|
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
|
|
Press release dated April 30, 2020.
|
|
|
Supplemental data to the Registrant’s press release dated April 30, 2020.
|
|
|
Earnings conference call presentation.
|
|
|
INDEPENDENT BANK CORPORATION
|
||||
|
(Registrant)
|
|||||
|
Date
|
April 30, 2020 |
By
|
/s/ Stephen A. Erickson | ||
|
|
|
Stephen A. Erickson, Principal Financial Officer
|
|||

|
For Release:
|
Immediately
|
|
Contact:
|
William B. Kessel, President and CEO, 616.447.3933
|
| • |
Customer Safety and Service Levels: Beginning Mar. 17th we limited our branch lobbies to appointment only and have kept drive through windows open. With the ability to use drive through service, ATMs or our electronic banking
solutions there has been minimal disruption to customers. In addition, our flexible operating network has allowed us to efficiently redeploy our associates to high volume areas to fulfill customer requests into our call center, requests for
consumer and commercial loan payment relief and mortgage financing requests.
|
| • |
Employee Safety: For employees that need to remain in the branch servicing our customers, in addition to closing the branch lobbies, we have expanded sick and vacation time. All non-branch employees either have the option, or are
required to work remotely. We currently have approximately 80% of our non-branch staff working remotely every day. Prospectively, as our markets move out of the “Stay Home, Stay Safe” executive orders, we are installing “customer friendly”
plastic shields throughout our delivery network to put both customers and staff at ease.
|
| • |
Loan Forbearances: We take pride in being supportive of our customers and communities and have forbearance programs in place and available for those experiencing financial difficulty. Through Apr. 17th, we’ve granted deferrals
to 151 commercial customers with $129.3 million in loans, 605 retail customers with $76.6 million in portfolio loans, and 807 customers with $118.5 million within our book of mortgage loans we service for others. The forbearance terms are
flexible enough to meet the specific needs of each customer, while protecting the safety and soundness of the Bank.
|
| • |
Payroll Protection Program: Our response, and focus on this vital program, shows our commitment to the communities we serve. We have built an effective process to manage the high volume of applications that we’re receiving. Customer
demand for this program has been extraordinary. Through Apr. 17th we had received 1,473 applications for $238.2 million in loan requests with 786 applications for $171.8 million accepted by the Small Business Administration
(“SBA”) prior to depletion of the initial funding on Apr. 16th. We anticipate continuing this program as additional funding is allocated to the SBA and becomes available.
|
| • |
Provision for loan losses of $6.7 million ($0.24 per diluted share, after taxes) in the first quarter of 2020 due in part to the impact of COVID-19 protective measures on unemployment and economic activity as compared to $0.7 million
($0.02 per diluted share, after taxes) in the first quarter of 2019. The provision for loan losses, and the allowance for loan losses, were calculated under our existing incurred methodology. As permitted under section 4014 of the Coronavirus
Aid, Relief, and Economic Security (“CARES”) Act, we have chosen to delay the implementation of Accounting Standards Update No. 2016-13, Measurement of Credit Losses on Financial Instruments or “CECL.” This will be discussed further during
our first quarter 2020 earnings conference call.
|
| • |
A change in the fair value due to price of capitalized mortgage loan servicing rights (the “MSR Change”) of a negative $5.9 million ($0.21 per diluted share, after taxes) as compared to a negative MSR Change of $2.2 million ($0.07 per
diluted share, after taxes) for the first quarters of 2020 and 2019, respectively.
|
| • |
Pre-tax, pre-provision income was $12.5 million in the first quarter of 2020 compared to $12.2 million in the first quarter of 2019 ($18.4 million vs $14.4 million excluding the MSR Change for the same respective periods);
|
| • |
Growth in gains on mortgage loans of $5.2 million, or 144.8%, compared to the year ago quarter;
|
| • |
Net growth in total deposits, excluding brokered deposits, of $81.8 million, or 11.6% annualized;
|
| • |
The payment of a 20 cent per share dividend on February 14, 2020.
|
|
Three Months Ended
|
||||||||
|
03/31/2020
|
03/31/2019
|
|||||||
|
Mortgage loan servicing:
|
(Dollars in thousands)
|
|||||||
|
Revenue, net
|
$
|
1,673
|
$
|
1,476
|
||||
|
Fair value change due to price
|
(5,931
|
)
|
(2,203
|
)
|
||||
|
Fair value change due to pay-downs
|
(1,042
|
)
|
(488
|
)
|
||||
|
Total
|
$
|
(5,300
|
)
|
$
|
(1,215
|
)
|
||
|
Loan Type
|
3/31/2020
|
12/31/2019
|
3/31/2019
|
|||||||||
|
(Dollars in thousands)
|
||||||||||||
|
Commercial
|
$
|
9,094
|
$
|
1,377
|
$
|
1,705
|
||||||
|
Consumer/installment
|
691
|
805
|
1,028
|
|||||||||
|
Mortgage
|
7,669
|
7,996
|
6,116
|
|||||||||
|
Total non-accrual loans
|
17,454
|
10,178
|
8,849
|
|||||||||
|
Less – government guaranteed loans
|
676
|
646
|
617
|
|||||||||
|
Total non-performing loans
|
$
|
16,778
|
$
|
9,532
|
$
|
8,232
|
||||||
|
Ratio of non-performing loans to total portfolio loans
|
0.62
|
%
|
0.35
|
%
|
0.31
|
%
|
||||||
|
Ratio of non-performing assets to total assets
|
0.50
|
%
|
0.32
|
%
|
0.28
|
%
|
||||||
|
Ratio of the allowance for loan losses to non-performing loans
|
193.68
|
%
|
274.32
|
%
|
306.78
|
%
|
||||||
| (1) |
Excludes loans that are classified as “troubled debt restructured” that are still performing.
|
|
Regulatory Capital Ratios
|
3/31/2020
|
12/31/2019
|
Well
Capitalized
Minimum
|
|||||||||
|
Tier 1 capital to average total assets
|
9.31
|
%
|
9.49
|
%
|
5.00
|
%
|
||||||
|
Tier 1 common equity to risk-weighted assets
|
11.76
|
%
|
11.96
|
%
|
6.50
|
%
|
||||||
|
Tier 1 capital to risk-weighted assets
|
11.76
|
%
|
11.96
|
%
|
8.00
|
%
|
||||||
|
Total capital to risk-weighted assets
|
12.98
|
%
|
12.96
|
%
|
10.00
|
%
|
||||||
|
Consolidated Statements of Financial Condition
|
||||||||
|
March 31,
2020
|
December 31,
2019
|
|||||||
|
(unaudited)
|
||||||||
|
(In thousands, except share
amounts)
|
||||||||
|
Assets
|
||||||||
|
Cash and due from banks
|
$
|
48,753
|
$
|
53,295
|
||||
|
Interest bearing deposits
|
21,538
|
12,009
|
||||||
|
Cash and Cash Equivalents
|
70,291
|
65,304
|
||||||
|
Interest bearing deposits - time
|
-
|
350
|
||||||
|
Securities available for sale
|
594,284
|
518,400
|
||||||
|
Federal Home Loan Bank and Federal Reserve Bank stock, at cost
|
18,359
|
18,359
|
||||||
|
Loans held for sale, carried at fair value
|
64,549
|
69,800
|
||||||
|
Loans
|
||||||||
|
Commercial
|
1,181,599
|
1,166,695
|
||||||
|
Mortgage
|
1,069,967
|
1,098,911
|
||||||
|
Installment
|
466,549
|
459,417
|
||||||
|
Total Loans
|
2,718,115
|
2,725,023
|
||||||
|
Allowance for loan losses
|
(32,495
|
)
|
(26,148
|
)
|
||||
|
Net Loans
|
2,685,620
|
2,698,875
|
||||||
|
Other real estate and repossessed assets
|
1,494
|
1,865
|
||||||
|
Property and equipment, net
|
37,776
|
38,411
|
||||||
|
Bank-owned life insurance
|
55,035
|
55,710
|
||||||
|
Deferred tax assets, net
|
4,280
|
2,072
|
||||||
|
Capitalized mortgage loan servicing rights
|
14,829
|
19,171
|
||||||
|
Other intangibles
|
5,071
|
5,326
|
||||||
|
Goodwill
|
28,300
|
28,300
|
||||||
|
Accrued income and other assets
|
52,499
|
42,751
|
||||||
|
Total Assets
|
$
|
3,632,387
|
$
|
3,564,694
|
||||
|
Liabilities and Shareholders’ Equity
|
||||||||
|
Deposits
|
||||||||
|
Non-interest bearing
|
$
|
874,935
|
$
|
852,076
|
||||
|
Savings and interest-bearing checking
|
1,229,999
|
1,186,745
|
||||||
|
Reciprocal
|
464,574
|
431,027
|
||||||
|
Time
|
359,050
|
376,877
|
||||||
|
Brokered time
|
155,006
|
190,002
|
||||||
|
Total Deposits
|
3,083,564
|
3,036,727
|
||||||
|
Other borrowings
|
101,954
|
88,646
|
||||||
|
Subordinated debentures
|
39,473
|
39,456
|
||||||
|
Accrued expenses and other liabilities
|
71,778
|
49,696
|
||||||
|
Total Liabilities
|
3,296,769
|
3,214,525
|
||||||
|
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: 21,892,001 shares at March 31, 2020 and 22,481,643 shares at December 31, 2019
|
338,528
|
352,344
|
||||||
|
Retained earnings
|
1,944
|
1,611
|
||||||
|
Accumulated other comprehensive loss
|
(4,854
|
)
|
(3,786
|
)
|
||||
|
Total Shareholders’ Equity
|
335,618
|
350,169
|
||||||
|
Total Liabilities and Shareholders’ Equity
|
$
|
3,632,387
|
$
|
3,564,694
|
||||
|
Consolidated Statements of Operations
|
||||||||||||
|
Three Months Ended
|
||||||||||||
|
March 31,
2020
|
December 31,
2019
|
March 31,
2019
|
||||||||||
|
(unaudited)
|
||||||||||||
|
Interest Income
|
(In thousands, except per share amounts)
|
|||||||||||
|
Interest and fees on loans
|
$
|
31,764
|
$
|
33,140
|
$
|
32,681
|
||||||
|
Interest on securities
|
||||||||||||
|
Taxable
|
3,059
|
3,031
|
3,006
|
|||||||||
|
Tax-exempt
|
390
|
325
|
374
|
|||||||||
|
Other investments
|
366
|
412
|
575
|
|||||||||
|
Total Interest Income
|
35,579
|
36,908
|
36,636
|
|||||||||
|
Interest Expense
|
||||||||||||
|
Deposits
|
4,700
|
5,487
|
5,681
|
|||||||||
|
Other borrowings and subordinated debentures
|
688
|
711
|
712
|
|||||||||
|
Total Interest Expense
|
5,388
|
6,198
|
6,393
|
|||||||||
|
Net Interest Income
|
30,191
|
30,710
|
30,243
|
|||||||||
|
Provision for loan losses
|
6,721
|
(221
|
)
|
664
|
||||||||
|
Net Interest Income After Provision for Loan Losses
|
23,470
|
30,931
|
29,579
|
|||||||||
|
Non-interest Income
|
||||||||||||
|
Service charges on deposit accounts
|
2,591
|
2,885
|
2,640
|
|||||||||
|
Interchange income
|
2,457
|
2,553
|
2,355
|
|||||||||
|
Net gains on assets
|
||||||||||||
|
Mortgage loans
|
8,840
|
6,388
|
3,611
|
|||||||||
|
Securities
|
253
|
3
|
304
|
|||||||||
|
Mortgage loan servicing, net
|
(5,300
|
)
|
1,348
|
(1,215
|
)
|
|||||||
|
Other
|
2,163
|
2,420
|
2,264
|
|||||||||
|
Total Non-interest Income
|
11,004
|
15,597
|
9,959
|
|||||||||
|
Non-interest Expense
|
||||||||||||
|
Compensation and employee benefits
|
16,509
|
18,546
|
16,351
|
|||||||||
|
Occupancy, net
|
2,460
|
2,216
|
2,505
|
|||||||||
|
Data processing
|
2,355
|
2,308
|
2,144
|
|||||||||
|
Furniture, fixtures and equipment
|
1,036
|
1,055
|
1,029
|
|||||||||
|
Interchange expense
|
859
|
883
|
688
|
|||||||||
|
Loan and collection
|
805
|
709
|
634
|
|||||||||
|
Communications
|
803
|
728
|
769
|
|||||||||
|
Advertising
|
683
|
515
|
672
|
|||||||||
|
Legal and professional
|
393
|
533
|
369
|
|||||||||
|
FDIC deposit insurance
|
370
|
(38
|
)
|
368
|
||||||||
|
Net (gains) losses on other real estate and repossessed assets
|
109
|
(63
|
)
|
119
|
||||||||
|
Credit card and bank service fees
|
99
|
111
|
103
|
|||||||||
|
Other
|
2,238
|
1,800
|
2,239
|
|||||||||
|
Total Non-interest Expense
|
28,719
|
29,303
|
27,990
|
|||||||||
|
Income Before Income Tax
|
5,755
|
17,225
|
11,548
|
|||||||||
|
Income tax expense
|
945
|
3,346
|
2,167
|
|||||||||
|
Net Income
|
$
|
4,810
|
$
|
13,879
|
$
|
9,381
|
||||||
|
Net Income Per Common Share
|
||||||||||||
|
Basic
|
$
|
0.22
|
$
|
0.62
|
$
|
0.40
|
||||||
|
Diluted
|
$
|
0.21
|
$
|
0.61
|
$
|
0.39
|
||||||
|
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
|
||||||||||||||||||||
|
Selected Financial Data
|
||||||||||||||||||||
|
March 31,
2020
|
December 31,
2019
|
September 30,
2019
|
June 30,
2019
|
March 31,
2019
|
||||||||||||||||
|
(unaudited)
|
||||||||||||||||||||
|
(Dollars in thousands except per share data)
|
||||||||||||||||||||
|
Three Months Ended
|
||||||||||||||||||||
|
Net interest income
|
$
|
30,191
|
$
|
30,710
|
$
|
30,872
|
$
|
30,756
|
$
|
30,243
|
||||||||||
|
Provision for loan losses
|
6,721
|
(221
|
)
|
(271
|
)
|
652
|
664
|
|||||||||||||
|
Non-interest income
|
11,004
|
15,597
|
12,275
|
9,905
|
9,959
|
|||||||||||||||
|
Non-interest expense
|
28,719
|
29,303
|
27,848
|
26,592
|
27,990
|
|||||||||||||||
|
Income before income tax
|
5,755
|
17,225
|
15,570
|
13,417
|
11,548
|
|||||||||||||||
|
Income tax expense
|
945
|
3,346
|
3,125
|
2,687
|
2,167
|
|||||||||||||||
|
Net income
|
$
|
4,810
|
$
|
13,879
|
$
|
12,445
|
$
|
10,730
|
$
|
9,381
|
||||||||||
|
Basic earnings per share
|
$
|
0.22
|
$
|
0.62
|
$
|
0.55
|
$
|
0.47
|
$
|
0.40
|
||||||||||
|
Diluted earnings per share
|
0.21
|
0.61
|
0.55
|
0.46
|
0.39
|
|||||||||||||||
|
Cash dividend per share
|
0.20
|
0.18
|
0.18
|
0.18
|
0.18
|
|||||||||||||||
|
Average shares outstanding
|
22,271,412
|
22,481,551
|
22,486,041
|
23,035,526
|
23,588,313
|
|||||||||||||||
|
Average diluted shares outstanding
|
22,529,370
|
22,776,908
|
22,769,572
|
23,313,346
|
23,884,744
|
|||||||||||||||
|
Performance Ratios
|
||||||||||||||||||||
|
Return on average assets
|
0.54
|
%
|
1.56
|
%
|
1.42
|
%
|
1.27
|
%
|
1.13
|
%
|
||||||||||
|
Return on average common equity
|
5.54
|
15.92
|
14.64
|
12.72
|
11.14
|
|||||||||||||||
|
Efficiency ratio (1)
|
69.32
|
62.56
|
63.76
|
64.57
|
69.27
|
|||||||||||||||
|
As a Percent of Average Interest-Earning Assets (1)
|
||||||||||||||||||||
|
Interest income
|
4.28
|
%
|
4.44
|
%
|
4.60
|
%
|
4.73
|
%
|
4.70
|
%
|
||||||||||
|
Interest expense
|
0.65
|
0.74
|
0.84
|
0.86
|
0.82
|
|||||||||||||||
|
Net interest income
|
3.63
|
3.70
|
3.76
|
3.87
|
3.88
|
|||||||||||||||
|
Average Balances
|
||||||||||||||||||||
|
Loans
|
$
|
2,766,770
|
$
|
2,776,037
|
$
|
2,786,544
|
$
|
2,699,648
|
$
|
2,621,871
|
||||||||||
|
Securities available for sale
|
527,395
|
488,016
|
423,255
|
441,523
|
446,734
|
|||||||||||||||
|
Total earning assets
|
3,350,948
|
3,320,828
|
3,285,081
|
3,191,264
|
3,152,177
|
|||||||||||||||
|
Total assets
|
3,565,829
|
3,529,744
|
3,483,296
|
3,388,398
|
3,357,003
|
|||||||||||||||
|
Deposits
|
3,066,298
|
3,040,099
|
3,023,334
|
2,929,885
|
2,909,096
|
|||||||||||||||
|
Interest bearing liabilities
|
2,309,995
|
2,251,928
|
2,219,133
|
2,155,660
|
2,115,549
|
|||||||||||||||
|
Shareholders’ equity
|
348,963
|
345,910
|
337,162
|
338,254
|
341,592
|
|||||||||||||||
|
End of Period
|
||||||||||||||||||||
|
Capital
|
||||||||||||||||||||
|
Tangible common equity ratio
|
8.40
|
%
|
8.96
|
%
|
8.71
|
%
|
8.72
|
%
|
9.26
|
%
|
||||||||||
|
Average equity to average assets
|
9.79
|
9.80
|
9.68
|
9.98
|
10.18
|
|||||||||||||||
|
Tangible common equity per share of common stock
|
$
|
13.81
|
$
|
14.08
|
$
|
13.63
|
$
|
13.19
|
$
|
13.17
|
||||||||||
|
Total shares outstanding
|
21,892,001
|
22,481,643
|
22,480,748
|
22,498,776
|
23,560,179
|
|||||||||||||||
|
Selected Balances
|
||||||||||||||||||||
|
Loans
|
$
|
2,718,115
|
$
|
2,725,023
|
$
|
2,722,446
|
$
|
2,706,526
|
$
|
2,618,795
|
||||||||||
|
Securities available for sale
|
594,284
|
518,400
|
439,592
|
430,305
|
461,531
|
|||||||||||||||
|
Total earning assets
|
3,416,845
|
3,343,941
|
3,348,631
|
3,239,247
|
3,180,655
|
|||||||||||||||
|
Total assets
|
3,632,387
|
3,564,694
|
3,550,837
|
3,438,302
|
3,383,606
|
|||||||||||||||
|
Deposits
|
3,083,564
|
3,036,727
|
3,052,312
|
2,978,885
|
2,934,225
|
|||||||||||||||
|
Interest bearing liabilities
|
2,350,056
|
2,312,753
|
2,272,587
|
2,194,970
|
2,141,083
|
|||||||||||||||
|
Shareholders’ equity
|
335,618
|
350,169
|
340,245
|
330,846
|
344,726
|
|||||||||||||||
|
(1)
|
Presented on a fully tax equivalent basis assuming a marginal tax rate of 21%.
|
|
Three Months Ended
March 31,
|
||||||||
|
2020
|
2019
|
|||||||
|
(Dollars in thousands)
|
||||||||
|
Net Interest Margin, Fully Taxable Equivalent (“FTE”)
|
||||||||
|
Net interest income
|
$
|
30,191
|
$
|
30,243
|
||||
|
Add: taxable equivalent adjustment
|
121
|
117
|
||||||
|
Net interest income - taxable equivalent
|
$
|
30,312
|
$
|
30,360
|
||||
|
Net interest margin (GAAP) (1)
|
3.61
|
%
|
3.86
|
%
|
||||
|
Net interest margin (FTE) (1)
|
3.63
|
%
|
3.88
|
%
|
||||
|
Adjusted Net Income before tax
|
||||||||
|
Income before income tax
|
$
|
5,755
|
$
|
11,548
|
||||
|
Provision for loan losses
|
6,721
|
644
|
||||||
|
Pre-tax, pre-provision income
|
$
|
12,476
|
$
|
12,192
|
||||
|
(1)
|
Annualized.
|
|
Tangible Common Equity Ratio
|
||||||||||||||||||||
|
March 31,
2020
|
December 31,
2019
|
September 30,
2019
|
June 30,
2019
|
March 31,
2019
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Common shareholders’ equity
|
$
|
335,618
|
$
|
350,169
|
$
|
340,245
|
$
|
330,846
|
$
|
344,726
|
||||||||||
|
Less:
|
||||||||||||||||||||
|
Goodwill
|
28,300
|
28,300
|
28,300
|
28,300
|
28,300
|
|||||||||||||||
|
Other intangibles
|
5,071
|
5,326
|
5,598
|
5,870
|
6,143
|
|||||||||||||||
|
Tangible common equity
|
$
|
302,247
|
$
|
316,543
|
$
|
306,347
|
$
|
296,676
|
$
|
310,283
|
||||||||||
|
Total assets
|
$
|
3,632,387
|
$
|
3,564,694
|
$
|
3,550,837
|
$
|
3,438,302
|
$
|
3,383,606
|
||||||||||
|
Less:
|
||||||||||||||||||||
|
Goodwill
|
28,300
|
28,300
|
28,300
|
28,300
|
28,300
|
|||||||||||||||
|
Other intangibles
|
5,071
|
5,326
|
5,598
|
5,870
|
6,143
|
|||||||||||||||
|
Tangible assets
|
$
|
3,599,016
|
$
|
3,531,068
|
$
|
3,516,939
|
$
|
3,404,132
|
$
|
3,349,163
|
||||||||||
|
Common equity ratio
|
9.24
|
%
|
9.82
|
%
|
9.58
|
%
|
9.62
|
%
|
10.19
|
%
|
||||||||||
|
Tangible common equity ratio
|
8.40
|
%
|
8.96
|
%
|
8.71
|
%
|
8.72
|
%
|
9.26
|
%
|
||||||||||
|
Tangible Common Equity per Share of Common Stock:
|
||||||||||||||||||||
|
Common shareholders’ equity
|
$
|
335,618
|
$
|
350,169
|
$
|
340,245
|
$
|
330,846
|
$
|
344,726
|
||||||||||
|
Tangible common equity
|
$
|
302,247
|
$
|
316,543
|
$
|
306,347
|
$
|
296,676
|
$
|
310,283
|
||||||||||
|
Shares of common stock outstanding (in thousands)
|
21,892
|
22,482
|
22,481
|
22,499
|
23,560
|
|||||||||||||||
|
Common shareholders’ equity per share of common stock
|
$
|
15.33
|
$
|
15.58
|
$
|
15.13
|
$
|
14.70
|
$
|
14.63
|
||||||||||
|
Tangible common equity per share of common stock
|
$
|
13.81
|
$
|
14.08
|
$
|
13.63
|
$
|
13.19
|
$
|
13.17
|
||||||||||
|
Non-performing assets (1)
|
||||||||||||||||||||
|
March 31,
2020
|
December 31,
2019
|
September 30,
2019
|
June 30,
2019
|
March 31,
2019
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Non-accrual loans
|
$
|
17,454
|
$
|
10,178
|
$
|
7,124
|
$
|
7,798
|
$
|
8,849
|
||||||||||
|
Loans 90 days or more past due and still accruing interest
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Total non-accrual loans
|
17,454
|
10,178
|
7,124
|
7,798
|
8,849
|
|||||||||||||||
|
Less: Government guaranteed loans
|
676
|
646
|
475
|
436
|
617
|
|||||||||||||||
|
Total non-performing loans
|
16,778
|
9,532
|
6,649
|
7,362
|
8,232
|
|||||||||||||||
|
Other real estate and repossessed assets
|
1,494
|
1,865
|
1,789
|
1,990
|
1,338
|
|||||||||||||||
|
Total non-performing assets
|
$
|
18,272
|
$
|
11,397
|
$
|
8,438
|
$
|
9,352
|
$
|
9,570
|
||||||||||
|
As a percent of Portfolio Loans
|
||||||||||||||||||||
|
Non-performing loans
|
0.62
|
%
|
0.35
|
%
|
0.24
|
%
|
0.27
|
%
|
0.31
|
%
|
||||||||||
|
Allowance for loan losses
|
1.20
|
0.96
|
0.96
|
0.96
|
0.96
|
|||||||||||||||
|
Non-performing assets to total assets
|
0.50
|
0.32
|
0.24
|
0.27
|
0.28
|
|||||||||||||||
|
Allowance for loan losses as a percent of non-performing loans
|
193.68
|
274.32
|
393.26
|
351.85
|
306.78
|
|||||||||||||||
|
(1)
|
Excludes loans classified as “trouble debt restructured” that are not past due.
|
|
Troubled debt restructurings (“TDR”)
|
||||||||||||
|
March 31, 2020
|
||||||||||||
|
Commercial
|
Retail (1)
|
Total
|
||||||||||
|
(In thousands)
|
||||||||||||
|
Performing TDR’s
|
$
|
8,924
|
$
|
39,253
|
$
|
48,177
|
||||||
|
Non-performing TDR’s (2)
|
264
|
2,095
|
(3)
|
2,359
|
||||||||
|
Total
|
$
|
9,188
|
$
|
41,348
|
$
|
50,536
|
||||||
|
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
|
||||||
|
(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
|
||||||||||||||||
|
Three months ended
March 31,
|
||||||||||||||||
|
2020
|
2019
|
|||||||||||||||
|
Loans
|
Unfunded
Commitments
|
Loans
|
Unfunded
Commitments
|
|||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||
|
Balance at beginning of period
|
$
|
26,148
|
$
|
1,542
|
$
|
24,888
|
$
|
1,296
|
||||||||
|
Additions (deductions)
|
||||||||||||||||
|
Provision for loan losses
|
6,721
|
-
|
664
|
-
|
||||||||||||
|
Recoveries credited to allowance
|
399
|
-
|
568
|
-
|
||||||||||||
|
Loans charged against the allowance
|
(773
|
)
|
-
|
(866
|
)
|
-
|
||||||||||
|
Additions included in non-interest expense
|
-
|
119
|
-
|
160
|
||||||||||||
|
Balance at end of period
|
$
|
32,495
|
$
|
1,661
|
$
|
25,254
|
$
|
1,456
|
||||||||
|
Net loans charged against the allowance to average Portfolio Loans
|
0.06
|
%
|
0.05
|
%
|
||||||||||||
|
Capitalization
|
||||||||
|
March 31,
2020
|
December 31,
2019
|
|||||||
|
(In thousands)
|
||||||||
|
Subordinated debentures
|
$
|
39,473
|
$
|
39,456
|
||||
|
Amount not qualifying as regulatory capital
|
(1,224
|
)
|
(1,224
|
)
|
||||
|
Amount qualifying as regulatory capital
|
38,249
|
38,232
|
||||||
|
Shareholders’ equity
|
||||||||
|
Common stock
|
338,528
|
352,344
|
||||||
|
Retained earnings
|
1,944
|
1,611
|
||||||
|
Accumulated other comprehensive loss
|
(4,854
|
)
|
(3,786
|
)
|
||||
|
Total shareholders’ equity
|
335,618
|
350,169
|
||||||
|
Total capitalization
|
$
|
373,867
|
$
|
388,401
|
||||
|
Non-Interest Income
|
||||||||||||
|
Three months ended
|
||||||||||||
|
March 31,
2020
|
December 31,
2019
|
March 31,
2019
|
||||||||||
|
(In thousands)
|
||||||||||||
|
Service charges on deposit accounts
|
$
|
2,591
|
$
|
2,885
|
$
|
2,640
|
||||||
|
Interchange income
|
2,457
|
2,553
|
2,355
|
|||||||||
|
Net gains on assets
|
||||||||||||
|
Mortgage loans
|
8,840
|
6,388
|
3,611
|
|||||||||
|
Securities
|
253
|
3
|
304
|
|||||||||
|
Mortgage loan servicing, net
|
(5,300
|
)
|
1,348
|
(1,215
|
)
|
|||||||
|
Investment and insurance commissions
|
513
|
461
|
297
|
|||||||||
|
Bank owned life insurance
|
270
|
298
|
242
|
|||||||||
|
Other
|
1,380
|
1,661
|
1,725
|
|||||||||
|
Total non-interest income
|
$
|
11,004
|
$
|
15,597
|
$
|
9,959
|
||||||
|
Capitalized Mortgage Loan Servicing Rights
|
||||||||
|
Three months ended
March 31,
|
||||||||
|
2020
|
2019
|
|||||||
|
(In thousands)
|
||||||||
|
Balance at beginning of period
|
$
|
19,171
|
$
|
21,400
|
||||
|
Servicing rights acquired
|
-
|
-
|
||||||
|
Originated servicing rights capitalized
|
2,632
|
1,200
|
||||||
|
Change in fair value
|
(6,974
|
)
|
(2,691
|
)
|
||||
|
Balance at end of period
|
$
|
14,829
|
$
|
19,909
|
||||
|
Three months ended
|
||||||||||||
|
March 31,
2020
|
December 31,
2019
|
March 31,
2019
|
||||||||||
|
(Dollars in thousands)
|
||||||||||||
|
Mortgage loans originated
|
$
|
311,078
|
$
|
302,520
|
$
|
137,758
|
||||||
|
Mortgage loans sold
|
262,260
|
248,691
|
154,525
|
|||||||||
|
Net gains on mortgage loans
|
8,840
|
6,388
|
3,611
|
|||||||||
|
Net gains as a percent of mortgage loans sold (“Loan Sales Margin”)
|
3.37
|
%
|
2.57
|
%
|
2.34
|
%
|
||||||
|
Fair value adjustments included in the Loan Sales Margin
|
0.78
|
(0.38
|
)
|
0.58
|
||||||||
|
Three months ended
|
||||||||||||
|
March 31,
2020
|
December 31,
2019
|
March 31,
2019
|
||||||||||
|
(In thousands)
|
||||||||||||
|
Compensation
|
$
|
10,703
|
$
|
10,726
|
$
|
10,481
|
||||||
|
Performance-based compensation
|
2,121
|
4,336
|
2,220
|
|||||||||
|
Payroll taxes and employee benefits
|
3,685
|
3,484
|
3,650
|
|||||||||
|
Compensation and employee benefits
|
16,509
|
18,546
|
16,351
|
|||||||||
|
Occupancy, net
|
2,460
|
2,216
|
2,505
|
|||||||||
|
Data processing
|
2,355
|
2,308
|
2,144
|
|||||||||
|
Furniture, fixtures and equipment
|
1,036
|
1,055
|
1,029
|
|||||||||
|
Interchange expense
|
859
|
883
|
688
|
|||||||||
|
Loan and collection
|
805
|
709
|
634
|
|||||||||
|
Communications
|
803
|
728
|
769
|
|||||||||
|
Advertising
|
683
|
515
|
672
|
|||||||||
|
Legal and professional fees
|
393
|
533
|
369
|
|||||||||
|
FDIC deposit insurance
|
370
|
(38
|
)
|
368
|
||||||||
|
Amortization of intangible assets
|
255
|
272
|
272
|
|||||||||
|
Supplies
|
184
|
164
|
158
|
|||||||||
|
Costs (recoveries) related to unfunded lending commitments
|
119
|
(95
|
)
|
160
|
||||||||
|
Net (gains) losses on other real estate and repossessed assets
|
109
|
(63
|
)
|
119
|
||||||||
|
Credit card and bank service fees
|
99
|
111
|
103
|
|||||||||
|
Provision for loss reimbursement on sold loans
|
37
|
50
|
111
|
|||||||||
|
Other
|
1,643
|
1,409
|
1,538
|
|||||||||
|
Total non-interest expense
|
$
|
28,719
|
$
|
29,303
|
$
|
27,990
|
||||||
|
Three Months Ended
March 31,
|
||||||||||||||||||||||||
|
2020
|
2019
|
|||||||||||||||||||||||
|
Average
Balance
|
Interest
|
Rate (2)
|
Average
Balance
|
Interest
|
Rate (2)
|
|||||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Taxable loans
|
$
|
2,758,909
|
$
|
31,688
|
4.61
|
%
|
$
|
2,613,182
|
$
|
32,600
|
5.03
|
%
|
||||||||||||
|
Tax-exempt loans (1)
|
7,861
|
97
|
4.96
|
8,689
|
103
|
4.81
|
||||||||||||||||||
|
Taxable securities
|
468,095
|
3,059
|
2.61
|
389,845
|
3,006
|
3.08
|
||||||||||||||||||
|
Tax-exempt securities (1)
|
59,300
|
490
|
3.31
|
56,889
|
469
|
3.30
|
||||||||||||||||||
|
Interest bearing cash
|
38,424
|
128
|
1.34
|
65,213
|
311
|
1.93
|
||||||||||||||||||
|
Other investments
|
18,359
|
238
|
5.21
|
18,359
|
264
|
5.83
|
||||||||||||||||||
|
Interest Earning Assets
|
3,350,948
|
35,700
|
4.28
|
3,152,177
|
36,753
|
4.70
|
||||||||||||||||||
|
Cash and due from banks
|
49,610
|
34,240
|
||||||||||||||||||||||
|
Other assets, net
|
165,271
|
170,586
|
||||||||||||||||||||||
|
Total Assets
|
$
|
3,565,829
|
$
|
3,357,003
|
||||||||||||||||||||
|
Liabilities
|
||||||||||||||||||||||||
|
Savings and interest-
bearing checking
|
$
|
1,615,589
|
1,930
|
0.48
|
$
|
1,361,057
|
1,486
|
0.44
|
||||||||||||||||
|
Time deposits
|
594,871
|
2,770
|
1.87
|
688,434
|
4,195
|
2.47
|
||||||||||||||||||
|
Other borrowings
|
99,535
|
688
|
2.78
|
66,058
|
712
|
4.37
|
||||||||||||||||||
|
Interest Bearing Liabilities
|
2,309,995
|
5,388
|
0.94
|
2,115,549
|
6,393
|
1.23
|
||||||||||||||||||
|
Non-interest bearing deposits
|
855,838
|
859,605
|
||||||||||||||||||||||
|
Other liabilities
|
51,033
|
40,257
|
||||||||||||||||||||||
|
Shareholders’ equity
|
348,963
|
341,592
|
||||||||||||||||||||||
|
Total liabilities and
|
||||||||||||||||||||||||
|
shareholders’ equity
|
$
|
3,565,829
|
$
|
3,357,003
|
||||||||||||||||||||
|
Net Interest Income
|
$
|
30,312
|
$
|
30,360
|
||||||||||||||||||||
|
Net Interest Income as a Percent of Average Interest Earning Assets
|
3.63
|
%
|
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%.
|
|
(2)
|
Annualized
|
|
Commercial Loan Portfolio Analysis as of March 31, 2020
|
||||||||||||||||||||
|
Total Commercial Loans
|
||||||||||||||||||||
|
Watch Credits
|
Percent of
Loan
|
|||||||||||||||||||
|
Loan Category
|
All Loans
|
Performing
|
Non-accrual
|
Total
|
Category in
Watch Credit
|
|||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||
|
Land
|
$
|
11,293
|
$
|
175
|
$
|
735
|
$
|
910
|
8.1
|
%
|
||||||||||
|
Land Development
|
12,710
|
-
|
-
|
-
|
0.0
|
|||||||||||||||
|
Construction
|
100,875
|
-
|
-
|
-
|
0.0
|
|||||||||||||||
|
Income Producing
|
406,292
|
15,139
|
-
|
15,139
|
3.7
|
|||||||||||||||
|
Owner Occupied
|
333,047
|
24,327
|
7,829
|
32,156
|
9.7
|
|||||||||||||||
|
Total Commercial Real Estate Loans
|
$
|
864,217
|
$
|
39,641
|
8,564
|
$
|
48,205
|
5.6
|
||||||||||||
|
Other Commercial Loans
|
$
|
317,382
|
$
|
22,838
|
530
|
$
|
23,368
|
7.4
|
||||||||||||
|
Total non-performing commercial loans
|
$
|
9,094
|
||||||||||||||||||
|
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
|
||||||||||||||||||


























