|
Michigan
|
0-7818
|
38-2032782
|
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
|
Grand Rapids, Michigan
|
49525
|
|
|
(Address of principal executive office)
|
(Zip Code)
|
|
☐
|
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
|
|
Common stock, no par value
|
IBCP
|
NASDAQ Global Select Market
|
| Item 2.02. |
Results of Operations and Financial Condition
|
|
Item 9.01.
|
Financial Statements and Exhibits
|
|
Exhibits.
|
|
|
Press release dated January 23, 2020.
|
|
|
Supplemental data to the Registrant’s press release dated January 23, 2020.
|
|
|
Earnings conference call presentation.
|
|
INDEPENDENT BANK CORPORATION
|
||||||
|
(Registrant)
|
||||||
|
Date
|
January 23, 2020
|
By
|
s/Robert N. Shuster
|
|||
|
Robert N. Shuster, Principal Financial Officer
|
||||||

|
For Release:
|
Immediately
|
|
Contact:
|
William B. Kessel, President and CEO, 616.447.3933
|
|
Robert N. Shuster, retiring Chief Financial Officer, 616.522.1765
|
|
|
Stephen A. Erickson, incoming Chief Financial Officer, 616.447.3914
|
| • |
A change in the fair value due to price of capitalized mortgage loan servicing rights (the “MSR Change”) of a positive $0.6 million ($0.02 per diluted share, after taxes) and a negative $6.4 million ($0.22 per diluted share, after
taxes) for the fourth quarter and year ended Dec. 31, 2019, respectively, as compared to a negative MSR Change of $2.4 million ($0.08 per diluted share, after taxes) and a positive MSR change of $0.2 million ($0.01 per diluted share,
after taxes) for the fourth quarter and year ended Dec. 31, 2018, respectively.
|
| • |
A reduction in non-interest expense of $0.4 million ($0.01 per diluted share, after taxes) and $0.8 million ($0.03 per diluted share, after taxes) for the fourth quarter and year ended Dec. 31, 2019, respectively, related to the
Company’s use of its Federal Deposit Insurance Corporation (“FDIC”) Small Bank Assessment Credit (the “Assessment Credit”). The Company will not have any remaining Assessment Credit to apply against 2020 FDIC deposit insurance expense.
|
| • |
The acquisition of TCSB Bancorp, Inc. (“TCSB”), and its subsidiary, Traverse City State Bank, on Apr. 1, 2018 (referred to as the “Merger” or “TCSB Acquisition”) and the associated data processing systems conversions in June 2018.
The total assets, loans and deposits acquired in the Merger were approximately $342.8 million, $295.8 million (including $1.3 million of loans held for sale) and $287.7 million, respectively.
|
| • |
Merger related expenses of $0.1 million ($0.004 per diluted share, after taxes) and $3.5 million ($0.115 per diluted share, after taxes) for the fourth quarter and year ended Dec. 31, 2018, respectively.
|
| • |
Annualized return on average assets and return on average equity of 1.56% and 15.92%, respectively (these ratios decrease to 1.47% and 14.97%, respectively, when excluding the after tax impact of the MSR Change and the Assessment
Credit);
|
| • |
39.7% and 48.8% increases in net income and diluted earnings per share respectively, over the prior year.
|
| • |
Growth in net gains on mortgage loans of $4.4 million, or 215.3%, compared to the year ago quarter.
|
| • |
Payment of an 18 cent per share dividend on Nov. 15, 2019.
|
| • |
Return on average assets and return on average equity of 1.35% and 13.63%, respectively (these ratios increase to 1.48% and 14.94%, respectively, when excluding the after tax impact of the MSR Change and the Assessment Credit);
|
| • |
16.6% and 19.0% increases in net income and diluted earnings per share, respectively, over the prior year.
|
| • |
Growth in net interest income of $9.3 million, or 8.2%.
|
| • |
Total portfolio loan growth of $142.5 million, or 5.5%.
|
| • |
Mortgage loan origination volume topping $1 billion for only the second time in the Company’s history.
|
| • |
A $204.3 million, or 7.7%, increase in total deposits, excluding brokered deposits.
|
| • |
A 9.1% increase in tangible book value per share to $14.08 at Dec. 31, 2019.
|
|
Three Months Ended
|
Year Ended
|
|||||||||||||||
|
12/31/2019
|
12/31/2018
|
12/31/2019
|
12/31/2018
|
|||||||||||||
|
Mortgage loan servicing:
|
(Dollars in thousands)
|
|||||||||||||||
|
Revenue, net
|
$
|
1,622
|
$
|
1,506
|
$
|
6,196
|
$
|
5,480
|
||||||||
|
Fair value change due to price
|
628
|
(2,395
|
)
|
(6,408
|
)
|
191
|
||||||||||
|
Fair value change due to pay-downs
|
(902
|
)
|
(622
|
)
|
(3,124
|
)
|
(2,514
|
)
|
||||||||
|
Total
|
$
|
1,348
|
$
|
(1,511
|
)
|
$
|
(3,336
|
)
|
$
|
3,157
|
||||||
|
Loan Type
|
12/31/2019
|
12/31/2018
|
12/31/2017
|
|||||||||
|
(Dollars in thousands)
|
||||||||||||
|
Commercial
|
$
|
1,377
|
$
|
2,220
|
$
|
646
|
||||||
|
Consumer/installment
|
805
|
781
|
543
|
|||||||||
|
Mortgage
|
7,996
|
6,033
|
6,995
|
|||||||||
|
Total non-accrual loans
|
10,178
|
9,034
|
8,184
|
|||||||||
|
Less – government guaranteed loans
|
646
|
460
|
255
|
|||||||||
|
Total non-performing loans
|
$
|
9,532
|
$
|
8,574
|
$
|
7,929
|
||||||
|
Ratio of non-performing loans to total portfolio loans
|
0.35
|
%
|
0.33
|
%
|
0.39
|
%
|
||||||
|
Ratio of non-performing assets to total assets
|
0.32
|
%
|
0.29
|
%
|
0.34
|
%
|
||||||
|
Ratio of the allowance for loan losses to non-performing loans
|
274.32
|
%
|
290.27
|
%
|
284.87
|
%
|
||||||
| (1) |
Excludes loans that are classified as “troubled debt restructured” that are still performing.
|
|
Regulatory Capital Ratios
|
12/31/2019
|
12/31/2018
|
Well
Capitalized
Minimum
|
|||||||||
|
Tier 1 capital to average total assets
|
9.49
|
%
|
9.44
|
%
|
5.00
|
%
|
||||||
|
Tier 1 common equity to risk-weighted assets
|
11.96
|
%
|
11.94
|
%
|
6.50
|
%
|
||||||
|
Tier 1 capital to risk-weighted assets
|
11.96
|
%
|
11.94
|
%
|
8.00
|
%
|
||||||
|
Total capital to risk-weighted assets
|
12.96
|
%
|
12.94
|
%
|
10.00
|
%
|
||||||
|
December 31,
|
||||||||
|
2019
|
2018
|
|||||||
|
(unaudited)
|
||||||||
|
(In thousands, except share
amounts)
|
||||||||
|
Assets
|
||||||||
|
Cash and due from banks
|
$
|
53,295
|
$
|
23,350
|
||||
|
Interest bearing deposits
|
12,009
|
46,894
|
||||||
|
Cash and Cash Equivalents
|
65,304
|
70,244
|
||||||
|
Interest bearing deposits - time
|
350
|
595
|
||||||
|
Equity securities at fair value
|
-
|
393
|
||||||
|
Securities available for sale
|
518,400
|
427,926
|
||||||
|
Federal Home Loan Bank and Federal Reserve Bank stock, at cost
|
18,359
|
18,359
|
||||||
|
Loans held for sale, carried at fair value
|
69,800
|
44,753
|
||||||
|
Loans held for sale, carried at lower of cost or fair value
|
-
|
41,471
|
||||||
|
Loans
|
||||||||
|
Commercial
|
1,166,695
|
1,144,481
|
||||||
|
Mortgage
|
1,098,911
|
1,042,890
|
||||||
|
Installment
|
459,417
|
395,149
|
||||||
|
Total Loans
|
2,725,023
|
2,582,520
|
||||||
|
Allowance for loan losses
|
(26,148
|
)
|
(24,888
|
)
|
||||
|
Net Loans
|
2,698,875
|
2,557,632
|
||||||
|
Other real estate and repossessed assets
|
1,865
|
1,299
|
||||||
|
Property and equipment, net
|
38,411
|
38,777
|
||||||
|
Bank-owned life insurance
|
55,710
|
55,068
|
||||||
|
Deferred tax assets, net
|
2,072
|
5,779
|
||||||
|
Capitalized mortgage loan servicing rights
|
19,171
|
21,400
|
||||||
|
Other intangibles
|
5,326
|
6,415
|
||||||
|
Goodwill
|
28,300
|
28,300
|
||||||
|
Accrued income and other assets
|
42,751
|
34,870
|
||||||
|
Total Assets
|
$
|
3,564,694
|
$
|
3,353,281
|
||||
|
Liabilities and Shareholders’ Equity
|
||||||||
|
Deposits
|
||||||||
|
Non-interest bearing
|
$
|
852,076
|
$
|
879,549
|
||||
|
Savings and interest-bearing checking
|
1,186,745
|
1,194,865
|
||||||
|
Reciprocal
|
431,027
|
182,072
|
||||||
|
Time
|
376,877
|
385,981
|
||||||
|
Brokered time
|
190,002
|
270,961
|
||||||
|
Total Deposits
|
3,036,727
|
2,913,428
|
||||||
|
Other borrowings
|
88,646
|
25,700
|
||||||
|
Subordinated debentures
|
39,456
|
39,388
|
||||||
|
Accrued expenses and other liabilities
|
49,696
|
35,771
|
||||||
|
Total Liabilities
|
3,214,525
|
3,014,287
|
||||||
|
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: 22,481,643 shares at December 31, 2019 and 23,579,725 shares at December 31, 2018
|
352,344
|
377,372
|
||||||
|
Retained earnings (accumulated deficit)
|
1,611
|
(28,270
|
)
|
|||||
|
Accumulated other comprehensive loss
|
(3,786
|
)
|
(10,108
|
)
|
||||
|
Total Shareholders’ Equity
|
350,169
|
338,994
|
||||||
|
Total Liabilities and Shareholders’ Equity
|
$
|
3,564,694
|
$
|
3,353,281
|
||||
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||||||
|
December 31,
|
September 30,
|
December 31,
|
December 31,
|
|||||||||||||||||
|
2019
|
2019
|
2018
|
2019
|
2018
|
||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||
|
Interest Income
|
(In thousands, except per share amounts)
|
|||||||||||||||||||
|
Interest and fees on loans
|
$
|
33,140
|
$
|
34,226
|
$
|
32,838
|
$
|
133,883
|
$
|
116,865
|
||||||||||
|
Interest on securities
|
||||||||||||||||||||
|
Taxable
|
3,031
|
2,771
|
2,782
|
11,842
|
10,874
|
|||||||||||||||
|
Tax-exempt
|
325
|
319
|
408
|
1,342
|
1,743
|
|||||||||||||||
|
Other investments
|
412
|
495
|
393
|
1,861
|
1,291
|
|||||||||||||||
|
Total Interest Income
|
36,908
|
37,811
|
36,421
|
148,928
|
130,773
|
|||||||||||||||
|
Interest Expense
|
||||||||||||||||||||
|
Deposits
|
5,487
|
6,236
|
5,006
|
23,425
|
14,478
|
|||||||||||||||
|
Other borrowings and subordinated debentures
|
711
|
703
|
746
|
2,922
|
3,013
|
|||||||||||||||
|
Total Interest Expense
|
6,198
|
6,939
|
5,752
|
26,347
|
17,491
|
|||||||||||||||
|
Net Interest Income
|
30,710
|
30,872
|
30,669
|
122,581
|
113,282
|
|||||||||||||||
|
Provision for loan losses
|
(221
|
)
|
(271
|
)
|
591
|
824
|
1,503
|
|||||||||||||
|
Net Interest Income After Provision for Loan Losses
|
30,931
|
31,143
|
30,078
|
121,757
|
111,779
|
|||||||||||||||
|
Non-interest Income
|
||||||||||||||||||||
|
Service charges on deposit accounts
|
2,885
|
2,883
|
3,092
|
11,208
|
12,258
|
|||||||||||||||
|
Interchange income
|
2,553
|
2,785
|
2,669
|
10,297
|
9,905
|
|||||||||||||||
|
Net gains on assets
|
||||||||||||||||||||
|
Mortgage loans
|
6,388
|
5,677
|
2,026
|
19,978
|
10,597
|
|||||||||||||||
|
Securities
|
3
|
-
|
209
|
307
|
138
|
|||||||||||||||
|
Mortgage loan servicing, net
|
1,348
|
(1,562
|
)
|
(1,511
|
)
|
(3,336
|
)
|
3,157
|
||||||||||||
|
Other
|
2,420
|
2,492
|
2,466
|
9,282
|
8,760
|
|||||||||||||||
|
Total Non-interest Income
|
15,597
|
12,275
|
8,951
|
47,736
|
44,815
|
|||||||||||||||
|
Non-interest Expense
|
||||||||||||||||||||
|
Compensation and employee benefits
|
18,546
|
16,673
|
15,572
|
67,501
|
62,078
|
|||||||||||||||
|
Occupancy, net
|
2,216
|
2,161
|
2,245
|
9,013
|
8,912
|
|||||||||||||||
|
Data processing
|
2,308
|
2,282
|
2,082
|
8,905
|
8,262
|
|||||||||||||||
|
Furniture, fixtures and equipment
|
1,055
|
1,023
|
1,051
|
4,113
|
4,080
|
|||||||||||||||
|
Interchange expense
|
883
|
891
|
728
|
3,215
|
2,702
|
|||||||||||||||
|
Communications
|
728
|
733
|
737
|
2,947
|
2,848
|
|||||||||||||||
|
Loan and collection
|
709
|
714
|
782
|
2,685
|
2,682
|
|||||||||||||||
|
Advertising
|
515
|
636
|
577
|
2,450
|
2,155
|
|||||||||||||||
|
Legal and professional
|
533
|
541
|
528
|
1,814
|
1,839
|
|||||||||||||||
|
FDIC deposit insurance
|
(38
|
)
|
13
|
331
|
685
|
1,081
|
||||||||||||||
|
Credit card and bank service fees
|
111
|
100
|
104
|
411
|
414
|
|||||||||||||||
|
Net (gains) losses on other real estate and repossessed assets
|
(63
|
)
|
52
|
(53
|
)
|
(90
|
)
|
(672
|
)
|
|||||||||||
|
Merger related expenses
|
-
|
-
|
111
|
-
|
3,465
|
|||||||||||||||
|
Other
|
1,800
|
2,029
|
2,030
|
8,084
|
7,615
|
|||||||||||||||
|
Total Non-interest Expense
|
29,303
|
27,848
|
26,825
|
111,733
|
107,461
|
|||||||||||||||
|
Income Before Income Tax
|
17,225
|
15,570
|
12,204
|
57,760
|
49,133
|
|||||||||||||||
|
Income tax expense
|
3,346
|
3,125
|
2,268
|
11,325
|
9,294
|
|||||||||||||||
|
Net Income
|
$
|
13,879
|
$
|
12,445
|
$
|
9,936
|
$
|
46,435
|
$
|
39,839
|
||||||||||
|
Net Income Per Common Share
|
||||||||||||||||||||
|
Basic
|
$
|
0.62
|
$
|
0.55
|
$
|
0.41
|
$
|
2.03
|
$
|
1.70
|
||||||||||
|
Diluted
|
$
|
0.61
|
$
|
0.55
|
$
|
0.41
|
$
|
2.00
|
$
|
1.68
|
||||||||||
|
December 31,
2019
|
September 30,
2019
|
June 30,
2019
|
March 31,
2019
|
December 31,
2018
|
||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||
|
(Dollars in thousands except per share data)
|
||||||||||||||||||||
|
Three Months Ended
|
||||||||||||||||||||
|
Net interest income
|
$
|
30,710
|
$
|
30,872
|
$
|
30,756
|
$
|
30,243
|
$
|
30,669
|
||||||||||
|
Provision for loan losses
|
(221
|
)
|
(271
|
)
|
652
|
664
|
591
|
|||||||||||||
|
Non-interest income
|
15,597
|
12,275
|
9,905
|
9,959
|
8,951
|
|||||||||||||||
|
Non-interest expense
|
29,303
|
27,848
|
26,592
|
27,990
|
26,825
|
|||||||||||||||
|
Income before income tax
|
17,225
|
15,570
|
13,417
|
11,548
|
12,204
|
|||||||||||||||
|
Income tax expense
|
3,346
|
3,125
|
2,687
|
2,167
|
2,268
|
|||||||||||||||
|
Net income
|
$
|
13,879
|
$
|
12,445
|
$
|
10,730
|
$
|
9,381
|
$
|
9,936
|
||||||||||
|
Basic earnings per share
|
$
|
0.62
|
$
|
0.55
|
$
|
0.47
|
$
|
0.40
|
$
|
0.41
|
||||||||||
|
Diluted earnings per share
|
0.61
|
0.55
|
0.46
|
0.39
|
0.41
|
|||||||||||||||
|
Cash dividend per share
|
0.18
|
0.18
|
0.18
|
0.18
|
0.15
|
|||||||||||||||
|
Average shares outstanding
|
22,481,551
|
22,486,041
|
23,035,526
|
23,588,313
|
23,988,810
|
|||||||||||||||
|
Average diluted shares outstanding
|
22,776,908
|
22,769,572
|
23,313,346
|
23,884,744
|
24,339,782
|
|||||||||||||||
|
Performance Ratios
|
||||||||||||||||||||
|
Return on average assets
|
1.56
|
%
|
1.42
|
%
|
1.27
|
%
|
1.13
|
%
|
1.18
|
%
|
||||||||||
|
Return on average common equity
|
15.92
|
14.64
|
12.72
|
11.14
|
11.43
|
|||||||||||||||
|
Efficiency ratio (1)
|
62.56
|
63.76
|
64.57
|
69.27
|
67.11
|
|||||||||||||||
|
As a Percent of Average Interest-Earning Assets (1)
|
||||||||||||||||||||
|
Interest income
|
4.44
|
%
|
4.60
|
%
|
4.73
|
%
|
4.70
|
%
|
4.66
|
%
|
||||||||||
|
Interest expense
|
0.74
|
0.84
|
0.86
|
0.82
|
0.73
|
|||||||||||||||
|
Net interest income
|
3.70
|
3.76
|
3.87
|
3.88
|
3.93
|
|||||||||||||||
|
Average Balances
|
||||||||||||||||||||
|
Loans
|
$
|
2,776,037
|
$
|
2,786,544
|
$
|
2,699,648
|
$
|
2,621,871
|
$
|
2,627,614
|
||||||||||
|
Securities available for sale
|
488,016
|
423,255
|
441,523
|
446,734
|
433,903
|
|||||||||||||||
|
Total earning assets
|
3,320,828
|
3,285,081
|
3,191,264
|
3,152,177
|
3,121,640
|
|||||||||||||||
|
Total assets
|
3,529,744
|
3,483,296
|
3,388,398
|
3,357,003
|
3,327,002
|
|||||||||||||||
|
Deposits
|
3,040,099
|
3,023,334
|
2,929,885
|
2,909,096
|
2,873,889
|
|||||||||||||||
|
Interest bearing liabilities
|
2,251,928
|
2,219,133
|
2,155,660
|
2,115,549
|
2,058,720
|
|||||||||||||||
|
Shareholders’ equity
|
345,910
|
337,162
|
338,254
|
341,592
|
344,779
|
|||||||||||||||
|
End of Period
|
||||||||||||||||||||
|
Capital
|
||||||||||||||||||||
|
Tangible common equity ratio
|
8.96
|
%
|
8.71
|
%
|
8.72
|
%
|
9.26
|
%
|
9.17
|
%
|
||||||||||
|
Average equity to average assets
|
9.80
|
9.68
|
9.98
|
10.18
|
10.36
|
|||||||||||||||
|
Tangible common equity per share of common stock
|
$
|
14.08
|
$
|
13.63
|
$
|
13.19
|
$
|
13.17
|
$
|
12.90
|
||||||||||
|
Total shares outstanding
|
22,481,643
|
22,480,748
|
22,498,776
|
23,560,179
|
23,579,725
|
|||||||||||||||
|
Selected Balances
|
||||||||||||||||||||
|
Loans
|
$
|
2,725,023
|
$
|
2,722,446
|
$
|
2,706,526
|
$
|
2,618,795
|
$
|
2,582,520
|
||||||||||
|
Securities available for sale
|
518,400
|
439,592
|
430,305
|
461,531
|
427,926
|
|||||||||||||||
|
Total earning assets
|
3,343,941
|
3,348,631
|
3,239,247
|
3,180,655
|
3,162,911
|
|||||||||||||||
|
Total assets
|
3,564,694
|
3,550,837
|
3,438,302
|
3,383,606
|
3,353,281
|
|||||||||||||||
|
Deposits
|
3,036,727
|
3,052,312
|
2,978,885
|
2,934,225
|
2,913,428
|
|||||||||||||||
|
Interest bearing liabilities
|
2,312,753
|
2,272,587
|
2,194,970
|
2,141,083
|
2,098,967
|
|||||||||||||||
|
Shareholders’ equity
|
350,169
|
340,245
|
330,846
|
344,726
|
338,994
|
|||||||||||||||
|
(1)
|
Presented on a fully tax equivalent basis assuming a marginal tax rate of 21%.
|
|
Reconciliation of Non-GAAP Financial Measures
|
||||||||||||||||
|
Three Months Ended
December 31,
|
Twelve Months Ended
December 31,
|
|||||||||||||||
|
2019
|
2018
|
2019
|
2018
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Net Interest Margin, Fully Taxable Equivalent (“FTE”)
|
||||||||||||||||
|
Net interest income
|
$
|
30,710
|
$
|
30,669
|
$
|
122,581
|
$
|
113,282
|
||||||||
|
Add: taxable equivalent adjustment
|
104
|
126
|
423
|
510
|
||||||||||||
|
Net interest income - taxable equivalent
|
$
|
30,814
|
$
|
30,795
|
$
|
123,004
|
$
|
113,792
|
||||||||
|
Net interest margin (GAAP) (1)
|
3.68
|
%
|
3.91
|
%
|
3.79
|
%
|
3.85
|
%
|
||||||||
|
Net interest margin (FTE) (1)
|
3.70
|
%
|
3.93
|
%
|
3.80
|
%
|
3.88
|
%
|
||||||||
|
(1)
|
Annualized for three months ended December 31, 2019 and 2018.
|
|
Tangible Common Equity Ratio
|
||||||||||||||||||||
|
December 31,
2019
|
September 30,
2019
|
June 30,
2019
|
March 31,
2019
|
December 31,
2018
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Common shareholders’ equity
|
$
|
350,169
|
$
|
340,245
|
$
|
330,846
|
$
|
344,726
|
$
|
338,994
|
||||||||||
|
Less:
|
||||||||||||||||||||
|
Goodwill
|
28,300
|
28,300
|
28,300
|
28,300
|
28,300
|
|||||||||||||||
|
Other intangibles
|
5,326
|
5,598
|
5,870
|
6,143
|
6,415
|
|||||||||||||||
|
Tangible common equity
|
$
|
316,543
|
$
|
306,347
|
$
|
296,676
|
$
|
310,283
|
$
|
304,279
|
||||||||||
|
Total assets
|
$
|
3,564,694
|
$
|
3,550,837
|
$
|
3,438,302
|
$
|
3,383,606
|
$
|
3,353,281
|
||||||||||
|
Less:
|
||||||||||||||||||||
|
Goodwill
|
28,300
|
28,300
|
28,300
|
28,300
|
28,300
|
|||||||||||||||
|
Other intangibles
|
5,326
|
5,598
|
5,870
|
6,143
|
6,415
|
|||||||||||||||
|
Tangible assets
|
$
|
3,531,068
|
$
|
3,516,939
|
$
|
3,404,132
|
$
|
3,349,163
|
$
|
3,318,566
|
||||||||||
|
Common equity ratio
|
9.82
|
%
|
9.58
|
%
|
9.62
|
%
|
10.19
|
%
|
10.11
|
%
|
||||||||||
|
Tangible common equity ratio
|
8.96
|
%
|
8.71
|
%
|
8.72
|
%
|
9.26
|
%
|
9.17
|
%
|
||||||||||
|
Tangible Common Equity per Share of Common Stock:
|
||||||||||||||||||||
|
Common shareholders’ equity
|
$
|
350,169
|
$
|
340,245
|
$
|
330,846
|
$
|
344,726
|
$
|
338,994
|
||||||||||
|
Tangible common equity
|
$
|
316,543
|
$
|
306,347
|
$
|
296,676
|
$
|
310,283
|
$
|
304,279
|
||||||||||
|
Shares of common stock outstanding (in thousands)
|
22,482
|
22,481
|
22,499
|
23,560
|
23,580
|
|||||||||||||||
|
Common shareholders’ equity per share of common stock
|
$
|
15.58
|
$
|
15.13
|
$
|
14.70
|
$
|
14.63
|
$
|
14.38
|
||||||||||
|
Tangible common equity per share of common stock
|
$
|
14.08
|
$
|
13.63
|
$
|
13.19
|
$
|
13.17
|
$
|
12.90
|
||||||||||
|
Non-performing assets (1)
|
||||||||||||||||||||
|
December 31,
2019
|
September 30,
2019
|
June 30,
2019
|
March 31,
2019
|
December 31,
2018
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Non-accrual loans
|
$
|
10,178
|
$
|
7,124
|
$
|
7,798
|
$
|
8,849
|
$
|
9,029
|
||||||||||
|
Loans 90 days or more past due and still accruing interest
|
-
|
-
|
-
|
-
|
5
|
|||||||||||||||
|
Total non-accrual loans
|
10,178
|
7,124
|
7,798
|
8,849
|
9,034
|
|||||||||||||||
|
Less: Government guaranteed loans
|
646
|
475
|
436
|
617
|
460
|
|||||||||||||||
|
Total non-performing loans
|
9,532
|
6,649
|
7,362
|
8,232
|
8,574
|
|||||||||||||||
|
Other real estate and repossessed assets
|
1,865
|
1,789
|
1,990
|
1,338
|
1,299
|
|||||||||||||||
|
Total non-performing assets
|
$
|
11,397
|
$
|
8,438
|
$
|
9,352
|
$
|
9,570
|
$
|
9,873
|
||||||||||
|
As a percent of Portfolio Loans
|
||||||||||||||||||||
|
Non-performing loans
|
0.35
|
%
|
0.24
|
%
|
0.27
|
%
|
0.31
|
%
|
0.33
|
% |
||||||||||
|
Allowance for loan losses
|
0.96
|
0.96
|
0.96
|
0.96
|
0.96
|
|||||||||||||||
|
Non-performing assets to total assets
|
0.32
|
0.24
|
0.27
|
0.28
|
0.29
|
|||||||||||||||
|
Allowance for loan losses as a percent of non-performing loans
|
274.32
|
393.26
|
351.85
|
306.78
|
290.27
|
|||||||||||||||
|
(1)
|
Excludes loans classified as “trouble debt restructured” that are not past due.
|
|
Troubled debt restructurings (“TDR”)
|
||||||||||||
|
December 31, 2019
|
||||||||||||
|
Commercial
|
Retail (1)
|
Total
|
||||||||||
|
(In thousands)
|
||||||||||||
|
Performing TDR’s
|
$
|
7,974
|
$
|
39,601
|
$
|
47,575
|
||||||
|
Non-performing TDR’s (2)
|
540
|
2,607
|
(3)
|
3,147
|
||||||||
|
Total
|
$
|
8,514
|
$
|
42,208
|
$
|
50,722
|
||||||
|
December 31, 2018
|
||||||||||||
|
Commercial
|
Retail (1)
|
Total
|
||||||||||
|
(In thousands)
|
||||||||||||
|
Performing TDR’s
|
$
|
6,460
|
$
|
46,627
|
$
|
53,087
|
||||||
|
Non-performing TDR’s (2)
|
74
|
2,884
|
(3)
|
2,958
|
||||||||
|
Total
|
$
|
6,534
|
$
|
49,511
|
$
|
56,045
|
||||||
|
(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.
|
|
Allowance for loan losses
|
||||||||||||||||
|
Twelve months ended
December 31, |
||||||||||||||||
|
2019
|
2018
|
|||||||||||||||
|
Loans
|
Unfunded
Commitments
|
Loans
|
Unfunded
Commitments
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Balance at beginning of period
|
$
|
24,888
|
$
|
1,296
|
$
|
22,587
|
$
|
1,125
|
||||||||
|
Additions (deductions)
|
||||||||||||||||
|
Provision for loan losses
|
824
|
-
|
1,503
|
-
|
||||||||||||
|
Recoveries credited to allowance
|
3,961
|
-
|
4,622
|
-
|
||||||||||||
|
Loans charged against the allowance
|
(3,525
|
)
|
-
|
(3,824
|
)
|
-
|
||||||||||
|
Additions included in non-interest expense
|
-
|
246
|
-
|
171
|
||||||||||||
|
Balance at end of period
|
$
|
26,148
|
$
|
1,542
|
$
|
24,888
|
$
|
1,296
|
||||||||
|
Net loans charged against the allowance to average Portfolio Loans
|
(0.02
|
)%
|
(0.03
|
)%
|
||||||||||||
|
Capitalization
|
||||||||
|
December 31,
|
||||||||
|
2019
|
2018
|
|||||||
|
(In thousands)
|
||||||||
|
Subordinated debentures
|
$
|
39,456
|
$
|
39,388
|
||||
|
Amount not qualifying as regulatory capital
|
(1,224
|
)
|
(1,224
|
)
|
||||
|
Amount qualifying as regulatory capital
|
38,232
|
38,164
|
||||||
|
Shareholders’ equity
|
||||||||
|
Common stock
|
352,344
|
377,372
|
||||||
|
Accumulated deficit
|
1,611
|
(28,270
|
)
|
|||||
|
Accumulated other comprehensive loss
|
(3,786
|
)
|
(10,108
|
)
|
||||
|
Total shareholders’ equity
|
350,169
|
338,994
|
||||||
|
Total capitalization
|
$
|
388,401
|
$
|
377,158
|
||||
|
Non-Interest Income
|
||||||||||||||||||||
|
Three months ended
|
Twelve months ended
|
|||||||||||||||||||
|
December 31,
|
September 30,
|
December 31,
|
December 31,
|
|||||||||||||||||
|
2019
|
2019
|
2018
|
2019
|
2018
|
||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||
|
Service charges on deposit accounts
|
$
|
2,885
|
$
|
2,883
|
$
|
3,092
|
$
|
11,208
|
$
|
12,258
|
||||||||||
|
Interchange income
|
2,553
|
2,785
|
2,669
|
10,297
|
9,905
|
|||||||||||||||
|
Net gains on assets
|
||||||||||||||||||||
|
Mortgage loans
|
6,388
|
5,677
|
2,026
|
19,978
|
10,597
|
|||||||||||||||
|
Securities
|
3
|
-
|
209
|
307
|
138
|
|||||||||||||||
|
Mortgage loan servicing, net
|
1,348
|
(1,562
|
)
|
(1,511
|
)
|
(3,336
|
)
|
3,157
|
||||||||||||
|
Investment and insurance commissions
|
461
|
450
|
537
|
1,658
|
1,971
|
|||||||||||||||
|
Bank owned life insurance
|
298
|
301
|
257
|
1,111
|
970
|
|||||||||||||||
|
Other
|
1,661
|
1,741
|
1,672
|
6,513
|
5,819
|
|||||||||||||||
|
Total non-interest income
|
$
|
15,597
|
$
|
12,275
|
$
|
8,951
|
$
|
47,736
|
$
|
44,815
|
||||||||||
|
Capitalized Mortgage Loan Servicing Rights
|
||||||||||||||||
|
Three months ended
December 31, |
Twelve months ended
December 31, |
|||||||||||||||
|
2019
|
2018
|
2019
|
2018
|
|||||||||||||
|
(In thousands)
|
||||||||||||||||
|
Balance at beginning of period
|
$
|
16,906
|
$
|
23,151
|
$
|
21,400
|
$
|
15,699
|
||||||||
|
Servicing rights acquired
|
-
|
-
|
-
|
3,047
|
||||||||||||
|
Originated servicing rights capitalized
|
2,539
|
1,266
|
7,303
|
4,977
|
||||||||||||
|
Change in fair value
|
(274
|
)
|
(3,017
|
)
|
(9,532
|
)
|
(2,323
|
)
|
||||||||
|
Balance at end of period
|
$
|
19,171
|
$
|
21,400
|
$
|
19,171
|
$
|
21,400
|
||||||||
|
Three months ended
|
Twelve months ended
|
|||||||||||||||||||
|
December 31,
|
September 30,
|
December 31,
|
December 31,
|
|||||||||||||||||
|
2019
|
2019
|
2018
|
2019
|
2018
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Mortgage loans originated
|
$
|
302,520
|
$
|
329,461
|
$
|
190,328
|
$
|
1,011,141
|
$
|
807,408
|
||||||||||
|
Mortgage loans sold
|
248,691
|
204,058
|
121,426
|
738,910
|
491,798
|
|||||||||||||||
|
Net gains on mortgage loans
|
6,388
|
5,677
|
2,026
|
19,978
|
10,597
|
|||||||||||||||
|
Net gains as a percent of mortgage loans sold (“Loan Sales Margin”)
|
2.57
|
%
|
2.78
|
%
|
1.67
|
%
|
2.70
|
%
|
2.15
|
%
|
||||||||||
|
Fair value adjustments included in the Loan Sales Margin
|
(0.38
|
)
|
0.22
|
(0.39
|
)
|
0.22
|
(0.02
|
)
|
||||||||||||
|
Non-Interest Expense
|
||||||||||||||||||||
|
Three months ended
|
Twelve months ended
|
|||||||||||||||||||
|
December 31,
|
September 30,
|
December 31,
|
December 31,
|
|||||||||||||||||
|
2019
|
2019
|
2018
|
2019
|
2018
|
||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||
|
Compensation
|
$
|
10,726
|
$
|
10,327
|
$
|
9,792
|
$
|
41,719
|
$
|
37,878
|
||||||||||
|
Performance-based compensation
|
4,336
|
3,214
|
2,704
|
12,066
|
11,942
|
|||||||||||||||
|
Payroll taxes and employee benefits
|
3,484
|
3,132
|
3,076
|
13,716
|
12,258
|
|||||||||||||||
|
Compensation and employee benefits
|
18,546
|
16,673
|
15,572
|
67,501
|
62,078
|
|||||||||||||||
|
Occupancy, net
|
2,216
|
2,161
|
2,245
|
9,013
|
8,912
|
|||||||||||||||
|
Data processing
|
2,308
|
2,282
|
2,082
|
8,905
|
8,262
|
|||||||||||||||
|
Furniture, fixtures and equipment
|
1,055
|
1,023
|
1,051
|
4,113
|
4,080
|
|||||||||||||||
|
Interchange expense
|
883
|
891
|
728
|
3,215
|
2,702
|
|||||||||||||||
|
Communications
|
728
|
733
|
737
|
2,947
|
2,848
|
|||||||||||||||
|
Loan and collection
|
709
|
714
|
782
|
2,685
|
2,682
|
|||||||||||||||
|
Advertising
|
515
|
636
|
577
|
2,450
|
2,155
|
|||||||||||||||
|
Legal and professional fees
|
533
|
541
|
528
|
1,814
|
1,839
|
|||||||||||||||
|
Amortization of intangible assets
|
272
|
272
|
293
|
1,089
|
969
|
|||||||||||||||
|
FDIC deposit insurance
|
(38
|
)
|
13
|
331
|
685
|
1,081
|
||||||||||||||
|
Supplies
|
164
|
163
|
173
|
638
|
689
|
|||||||||||||||
|
Credit card and bank service fees
|
111
|
100
|
104
|
411
|
414
|
|||||||||||||||
|
Costs (recoveries) related to unfunded lending commitments
|
(95
|
)
|
154
|
177
|
246
|
171
|
||||||||||||||
|
Provision for loss reimbursement on sold loans
|
50
|
33
|
(68
|
)
|
229
|
10
|
||||||||||||||
|
Net (gains) losses on other real estate and repossessed assets
|
(63
|
)
|
52
|
(53
|
)
|
(90
|
)
|
(672
|
)
|
|||||||||||
|
Merger related expenses
|
-
|
-
|
111
|
-
|
3,465
|
|||||||||||||||
|
Other
|
1,409
|
1,407
|
1,455
|
5,882
|
5,776
|
|||||||||||||||
|
Total non-interest expense
|
$
|
29,303
|
$
|
27,848
|
$
|
26,825
|
$
|
111,733
|
$
|
107,461
|
||||||||||
|
Three Months Ended
December 31, |
||||||||||||||||||||||||
|
2019
|
2018
|
|||||||||||||||||||||||
|
Average
Balance |
Interest
|
Rate (2)
|
Average
Balance |
Interest
|
Rate (2)
|
|||||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Taxable loans
|
$
|
2,767,857
|
$
|
33,061
|
4.75
|
%
|
$
|
2,618,834
|
$
|
32,753
|
4.98
|
%
|
||||||||||||
|
Tax-exempt loans (1)
|
8,180
|
100
|
4.85
|
8,780
|
107
|
4.83
|
||||||||||||||||||
|
Taxable securities
|
437,087
|
3,031
|
2.77
|
373,988
|
2,782
|
2.98
|
||||||||||||||||||
|
Tax-exempt securities (1)
|
50,929
|
408
|
3.20
|
59,915
|
512
|
3.42
|
||||||||||||||||||
|
Interest bearing cash
|
38,416
|
163
|
1.68
|
41,766
|
157
|
1.49
|
||||||||||||||||||
|
Other investments
|
18,359
|
249
|
5.38
|
18,357
|
236
|
5.10
|
||||||||||||||||||
|
Interest Earning Assets
|
3,320,828
|
37,012
|
4.44
|
3,121,640
|
36,547
|
4.66
|
||||||||||||||||||
|
Cash and due from banks
|
48,095
|
33,915
|
||||||||||||||||||||||
|
Other assets, net
|
160,821
|
171,447
|
||||||||||||||||||||||
|
Total Assets
|
$
|
3,529,744
|
$
|
3,327,002
|
||||||||||||||||||||
|
Liabilities
|
||||||||||||||||||||||||
|
Savings and interest- bearing checking
|
$
|
1,547,860
|
2,441
|
0.63
|
$
|
1,291,994
|
1,812
|
0.56
|
||||||||||||||||
|
Time deposits
|
611,914
|
3,046
|
1.97
|
695,316
|
3,194
|
1.82
|
||||||||||||||||||
|
Other borrowings
|
92,154
|
711
|
3.06
|
71,410
|
746
|
4.14
|
||||||||||||||||||
|
Interest Bearing Liabilities
|
2,251,928
|
6,198
|
1.09
|
2,058,720
|
5,752
|
1.11
|
||||||||||||||||||
|
Non-interest bearing deposits
|
880,325
|
886,579
|
||||||||||||||||||||||
|
Other liabilities
|
51,581
|
36,924
|
||||||||||||||||||||||
|
Shareholders’ equity
|
345,910
|
344,779
|
||||||||||||||||||||||
|
Total liabilities and shareholders’ equity
|
$
|
3,529,744
|
$
|
3,327,002
|
||||||||||||||||||||
|
Net Interest Income
|
$
|
30,814
|
$
|
30,795
|
||||||||||||||||||||
|
Net Interest Income as a Percent of Average Interest Earning Assets
|
3.70
|
%
|
3.93
|
%
|
||||||||||||||||||||
|
(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
|
|
Average Balances and Tax Equivalent Rates
|
||||||||||||||||||||||||
|
Twelve Months Ended
December 31, |
||||||||||||||||||||||||
|
2019
|
2018
|
|||||||||||||||||||||||
|
Average
Balance |
Interest
|
Rate
|
Average
Balance |
Interest
|
Rate
|
|||||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Taxable loans
|
$
|
2,713,690
|
$
|
133,574
|
4.92
|
%
|
$
|
2,418,421
|
$
|
116,634
|
4.82
|
%
|
||||||||||||
|
Tax-exempt loans (1)
|
7,937
|
391
|
4.93
|
6,118
|
292
|
4.77
|
||||||||||||||||||
|
Taxable securities
|
397,598
|
11,842
|
2.98
|
394,160
|
10,874
|
2.76
|
||||||||||||||||||
|
Tax-exempt securities (1)
|
52,324
|
1,683
|
3.22
|
67,574
|
2,192
|
3.24
|
||||||||||||||||||
|
Interest bearing cash
|
48,023
|
818
|
1.70
|
32,593
|
371
|
1.14
|
||||||||||||||||||
|
Other investments
|
18,359
|
1,043
|
5.68
|
16,936
|
920
|
5.43
|
||||||||||||||||||
|
Interest Earning Assets
|
3,237,931
|
149,351
|
4.61
|
2,935,802
|
131,283
|
4.48
|
||||||||||||||||||
|
Cash and due from banks
|
37,575
|
33,384
|
||||||||||||||||||||||
|
Other assets, net
|
164,726
|
162,750
|
||||||||||||||||||||||
|
Total Assets
|
$
|
3,440,232
|
$
|
3,131,936
|
||||||||||||||||||||
|
Liabilities
|
||||||||||||||||||||||||
|
Savings and interest- bearing checking
|
$
|
1,453,061
|
10,228
|
0.70
|
$
|
1,218,243
|
4,696
|
0.39
|
||||||||||||||||
|
Time deposits
|
655,718
|
13,197
|
2.01
|
632,330
|
9,782
|
1.55
|
||||||||||||||||||
|
Other borrowings
|
77,254
|
2,922
|
3.78
|
79,519
|
3,013
|
3.79
|
||||||||||||||||||
|
Interest Bearing Liabilities
|
2,186,033
|
26,347
|
1.21
|
1,930,092
|
17,491
|
0.91
|
||||||||||||||||||
|
Non-interest bearing deposits
|
867,314
|
846,718
|
||||||||||||||||||||||
|
Other liabilities
|
46,153
|
33,354
|
||||||||||||||||||||||
|
Shareholders’ equity
|
340,732
|
321,772
|
||||||||||||||||||||||
|
Total liabilities and shareholders’ equity
|
$
|
3,440,232
|
$
|
3,131,936
|
||||||||||||||||||||
|
Net Interest Income
|
$
|
123,004
|
$
|
113,792
|
||||||||||||||||||||
|
Net Interest Income as a Percent of Average Interest Earning Assets
|
3.80
|
%
|
3.88
|
%
|
||||||||||||||||||||
|
(1)
|
Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis assuming a marginal tax rate of 21%.
|
|
Commercial Loan Portfolio Analysis as of December 31, 2019
|
||||||||||||||||||||
|
Total Commercial Loans
|
||||||||||||||||||||
|
Watch Credits
|
Percent of Loan
|
|||||||||||||||||||
|
Loan Category
|
All Loans
|
Performing
|
Non-accrual
|
Total
|
Category in
Watch Credit
|
|||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Land
|
$
|
11,235
|
$
|
275
|
$
|
735
|
$
|
1,010
|
9.0
|
%
|
||||||||||
|
Land Development
|
12,899
|
-
|
-
|
-
|
0.0
|
|||||||||||||||
|
Construction
|
97,463
|
-
|
-
|
-
|
0.0
|
|||||||||||||||
|
Income Producing
|
409,897
|
15,347
|
-
|
15,347
|
3.7
|
|||||||||||||||
|
Owner Occupied
|
323,694
|
35,485
|
295
|
35,780
|
11.1
|
|||||||||||||||
|
Total Commercial Real Estate Loans
|
$
|
855,188
|
$
|
51,107
|
1,030
|
$
|
52,137
|
6.1
|
||||||||||||
|
Other Commercial Loans
|
$
|
311,507
|
$
|
20,580
|
347
|
$
|
20,927
|
6.7
|
||||||||||||
|
Total non-performing commercial loans
|
$
|
1,377
|
||||||||||||||||||
|
Commercial Loan Portfolio Analysis as of December 31, 2018
|
||||||||||||||||||||
|
Total Commercial Loans
|
||||||||||||||||||||
|
Watch Credits
|
Percent of Loan
|
|||||||||||||||||||
|
Loan Category
|
All Loans
|
Performing
|
Non-accrual
|
Total
|
Category in
Watch Credit
|
|||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Land
|
$
|
12,308
|
$
|
63
|
$
|
-
|
$
|
63
|
0.5
|
%
|
||||||||||
|
Land Development
|
12,155
|
338
|
-
|
338
|
2.8
|
|||||||||||||||
|
Construction
|
59,856
|
7,901
|
-
|
7,901
|
13.2
|
|||||||||||||||
|
Income Producing
|
388,311
|
12,430
|
-
|
12,430
|
3.2
|
|||||||||||||||
|
Owner Occupied
|
353,572
|
23,041
|
846
|
23,887
|
6.8
|
|||||||||||||||
|
Total Commercial Real Estate Loans
|
$
|
826,202
|
$
|
43,773
|
846
|
$
|
44,619
|
5.4
|
||||||||||||
|
Other Commercial Loans
|
$
|
318,279
|
$
|
16,695
|
1,374
|
$
|
18,069
|
5.7
|
||||||||||||
|
Total non-performing commercial loans
|
$
|
2,220
|
||||||||||||||||||
























