|
489
|
|||||||||
|
Loan and collection
|
559
|
819
|
759
|
|||||||||
|
FDIC deposit insurance
|
522
|
413
|
330
|
|||||||||
|
Legal and professional
|
493
|
534
|
499
|
|||||||||
|
Conversion related expenses
|
44
|
191
|
218
|
|||||||||
|
Net gains on other real estate and repossessed assets
|
(55
|
)
|
(28
|
)
|
(180
|
)
|
||||||
|
Costs (recoveries) related to unfunded lending commitments
|
(355
|
)
|
844
|
(32
|
)
|
|||||||
|
Other
|
1,860
|
2,728
|
1,867
|
|||||||||
|
Total Non-interest Expense
|
31,450
|
33,954
|
30,021
|
|||||||||
|
Income Before Income Tax
|
22,072
|
15,472
|
27,143
|
|||||||||
|
Income tax expense
|
4,105
|
2,964
|
5,106
|
|||||||||
|
Net Income
|
$
|
17,967
|
$
|
12,508
|
$
|
22,037
|
||||||
|
Net Income Per Common Share
|
||||||||||||
|
Basic
|
$
|
0.85
|
$
|
0.59
|
$
|
1.01
|
||||||
|
Diluted
|
$
|
0.84
|
$
|
0.58
|
$
|
1.00
|
||||||
|
March 31,
2022
|
December 31,
2021
|
September 30,
2021
|
June 30,
2021
|
March 31,
2021 |
||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||
|
(Dollars in thousands except per share data)
|
||||||||||||||||||||
|
Three Months Ended
|
||||||||||||||||||||
|
Net interest income
|
$
|
33,001
|
$
|
34,285
|
$
|
33,803
|
$
|
31,393
|
$
|
30,284
|
||||||||||
|
Provision for credit losses
|
(1,573
|
)
|
630
|
(659
|
)
|
(1,425
|
)
|
(474
|
)
|
|||||||||||
|
Non-interest income
|
18,948
|
15,771
|
19,695
|
14,771
|
26,406
|
|||||||||||||||
|
Non-interest expense
|
31,450
|
33,954
|
34,512
|
32,536
|
30,021
|
|||||||||||||||
|
Income before income tax
|
22,072
|
15,472
|
19,645
|
15,053
|
27,143
|
|||||||||||||||
|
Income tax expense
|
4,105
|
2,964
|
3,683
|
2,665
|
5,106
|
|||||||||||||||
|
Net income
|
$
|
17,967
|
$
|
12,508
|
$
|
15,962
|
$
|
12,388
|
$
|
22,037
|
||||||||||
|
Basic earnings per share
|
$
|
0.85
|
$
|
0.59
|
$
|
0.74
|
$
|
0.57
|
$
|
1.01
|
||||||||||
|
Diluted earnings per share
|
0.84
|
0.58
|
0.73
|
0.56
|
1.00
|
|||||||||||||||
|
Cash dividend per share
|
0.22
|
0.21
|
0.21
|
0.21
|
0.21
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Average shares outstanding
|
21,191,860
|
21,256,367
|
21,515,669
|
21,749,654
|
21,825,937
|
|||||||||||||||
|
Average diluted shares outstanding
|
21,398,128
|
21,473,963
|
21,726,346
|
21,966,829
|
22,058,503
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Performance Ratios
|
||||||||||||||||||||
|
Return on average assets
|
1.54
|
%
|
1.07
|
%
|
1.40
|
%
|
1.12
|
%
|
2.10
|
%
|
||||||||||
|
Return on average equity
|
19.38
|
12.61
|
15.93
|
12.78
|
23.51
|
|||||||||||||||
|
Efficiency ratio (1)
|
59.62
|
66.68
|
63.47
|
69.24
|
53.48
|
|||||||||||||||
|
As a Percent of Average Interest-Earning Assets (1)
|
||||||||||||||||||||
|
Interest income
|
3.16
|
%
|
3.30
|
%
|
3.37
|
%
|
3.22
|
%
|
3.27
|
%
|
||||||||||
|
Interest expense
|
0.16
|
0.17
|
0.19
|
0.20
|
0.22
|
|||||||||||||||
|
Net interest income
|
3.00
|
3.13
|
3.18
|
3.02
|
3.05
|
|||||||||||||||
|
Average Balances
|
||||||||||||||||||||
|
Loans
|
$
|
2,980,098
|
$
|
2,957,985
|
$
|
2,903,700
|
$
|
2,859,544
|
$
|
2,834,012
|
||||||||||
|
Securities available for sale
|
1,407,225
|
1,367,038
|
1,317,382
|
1,274,556
|
1,093,618
|
|||||||||||||||
|
Total earning assets
|
4,492,757
|
4,433,400
|
4,296,662
|
4,223,570
|
4,047,952
|
|||||||||||||||
|
Total assets
|
4,721,205
|
4,654,491
|
4,513,774
|
4,434,760
|
4,254,294
|
|||||||||||||||
|
Deposits
|
4,158,528
|
4,069,901
|
3,934,937
|
3,879,715
|
3,698,811
|
|||||||||||||||
|
Interest bearing liabilities
|
2,950,337
|
2,863,057
|
2,740,444
|
2,674,425
|
2,589,102
|
|||||||||||||||
|
Shareholders' equity
|
376,010
|
393,477
|
397,542
|
388,780
|
380,111
|
|||||||||||||||
|
End of Period
|
||||||||||||||||||||
|
Capital
|
||||||||||||||||||||
|
Tangible common equity ratio
|
6.85
|
%
|
7.85
|
%
|
8.02
|
%
|
8.21
|
%
|
8.08
|
%
|
||||||||||
|
Average equity to average assets
|
7.96
|
8.45
|
8.81
|
8.77
|
8.93
|
|||||||||||||||
|
Common shareholders' equity per share of common stock
|
$
|
16.79
|
$
|
18.82
|
$
|
18.76
|
$
|
18.30
|
$
|
17.79
|
||||||||||
|
Tangible common equity per share of common stock
|
15.31
|
17.33
|
17.27
|
16.82
|
16.30
|
|||||||||||||||
|
Total shares outstanding
|
21,168,230
|
21,171,036
|
21,321,092
|
21,632,912
|
21,773,734
|
|||||||||||||||
|
Selected Balances
|
||||||||||||||||||||
|
Loans
|
$
|
3,004,065
|
$
|
2,905,045
|
$
|
2,883,978
|
$
|
2,814,559
|
$
|
2,784,224
|
||||||||||
|
Securities available for sale
|
1,400,137
|
1,412,830
|
1,348,378
|
1,330,660
|
1,247,280
|
|||||||||||||||
|
Total earning assets
|
4,514,590
|
4,484,987
|
4,405,189
|
4,246,410
|
4,209,017
|
|||||||||||||||
|
Total assets
|
4,761,983
|
4,704,740
|
4,622,340
|
4,461,272
|
4,426,440
|
|||||||||||||||
|
Deposits
|
4,205,498
|
4,117,090
|
4,012,068
|
3,862,466
|
3,858,575
|
|||||||||||||||
|
Interest bearing liabilities
|
2,956,736
|
2,865,090
|
2,784,554
|
2,633,747
|
2,626,280
|
|||||||||||||||
|
Shareholders' equity
|
355,449
|
398,484
|
400,031
|
395,974
|
387,329
|
|||||||||||||||
| (1) |
Presented on a fully tax equivalent basis assuming a marginal tax rate of 21%.
|
|
Three Months Ended
March 31,
|
||||||||
|
2022
|
2021
|
|||||||
|
(Dollars in thousands)
|
||||||||
|
Net Interest Margin, Fully Taxable
|
||||||||
|
Equivalent ("FTE")
|
||||||||
|
Net interest income
|
$
|
33,001
|
$
|
30,284
|
||||
|
Add: taxable equivalent adjustment
|
482
|
404
|
||||||
|
Net interest income - taxable equivalent
|
$
|
33,483
|
$
|
30,688
|
||||
|
Net interest margin (GAAP) (1)
|
2.96
|
%
|
3.01
|
%
|
||||
|
Net interest margin (FTE) (1)
|
3.00
|
%
|
3.05
|
%
|
||||
| (1) |
Annualized.
|
|
March 31,
2022
|
December 31,
2021
|
September 30,
2021
|
June 30,
2021
|
March 31,
2021
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Common shareholders' equity
|
$
|
355,449
|
$
|
398,484
|
$
|
400,031
|
$
|
395,974
|
$
|
387,329
|
||||||||||
|
Less:
|
||||||||||||||||||||
|
Goodwill
|
28,300
|
28,300
|
28,300
|
28,300
|
28,300
|
|||||||||||||||
|
Other intangibles
|
3,104
|
3,336
|
3,579
|
3,821
|
4,063
|
|||||||||||||||
|
Tangible common equity
|
$
|
324,045
|
$
|
366,848
|
$
|
368,152
|
$
|
363,853
|
$
|
354,966
|
||||||||||
|
Total assets
|
$
|
4,761,983
|
$
|
4,704,740
|
$
|
4,622,340
|
$
|
4,461,272
|
$
|
4,426,440
|
||||||||||
|
Less:
|
||||||||||||||||||||
|
Goodwill
|
28,300
|
28,300
|
28,300
|
28,300
|
28,300
|
|||||||||||||||
|
Other intangibles
|
3,104
|
3,336
|
3,579
|
3,821
|
4,063
|
|||||||||||||||
|
Tangible assets
|
$
|
4,730,579
|
$
|
4,673,104
|
$
|
4,590,461
|
$
|
4,429,151
|
$
|
4,394,077
|
||||||||||
|
Common equity ratio
|
7.46
|
%
|
8.47
|
%
|
8.65
|
%
|
8.88
|
%
|
8.75
|
%
|
||||||||||
|
Tangible common equity ratio
|
6.85
|
%
|
7.85
|
%
|
8.02
|
%
|
8.21
|
%
|
8.08
|
%
|
||||||||||
|
Tangible Common Equity per Share of Common Stock:
|
||||||||||||||||||||
|
Common shareholders' equity
|
$
|
355,449
|
$
|
398,484
|
$
|
400,031
|
$
|
395,974
|
$
|
387,329
|
||||||||||
|
Tangible common equity
|
$
|
324,045
|
$
|
366,848
|
$
|
368,152
|
$
|
363,853
|
$
|
354,966
|
||||||||||
|
Shares of common stock outstanding (in thousands)
|
21,168
|
21,171
|
21,321
|
21,633
|
21,774
|
|||||||||||||||
|
Common shareholders' equity per share of common stock
|
$
|
16.79
|
$
|
18.82
|
$
|
18.76
|
$
|
18.30
|
$
|
17.79
|
||||||||||
|
Tangible common equity per share of common stock
|
$
|
15.31
|
$
|
17.33
|
$
|
17.27
|
$
|
16.82
|
$
|
16.30
|
||||||||||
|
March 31,
2022
|
December 31,
2021
|
September 30,
2021
|
June 30,
2021
|
March 31,
2021
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Non-accrual loans
|
$
|
5,893
|
$
|
5,545
|
$
|
5,917
|
$
|
5,531
|
$
|
7,548
|
||||||||||
|
Loans 90 days or more past due and still accruing interest
|
-
|
-
|
-
|
14
|
-
|
|||||||||||||||
|
Subtotal
|
5,893
|
5,545
|
5,917
|
5,545
|
7,548
|
|||||||||||||||
|
Less: Government guaranteed loans
|
859
|
435
|
327
|
427
|
459
|
|||||||||||||||
|
Total non-performing loans
|
5,034
|
5,110
|
5,590
|
5,118
|
7,089
|
|||||||||||||||
|
Other real estate and repossessed assets
|
438
|
245
|
224
|
296
|
346
|
|||||||||||||||
|
Total non-performing assets
|
$
|
5,472
|
$
|
5,355
|
$
|
5,814
|
$
|
5,414
|
$
|
7,435
|
||||||||||
|
As a percent of Portfolio Loans Non-performing loans
|
0.17
|
%
|
0.18
|
%
|
0.19
|
%
|
0.18
|
%
|
0.25
|
%
|
||||||||||
|
Allowance for credit losses
|
1.52
|
1.63
|
1.62
|
1.63
|
1.68
|
|||||||||||||||
|
Non-performing assets to total assets
|
0.11
|
0.11
|
0.13
|
0.12
|
0.17
|
|||||||||||||||
|
Allowance for credit losses as a percent of non-performing loans
|
906.38
|
924.70
|
837.19
|
897.34
|
659.54
|
|||||||||||||||
| (1) |
Excludes loans classified as "trouble debt restructured" that are not past due.
|
|
March 31, 2022
|
||||||||||||
|
Commercial
|
Retail (1)
|
Total
|
||||||||||
|
(In thousands)
|
||||||||||||
|
Performing TDR's
|
$
|
4,410
|
$
|
30,622
|
$
|
35,032
|
||||||
|
Non-performing TDR's (2)
|
-
|
875
|
(3) |
875
|
||||||||
|
Total
|
$
|
4,410
|
$
|
31,497
|
$
|
35,907
|
||||||
|
December 31, 2021
|
||||||||||||
|
Commercial
|
Retail (1)
|
Total
|
||||||||||
|
(In thousands)
|
||||||||||||
|
Performing TDR's
|
$
|
4,481
|
$
|
31,589
|
$
|
36,070
|
||||||
|
Non-performing TDR's (2)
|
-
|
1,016
|
(3) |
1,016
|
||||||||
|
Total
|
$
|
4,481
|
$
|
32,605
|
$
|
37,086
|
||||||
| (1) |
Retail loans include mortgage and installment loan segments.
|
| (2) |
Included in non-performing assets table above.
|
| (3) |
Also includes loans on non-accrual at the time of modification until six payments are received on a timely basis.
|
|
Three months ended
March 31,
|
||||||||||||||||
|
2022
|
2021
|
|||||||||||||||
|
Loans
|
Unfunded
Commitments
|
Loans
|
Unfunded
Commitments
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Balance at beginning of period
|
$
|
47,252
|
$
|
4,481
|
$
|
35,429
|
$
|
1,805
|
||||||||
|
Additions (deductions)
|
||||||||||||||||
|
Impact of adoption of ASC 326
|
-
|
-
|
11,574
|
1,469
|
||||||||||||
|
Provision for credit losses
|
(1,573
|
)
|
-
|
(474
|
)
|
-
|
||||||||||
|
Initial allowance on loans purchased with credit deterioration
|
-
|
-
|
134
|
-
|
||||||||||||
|
Recoveries credited to allowance
|
621
|
-
|
548
|
-
|
||||||||||||
|
Loans charged against the allowance
|
(673
|
)
|
-
|
(456
|
)
|
-
|
||||||||||
|
Recoveries included in non-interest expense
|
-
|
(355
|
)
|
-
|
(32
|
)
|
||||||||||
|
Balance at end of period
|
$
|
45,627
|
$
|
4,126
|
$
|
46,755
|
$
|
3,242
|
||||||||
|
Net loans charged (recovered) against the allowance to average Portfolio Loans
|
0.01
|
%
|
(0.01
|
)%
|
||||||||||||
|
March 31,
2022
|
December 31,
2021
|
|||||||
|
(In thousands)
|
||||||||
|
Subordinated debt
|
$
|
39,376
|
$
|
39,357
|
||||
|
Subordinated debentures
|
39,609
|
39,592
|
||||||
|
Amount not qualifying as regulatory capital
|
(600
|
)
|
(581
|
)
|
||||
|
Amount qualifying as regulatory capital
|
78,385
|
78,368
|
||||||
|
Shareholders’ equity
|
||||||||
|
Common stock
|
321,981
|
323,401
|
||||||
|
Retained earnings
|
87,882
|
74,582
|
||||||
|
Accumulated other comprehensive income (loss)
|
(54,414
|
)
|
501
|
|||||
|
Total shareholders’ equity
|
355,449
|
398,484
|
||||||
|
Total capitalization
|
$
|
433,834
|
$
|
476,852
|
||||
|
Three months ended
|
||||||||||||
|
March 31,
2022
|
December 31,
2021
|
March 31,
2021
|
||||||||||
|
(In thousands)
|
||||||||||||
|
Interchange income
|
$
|
3,082
|
$
|
3,306
|
$
|
3,049
|
||||||
|
Service charges on deposit accounts
|
2,957
|
2,992
|
1,916
|
|||||||||
|
Net gains (losses) on assets
|
||||||||||||
|
Mortgage loans
|
835
|
5,600
|
12,828
|
|||||||||
|
Securities
|
70
|
(10
|
)
|
1,416
|
||||||||
|
Mortgage loan servicing, net
|
9,641
|
1,269
|
5,167
|
|||||||||
|
Investment and insurance commissions
|
738
|
708
|
583
|
|||||||||
|
Bank owned life insurance
|
138
|
156
|
139
|
|||||||||
|
Other
|
1,487
|
1,750
|
1,308
|
|||||||||
|
Total non-interest income
|
$
|
18,948
|
$
|
15,771
|
$
|
26,406
|
||||||
|
Three months ended
March 31,
|
||||||||
|
2022
|
2021
|
|||||||
|
(In thousands)
|
||||||||
|
Balance at beginning of period
|
$
|
26,232
|
$
|
16,904
|
||||
|
Originated servicing rights capitalized
|
2,143
|
3,369
|
||||||
|
Change in fair value
|
7,558
|
3,257
|
||||||
|
Balance at end of period
|
$
|
35,933
|
$
|
23,530
|
||||
|
Three months ended
|
||||||||||||
|
March 31,
2022
|
December 31,
2021
|
March 31,
2021
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||
|
Mortgage loans originated
|
$
|
270,194
|
$
|
424,563
|
$
|
509,003
|
||||||
|
Mortgage loans sold
|
221,725
|
291,196
|
377,418
|
|||||||||
|
Net gains on mortgage loans
|
835
|
5,600
|
12,828
|
|||||||||
|
Net gains as a percent of mortgage loans sold ("Loan Sales Margin")
|
0.38
|
%
|
1.92
|
%
|
3.40
|
%
|
||||||
|
Fair value adjustments included in the Loan Sales Margin
|
(1.87
|
)
|
(0.90
|
)
|
(0.98
|
)
|
||||||
|
Three months ended
|
||||||||||||
|
March 31,
2022
|
December 31,
2021
|
March 31,
2021
|
||||||||||
|
(In thousands)
|
||||||||||||
|
Compensation
|
$
|
12,435
|
$
|
11,462
|
$
|
10,121
|
||||||
|
Performance-based compensation
|
3,662
|
4,473
|
4,292
|
|||||||||
|
Payroll taxes and employee benefits
|
4,033
|
3,970
|
4,109
|
|||||||||
|
Compensation and employee benefits
|
20,130
|
19,905
|
18,522
|
|||||||||
|
Occupancy, net
|
2,543
|
2,216
|
2,343
|
|||||||||
|
Data processing
|
2,216
|
2,851
|
2,374
|
|||||||||
|
Furniture, fixtures and equipment
|
1,045
|
1,060
|
1,003
|
|||||||||
|
Interchange expense
|
1,011
|
1,083
|
948
|
|||||||||
|
Communications
|
757
|
739
|
881
|
|||||||||
|
Advertising
|
680
|
599
|
489
|
|||||||||
|
Loan and collection
|
559
|
819
|
759
|
|||||||||
|
FDIC deposit insurance
|
522
|
413
|
330
|
|||||||||
|
Legal and professional
|
493
|
534
|
499
|
|||||||||
|
Amortization of intangible assets
|
232
|
243
|
242
|
|||||||||
|
Supplies
|
123
|
151
|
174
|
|||||||||
|
Correspondent bank service fees
|
77
|
90
|
100
|
|||||||||
|
Conversion related expenses
|
44
|
191
|
218
|
|||||||||
|
Provision for loss reimbursement on sold loans
|
33
|
38
|
34
|
|||||||||
|
Net gains on other real estate and repossessed assets
|
(55
|
)
|
(28
|
)
|
(180
|
)
|
||||||
|
Costs (recoveries) related to unfunded lending commitments
|
(355
|
)
|
844
|
(32
|
)
|
|||||||
|
Other
|
1,395
|
2,206
|
1,317
|
|||||||||
|
Total non-interest expense
|
$
|
31,450
|
$
|
33,954
|
$
|
30,021
|
||||||
|
Three Months Ended
March 31,
|
||||||||||||||||||||||||
|
2022
|
2021
|
|||||||||||||||||||||||
|
Average
Balance
|
Interest
|
Rate (2)
|
Average
Balance
|
Interest
|
Rate (2)
|
|||||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Taxable loans
|
$
|
2,971,566
|
$
|
28,340
|
3.85
|
%
|
$
|
2,827,335
|
$
|
28,039
|
4.00
|
%
|
||||||||||||
|
Tax-exempt loans (1)
|
8,532
|
99
|
4.71
|
6,677
|
84
|
5.10
|
||||||||||||||||||
|
Taxable securities
|
1,080,252
|
4,552
|
1.69
|
782,471
|
2,796
|
1.43
|
||||||||||||||||||
|
Tax-exempt securities (1)
|
326,973
|
2,015
|
2.47
|
311,147
|
1,770
|
2.28
|
||||||||||||||||||
|
Interest bearing cash
|
87,317
|
37
|
0.17
|
101,895
|
29
|
0.12
|
||||||||||||||||||
|
Other investments
|
18,117
|
180
|
4.03
|
18,427
|
188
|
4.14
|
||||||||||||||||||
|
Interest Earning Assets
|
4,492,757
|
35,223
|
3.16
|
4,047,952
|
32,906
|
3.27
|
||||||||||||||||||
|
Cash and due from banks
|
58,676
|
56,371
|
||||||||||||||||||||||
|
Other assets, net
|
169,772
|
149,971
|
||||||||||||||||||||||
|
Total Assets
|
$
|
4,721,205
|
$
|
4,254,294
|
||||||||||||||||||||
|
Liabilities
|
||||||||||||||||||||||||
|
Savings and interest-
|
||||||||||||||||||||||||
|
bearing checking
|
$
|
2,503,014
|
641
|
0.10
|
$
|
2,140,405
|
675
|
0.13
|
||||||||||||||||
|
Time deposits
|
338,354
|
126
|
0.15
|
339,872
|
581
|
0.69
|
||||||||||||||||||
|
Other borrowings
|
108,969
|
973
|
3.62
|
108,825
|
962
|
3.59
|
||||||||||||||||||
|
Interest Bearing Liabilities
|
2,950,337
|
1,740
|
0.24
|
2,589,102
|
2,218
|
0.35
|
||||||||||||||||||
|
Non-interest bearing deposits
|
1,317,160
|
1,218,534
|
||||||||||||||||||||||
|
Other liabilities
|
77,698
|
66,547
|
||||||||||||||||||||||
|
Shareholders’ equity
|
376,010
|
380,111
|
||||||||||||||||||||||
|
Total liabilities and
shareholders’ equity
|
$
|
4,721,205
|
$
|
4,254,294
|
||||||||||||||||||||
|
Net Interest Income
|
$
|
33,483
|
$
|
30,688
|
||||||||||||||||||||
|
Net Interest Income as a Percent
of Average Interest Earning Assets
|
3.00
|
%
|
3.05
|
%
|
||||||||||||||||||||
| (1) |
Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis assuming a marginal tax rate of 21%.
|
| (2) |
Annualized
|
|
Total Commercial Loans
|
||||||||||||||||||||
|
All Loans
|
Watch Credits
|
Percent of Loan
Category in Watch Credit
|
||||||||||||||||||
|
Loan Category
|
Performing
|
Non-accrual
|
Total
|
|||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Land
|
$
|
9,878
|
$
|
790
|
$
|
-
|
$
|
790
|
8.0
|
%
|
||||||||||
|
Land Development
|
16,421
|
30
|
-
|
30
|
0.2
|
|||||||||||||||
|
Construction
|
74,390
|
-
|
-
|
-
|
0.0
|
|||||||||||||||
|
Income Producing
|
396,726
|
1,924
|
-
|
1,924
|
0.5
|
|||||||||||||||
|
Owner Occupied
|
404,607
|
23,329
|
-
|
23,329
|
5.8
|
|||||||||||||||
|
Total Commercial Real Estate Loans
|
$
|
902,022
|
$
|
26,073
|
-
|
$
|
26,073
|
2.9
|
||||||||||||
|
Other Commercial Loans
|
$
|
355,579
|
$
|
4,189
|
59
|
$
|
4,248
|
1.2
|
||||||||||||
|
Total non-performing commercial loans
|
$
|
59
|
||||||||||||||||||
|
Total Commercial Loans
|
||||||||||||||||||||
|
Watch Credits
|
Percent of Loan
Category in Watch Credit
|
|||||||||||||||||||
|
Loan Category
|
All Loans
|
Performing
|
Non-accrual
|
Total
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Land
|
$
|
13,621
|
$
|
114
|
$
|
-
|
$
|
114
|
0.8
|
%
|
||||||||||
|
Land Development
|
14,854
|
32
|
-
|
32
|
0.2
|
|||||||||||||||
|
Construction
|
67,663
|
-
|
-
|
-
|
0.0
|
|||||||||||||||
|
Income Producing
|
402,936
|
2,215
|
-
|
2,215
|
0.5
|
|||||||||||||||
|
Owner Occupied
|
360,614
|
21,960
|
-
|
21,960
|
6.1
|
|||||||||||||||
|
Total Commercial Real Estate Loans
|
$
|
859,688
|
$
|
24,321
|
-
|
$
|
24,321
|
2.8
|
||||||||||||
|
Other Commercial Loans
|
$
|
343,893
|
$
|
12,546
|
62
|
$
|
12,608
|
3.7
|
||||||||||||
|
Total non-performing commercial loans
|
$
|
62
|
||||||||||||||||||























