8-K
MERCANTILE BANK CORP (MBWM)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
________________
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (date of earliest event reported): January 19, 2021
____________________
Mercantile Bank Corporation
(Exact name of registrant as specified in its charter)
| Michigan | 000-26719 | 38-3360865 |
|---|---|---|
| (State or other jurisdiction | (Commission File | (IRS Employer |
| of incorporation) | Number) | Identification Number) |
| 310 Leonard Street NW , Grand Rapids, Michigan | 49504 | |
| (Address of principal executive offices) | (Zip Code) | |
| Registrant's telephone number, including area code | 616 -406-3000 |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
☐ 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))
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
|---|---|---|
| Common Stock | MBWM | The Nasdaq Stock Market LLC |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
I tem 2.02 Results of Operations and Financial Condition.
Earnings Release
On January 19, 2021, Mercantile Bank Corporation (the “Company”) issued a press release announcing earnings and other financial results for the quarter and year ended December 31, 2020. A copy of the press release is furnished as Exhibit 99.1 to this report and incorporated here by reference.
Item 7.01 Regulation FD Disclosure . ****
The Company has prepared presentation materials (the “Conference Call & Webcast Presentation”) that management intends to use during its previously announced Fourth Quarter 2020 conference call on Tuesday, January 19, 2021 at 10:00 am Eastern Time, and from time to time thereafter in presentations about the Company’s operations and performance. The Conference Call & Webcast Presentation also contains continued updates on Company’s COVID-19 response plan. The Company may use the Conference Call & Webcast Presentation, possibly with modifications, in presentations to current and potential investors, analysts, lenders, business partners, acquisition candidates, customers, employees and others with an interest in the Company and its business.
A copy of the Conference Call & Webcast Presentation is furnished as Exhibit 99.2 to this report and incorporated here by reference. The Conference Call & Webcast Presentation is also available on the Company's website at http://ir.mercbank.com. Materials on the Company’s website are not part of or incorporated by reference into this report.
In accordance with General Instruction B.2 of Form 8-K, the information in this Current Report on Form 8-K, including Exhibits 99.1 and 99.2, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
| Exhibit Number | Description |
|---|---|
| 99.1 | Press release of Mercantile Bank Corporation dated January 19, 2021, reporting financial results and earnings for the quarter and year ended December 31, 2020. |
| 99.2 | Mercantile Bank Corporation Conference Call & Webcast Presentation dated January 19, 2021. |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
2
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Mercantile Bank Corporation
By: /s/ Charles E. Christmas
Charles E. Christmas
Executive Vice President, Chief
Financial Officer and Treasurer
Date: January 19, 2021
3
Exhibit Index
| Exhibit Number | Description |
|---|---|
| 99.1 | Press release of Mercantile Bank Corporation dated January 19, 2021, reporting financial results and earnings for the quarter and year ended December 31, 2020. |
| 99.2 | Mercantile Bank Corporation Conference Call & Webcast Presentation dated January 19, 2021. |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
4
ex_221170.htm
Exhibit 99.1
Mercantile Bank Corporation Announces Strong **** Fourth Quarter and
Full **** Year 20 20 R esults
Substantial increase in mortgage banking income and sustained strength in asset quality metrics highlight 2020
GRAND RAPIDS, Mich., January 19 , 20 2 1 – Mercantile Bank Corporation (NASDAQ: MBWM) ("Mercantile") reported net income of $14.1 million, or $0.87 per diluted share, for the fourth quarter of 2020, compared with net income of $13.3 million, or $0.81 per diluted share, for the respective prior-year period. For the full year 2020, Mercantile reported net income of $44.1 million, or $2.71 per diluted share, compared with net income of $49.5 million, or $3.01 per diluted share, for the full year 2019.
“We are very pleased to report another year of strong financial performance, especially when considering the unprecedented operating environment posed by the ongoing COVID-19 pandemic,” said Robert B. Kaminski, Jr., President and Chief Executive Officer of Mercantile. “The strategic initiatives we implemented to address the challenges stemming from the pandemic have proven to be effective, and we continue to monitor economic conditions to ensure potential future risks are appropriately managed. The remarkable efforts of the entire Mercantile team enabled us to continue to effectively assist and support our clients with their banking needs during this period of uncertainty.”
Full year highlights include:
| ● | Solid capital position |
|---|---|
| ● | Continued strong asset quality metrics |
| --- | --- |
| ● | Paycheck Protection Program loan fundings of approximately $555 million |
| --- | --- |
| ● | Sustained strength in commercial loan and residential mortgage loan pipelines |
| --- | --- |
| ● | Significant increase in mortgage banking income and growth in certain other key fee income categories |
| --- | --- |
| ● | Robust local deposit growth |
| --- | --- |
| ● | Controlled overhead costs |
| --- | --- |
| ● | Opened new mortgage lending centers in Midland, Michigan and Cincinnati, Ohio |
| --- | --- |
| ● | Announced first quarter 2021 regular cash dividend of $0.29 per common share, an increase of 3.6 percent from the regular cash dividend paid during the fourth quarter of 2020 |
| --- | --- |
Write-downs of former branch facilities decreased net income during the fourth quarter of 2020 by approximately $1.1 million, or $0.06 per diluted share, and net gains and losses on sales and write-downs of former branch facilities decreased net income during the fourth quarter of 2019 by approximately $0.3 million, or $0.02 per diluted share. Excluding the impacts of these transactions, diluted earnings per share increased $0.10, or 12.0 percent, during the fourth quarter of 2020 compared to the respective 2019 period.
A combination of a gain on sale and write-downs of former branch facilities decreased net income during 2020 by approximately $1.1 million, or $0.07 per diluted share. Bank owned life insurance claims and the net impact of gains and losses on sales and write-downs of former branch facilities increased net income during 2019 by approximately $2.7 million, or $0.16 per diluted share. Excluding the impacts of these transactions, diluted earnings per share decreased $0.07, or 2.5 percent, during 2020 compared to 2019.
O perating Results
Total revenue, which consists of net interest income and noninterest income, was $46.2 million during the fourth quarter of 2020, up $7.7 million, or 20.0 percent, from the prior-year fourth quarter. Net interest income during the fourth quarter of 2020 was $31.8 million, up $0.7 million, or 2.2 percent, from the fourth quarter of 2019, reflecting the positive impact of earning asset growth, which more than offset a decreased net interest margin. Noninterest income totaled $14.3 million during the fourth quarter of 2020, up $7.0 million from the respective 2019 period, mainly due to increased mortgage banking income. Total revenue was $167 million during the full year 2020, up $15.9 million, or 10.5 percent, from 2019. Net interest income was $122 million in 2020, down $2.3 million, or 1.8 percent, from the prior year, depicting a reduced net interest margin, which more than offset the positive impact of earning asset growth. Noninterest income totaled $45.2 million during 2020, up $18.2 million from 2019, mainly due to a higher level of mortgage banking income.
The net interest margin was 3.00 percent in the fourth quarter of 2020, compared to 3.63 percent in the fourth quarter of 2019. The yield on average earning assets was 3.55 percent during the fourth quarter of 2020, down from 4.61 percent during the prior-year fourth quarter, mainly due to a decreased yield on commercial loans, which equaled 4.41 percent in the current-year fourth quarter compared to 5.12 percent in the respective 2019 period. The decreased yield on commercial loans primarily reflected reduced interest rates on variable-rate commercial loans resulting from the Federal Open Market Committee significantly lowering the targeted federal funds rate by a total of 175 basis points during the fourth quarter of 2019 and first three months of 2020. A significant volume of excess on-balance sheet liquidity consisting of low-yielding deposits with the Federal Reserve Bank of Chicago and a correspondent bank negatively impacted the yield on average earning assets during the fourth quarter of 2020. The excess funds are mainly a product of federal government stimulus programs as well as lower business and consumer investing and spending. Lower yields on interest-earning deposits and securities, reflecting the decreasing interest rate environment, also contributed to the reduced yield on average earning assets.
The cost of funds declined from 0.98 percent during the fourth quarter of 2019 to 0.55 percent during the current-year fourth quarter, primarily due to lower rates paid on local deposit accounts and borrowings, reflecting the declining interest rate environment. A change in funding mix, consisting of an increase in lower-costing non-time deposits as a percentage of total funding sources, also contributed to the decrease in the cost of funds.
The net interest margin was 3.15 percent in 2020, compared to 3.75 percent in 2019. The yield on average earning assets was 3.82 percent during 2020, down from 4.77 percent during 2019, primarily due to a decreased yield on commercial loans, which equaled 4.35 percent in 2020 compared to 5.21 percent in 2019. The decreased yield on commercial loans mainly reflected reduced interest rates on variable-rate commercial loans resulting from the Federal Open Market Committee significantly lowering the targeted federal funds rate by a total of 225 basis points during the last six months of 2019 and the first three months of 2020. A substantial volume of excess on-balance sheet liquidity consisting of low-yielding deposits with the Federal Reserve Bank of Chicago and a correspondent bank negatively impacted the yield on average earning assets during 2020. The excess funds are primarily a product of federal government stimulus programs as well as lower business and consumer investing and spending. A lower yield on interest-earning deposits, reflecting the decreasing interest rate environment, also contributed to the reduced yield on average earning assets. Accelerated discount accretion on called U.S. Government agency bonds totaling $3.0 million was recorded as interest income during 2020. The accelerated discount accretion positively impacted the net interest margin during 2020 by eight basis points.
The cost of funds equaled 0.67 percent during 2020, down from 1.02 percent during 2019, mainly due to reduced rates paid on local deposit accounts and borrowings, reflecting the declining interest rate environment. A change in funding mix, consisting of an increase in lower-costing non-time deposits as a percentage of total funding sources, also contributed to the decrease in the cost of funds.
Mercantile recorded provision expense of $2.5 million during the fourth quarter of 2020, compared to negative $0.7 million during the fourth quarter of 2019. During 2020 and 2019, Mercantile recorded provision expense of $14.1 million and $1.8 million, respectively. Approximately 80 percent of the provision expense recorded during 2020 is reflective of increased allocations associated with qualitative factors, namely economic conditions, loan review and value of underlying collateral dependent commercial loans, as well as the creation of a COVID-19 pandemic environmental factor. The COVID-19 pandemic environmental factor, developed during the second quarter, is designed to address the unique challenges and economic uncertainty resulting from the pandemic and its potential impact on the collectability of the loan portfolio. The provision expense recorded during the fourth quarter of 2020 was fully reflective of increased allocations associated with qualitative factors. The provision expense recorded during 2020 also reflected the downgrading of certain non-impaired commercial loan relationships, most of which occurred during the third quarter. The negative provision expense during the prior-year fourth quarter mainly reflected certain commercial loan paydowns and net loan recoveries being recorded during the period. The provision expense recorded during 2019 primarily reflected ongoing net loan growth.
Noninterest income during the fourth quarter of 2020 was $14.3 million, compared to $7.3 million during the prior-year fourth quarter. Noninterest income during the fourth quarter of 2019 included a $0.3 million gain on the sale of a former branch facility. Excluding the aforementioned transaction, noninterest income increased $7.3 million, or approximately 103 percent, during the fourth quarter of 2020 compared to the respective 2019 period. Noninterest income during 2020 was $45.2 million, compared to $27.0 million during 2019. Noninterest income during 2019 included bank owned life insurance claims totaling $2.6 million and gains on the sales of former branch facilities totaling $0.8 million. Excluding these transactions, noninterest income increased $21.7 million, or 92.1 percent, during 2020 compared to 2019. The improved level of noninterest income in both 2020 periods primarily resulted from increased mortgage banking income stemming from a sizeable upturn in refinance activity spurred by a decrease in residential mortgage loan interest rates, an increase in purchase activity, and the continuing success of strategic initiatives that were implemented to gain market share. Fee income generated from an interest rate swap program that was implemented during the fourth quarter of 2020 and growth in credit and debit card income also contributed to the improved noninterest income during both 2020 periods. The interest rate swap program provides certain commercial borrowers with a longer-term fixed-rate option and assists Mercantile in managing associated longer-term interest rate risk. In addition, increased payroll processing fees contributed to the higher level of noninterest income during the full year 2020 period.
Noninterest expense totaled $25.9 million during the fourth quarter of 2020, compared to $23.3 million during the fourth quarter of 2019. Noninterest expense totaled $98.5 million during 2020, compared to $89.3 million during 2019. Overhead costs during the fourth quarter of 2020 and full year 2020 included write-downs of former branch facilities totaling $1.4 million, while overhead costs during the prior-year fourth quarter and full year 2019 included a loss on the sale of a former branch facility of $0.5 million and a write-down of a former branch facility of $0.1 million. Excluding these transactions, noninterest expense increased $1.8 million, or 8.1 percent, during the fourth quarter of 2020 compared to the respective 2019 period, and $8.5 million, or 9.6 percent, during 2020 compared to 2019. The higher level of expense in both 2020 periods primarily resulted from increased compensation costs, mainly reflecting higher residential mortgage lender commissions and related incentives, annual employee merit pay increases, and an increased bonus accrual. The higher level of commissions and associated incentives primarily depicted the significant increase in residential mortgage loan originations during the fourth quarter of 2020 and full year 2020, which were up nearly 98 percent and 135 percent compared to the respective 2019 periods. Occupancy and equipment and furniture costs were up $1.7 million on a combined basis during 2020 compared to 2019, mainly reflecting increased depreciation expense associated with an expansion of Mercantile’s main office that was completed during the latter part of 2019. Federal Deposit Insurance Corporation insurance premiums increased $0.4 million in the fourth quarter of 2020 compared to the fourth quarter of 2019, and $0.9 million in 2020 compared to 2019, mainly as a result of deposit insurance assessment credits being applied against regular assessments during the last three quarters of 2019.
Mr. Kaminski commented, “The record-breaking level of mortgage banking income during 2020 reflects strong residential mortgage loan production and the ongoing success of our strategic initiatives that were designed to boost market share and increase revenue. We remain focused on positioning ourselves to produce solid mortgage banking income in future periods, as evidenced by the opening of mortgage lending centers in Midland, Michigan and Cincinnati, Ohio during 2020. We are also continually exploring options to enhance other noninterest income revenue streams, and are pleased with the growth in certain key fee income categories during 2020. We are committed to meeting growth objectives in a cost-conscious, efficient manner and continue to monitor our branch network and associated customer behaviors and preferences, which may have been altered as a result of the COVID-19 pandemic. As part of a branch network efficiency plan, we closed three branch facilities during the fourth quarter of 2020, which is expected to generate annual pre-tax savings of approximately $0.7 million.”
B alance Sheet
As of December 31, 2020, total assets were $4.44 billion, up $804 million, or 22.1 percent, from December 31, 2019. Total loans increased $360 million during 2020, primarily reflecting Paycheck Protection Program loan originations of $555 million during the second and third quarters. Paycheck Protection Program loans totaled approximately $365 million as of December 31, 2020, reflecting forgiveness payments received from the Small Business Administration during the fourth quarter. Commercial lines of credit remained relatively steady during the last six months of 2020 after having declined $109 million during the second quarter of 2020 largely due to the impacts of the COVID-19 pandemic environment and federal government stimulus programs. As of December 31, 2020, unfunded commitments on commercial construction and development loans totaled approximately $99 million, which are expected to be largely funded over the next 12 to 18 months. Interest-earning deposits increased $383 million during 2020, mainly resulting from growth in local deposits.
Ray Reitsma, President of Mercantile Bank of Michigan, noted, “Although economic conditions deteriorated as a result of the COVID-19 pandemic, our asset quality metrics remained strong throughout 2020. The sustained strength in our asset quality metrics reflects our unwavering commitment to sound underwriting, along with the relationships we have forged with solid companies that have strong management teams that are working diligently to enable the entities to successfully navigate through the challenges posed by the pandemic. Our past due loan and nonperforming asset levels remain low, and virtually all commercial and retail loan customers that were granted loan payment deferrals are now making full contractual loan payments.”
Mr. Reitsma added, “We were very successful in helping customers obtain funds under the Paycheck Protection Program, as depicted by the over 2,000 loans, totaling approximately $555 million, closed during 2020. The efforts of our team were recognized in the marketplace, providing us with many new loan and deposit relationship opportunities. Over the past few months, we have been focused on assisting loan recipients in the gathering and submitting of the required information to allow for the rendering of forgiveness determinations by the Small Business Administration. Although our team devoted a significant amount of time assisting customers in meeting pandemic-related challenges, we remained focused on identifying and attracting new client relationships and meeting the traditional needs of our existing customers. We are pleased with the ongoing strength of our commercial loan and residential mortgage loan pipelines.”
Excluding the impact of Paycheck Protection Program loan originations, commercial and industrial loans and owner-occupied commercial real estate loans together represented approximately 55 percent of total commercial loans as of December 31, 2020, a level that has remained relatively consistent and in line with internal expectations.
Total deposits at December 31, 2020, were $3.41 billion, up $721 million, or 26.8 percent, from December 31, 2019. Local deposits were up $808 million during 2020, while brokered deposits were down $86.5 million. The growth in local deposits mainly reflected federal government stimulus payments and reduced business and consumer investing and spending, along with Paycheck Protection Program loan proceeds being deposited into customers’ accounts at the time the loans were originated and remaining on deposit as of December 31, 2020. Wholesale funds were $441 million, or approximately 11 percent of total funds, as of December 31, 2020, compared to $487 million, or approximately 15 percent of total funds, as of December 31, 2019.
Asset Quality
Nonperforming assets at December 31, 2020, were $4.1 million, or 0.1 percent of total assets, compared to $2.7 million, or 0.1 percent of total assets, at December 31, 2019. During the fourth quarter of 2020, loan charge-offs totaled $0.3 million while recoveries of prior period loan charge-offs equaled $0.2 million, providing for net loan charge-offs of $0.1 million, or 0.01 percent of average total loans. During 2020, recoveries of prior period loan charge-offs totaling $0.9 million slightly exceeded loan charge-offs, providing for a nominal level of net loan recoveries.
Capital Position
Shareholders’ equity totaled $442 million as of December 31, 2020, an increase of $25.0 million from year-end 2019. The Bank’s capital position remains above “well-capitalized” with a total risk-based capital ratio of 13.5 percent as of December 31, 2020, compared to 13.0 percent at December 31, 2019. At December 31, 2020, the Bank had approximately $118 million in excess of the 10.0 percent minimum regulatory threshold required to be considered a “well-capitalized” institution. Mercantile reported 16,330,476 total shares outstanding at December 31, 2020.
As part of a $20 million common stock repurchase program announced in May 2019, Mercantile repurchased approximately 222,000 shares for $6.3 million, or a weighted average all-in cost per share of $28.25, during the first quarter of 2020. After electing to temporarily cease stock repurchases in March 2020 to preserve capital for lending and other purposes while management assessed the potential impacts of the COVID-19 pandemic, Mercantile reinstated the buyback program during the fourth quarter of 2020; fourth quarter repurchases totaled about 14,000 shares for $0.3 million, or a weighted average all-in cost per share of $22.05.
Mr. Kaminski concluded, “We are focused on positioning our company to remain a consistent high performer that provides steady and profitable growth and an attractive return to our investors. Our strong operating performance during 2020 enabled us to continue the cash dividend program and provide our shareholders with a cash return on their investments in spite of the challenges presented by the COVID-19 pandemic and associated weakened economic conditions. We were pleased to announce earlier today that our Board of Directors declared an increased first quarter 2021 regular cash dividend. We are passionate about our Environmental, Social, and Governance initiatives and the opportunities that exist in that space going forward. During 2020, we established new Diversity, Equity, and Inclusion initiatives in light of the racial justice discussions taking place in our country and communities, including ongoing conversations among our staff members, and we look forward to continuing our social awareness efforts in future periods. We are excited about Mercantile’s future and believe we are positioned to produce solid operating results in 2021.”
Investor Presentation
Mercantile has prepared presentation materials (the “Conference Call & Webcast Presentation”) that management intends to use during its previously announced fourth quarter 2020 conference call on Tuesday, January 19, 2021, at 10:00 a.m. Eastern Time, and from time to time thereafter in presentations about the Company’s operations and performance. The Investor Presentation also contains more detailed information relating to Mercantile’s COVID-19 pandemic response plan. These materials have been furnished to the U.S. Securities and Exchange Commission concurrently with this press release, and are also available on Mercantile’s website at www.mercbank.com.
About Mercantile Bank Corporation
Based in Grand Rapids, Michigan, Mercantile Bank Corporation is the bank holding company for Mercantile Bank of Michigan. Mercantile provides banking services to businesses, individuals and governmental units, and differentiates itself on the basis of service quality and the expertise of its banking staff. Mercantile has assets of approximately $4.4 billion and operates 44 banking offices. Mercantile Bank Corporation’s common stock is listed on the NASDAQ Global Select Market under the symbol “MBWM.”
Forward-Looking Statements
This news release contains comments or information that may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Any such comments are based on current expectations that involve a number of risks and uncertainties. Actual results may differ materially from the results expressed in forward-looking statements. Factors that might cause such a difference include changes in interest rates and interest rate relationships; demand for products and services; the degree of competition by traditional and nontraditional competitors; changes in banking regulation or actions by bank regulators; our participation in the Paycheck Protection Program administered by the Small Business Administration; changes in tax laws; changes in prices, levies, and assessments; the impact of technological advances; potential cyber-attacks, information security breaches and other criminal activities; litigation liabilities; governmental and regulatory policy changes; the outcomes of contingencies; trends in customer behavior as well as their ability to repay loans; changes in local real estate values; changes in the national and local economies, including the significant disruption to financial market and other economic activity caused by the outbreak of COVID-19; and other factors, including risk factors, disclosed from time to time in filings made by Mercantile with the Securities and Exchange Commission. Mercantile undertakes no obligation to update or clarify forward-looking statements, whether as a result of new information, future events or otherwise.
FOR FURTHER INFORMATION:
| Robert B. Kaminski, Jr. | Charles Christmas |
|---|---|
| President and CEO | Executive Vice President and CFO |
| 616-726-1502 | 616-726-1202 |
| rkaminski@mercbank.com | cchristmas@mercbank.com |
| Mercantile Bank Corporation | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Fourth Quarter 2020 Results | |||||||||
| MERCANTILE BANK CORPORATION | |||||||||
| --- | |||||||||
| CONSOLIDATED BALANCE SHEETS | |||||||||
| (Unaudited) | |||||||||
| DECEMBER 31, | DECEMBER 31, | DECEMBER 31, | |||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| 2020 | 2019 | 2018 | |||||||
| ASSETS | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Cash and due from banks | $ | 62,832,000 | $ | 53,262,000 | $ | 64,872,000 | |||
| Interest-earning deposits | 563,174,000 | 180,469,000 | 10,482,000 | ||||||
| Total cash and cash equivalents | 626,006,000 | 233,731,000 | 75,354,000 | ||||||
| Securities available for sale | 387,347,000 | 334,655,000 | 337,366,000 | ||||||
| Federal Home Loan Bank stock | 18,002,000 | 18,002,000 | 16,022,000 | ||||||
| Loans | 3,216,358,000 | 2,856,667,000 | 2,753,085,000 | ||||||
| Allowance for loan losses | (37,967,000 | ) | (23,889,000 | ) | (22,380,000 | ) | |||
| Loans, net | 3,178,391,000 | 2,832,778,000 | 2,730,705,000 | ||||||
| Premises and equipment, net | 58,959,000 | 57,327,000 | 48,321,000 | ||||||
| Bank owned life insurance | 72,131,000 | 70,297,000 | 69,647,000 | ||||||
| Goodwill | 49,473,000 | 49,473,000 | 49,473,000 | ||||||
| Core deposit intangible, net | 2,436,000 | 3,840,000 | 5,561,000 | ||||||
| Other assets | 44,599,000 | 32,812,000 | 31,458,000 | ||||||
| Total assets | $ | 4,437,344,000 | $ | 3,632,915,000 | $ | 3,363,907,000 | |||
| LIABILITIES AND SHAREHOLDERS' EQUITY | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Deposits: | |||||||||
| Noninterest-bearing | $ | 1,433,403,000 | $ | 924,916,000 | $ | 889,784,000 | |||
| Interest-bearing | 1,978,150,000 | 1,765,468,000 | 1,573,924,000 | ||||||
| Total deposits | 3,411,553,000 | 2,690,384,000 | 2,463,708,000 | ||||||
| Securities sold under agreements to repurchase | 118,365,000 | 102,675,000 | 103,519,000 | ||||||
| Federal Home Loan Bank advances | 394,000,000 | 354,000,000 | 350,000,000 | ||||||
| Subordinated debentures | 47,563,000 | 46,881,000 | 46,199,000 | ||||||
| Accrued interest and other liabilities | 24,309,000 | 22,414,000 | 25,232,000 | ||||||
| Total liabilities | 3,995,790,000 | 3,216,354,000 | 2,988,658,000 | ||||||
| SHAREHOLDERS' EQUITY | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Common stock | 302,029,000 | 305,035,000 | 308,005,000 | ||||||
| Retained earnings | 134,039,000 | 107,831,000 | 75,483,000 | ||||||
| Accumulated other comprehensive income/(loss) | 5,486,000 | 3,695,000 | (8,239,000 | ) | |||||
| Total shareholders' equity | 441,554,000 | 416,561,000 | 375,249,000 | ||||||
| Total liabilities and shareholders' equity | $ | 4,437,344,000 | $ | 3,632,915,000 | $ | 3,363,907,000 |
| Mercantile Bank Corporation | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Fourth Quarter 2020 Results | |||||||||
| MERCANTILE BANK CORPORATION | |||||||||
| --- | |||||||||
| CONSOLIDATED REPORTS OF INCOME | |||||||||
| (Unaudited) | |||||||||
| THREE MONTHS ENDED | THREE MONTHS ENDED | TWELVE MONTHS ENDED | TWELVE MONTHS ENDED | ||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| December 31, 2020 | December 31, 2019 | December 31, 2020 | December 31, 2019 | ||||||
| INTEREST INCOME | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Loans, including fees | $ | 35,971,000 | $ | 36,257,000 | $ | 137,399,000 | $ | 145,816,000 | |
| Investment securities | 1,484,000 | 2,563,000 | 10,038,000 | 10,150,000 | |||||
| Other interest-earning assets | 165,000 | 744,000 | 876,000 | 2,371,000 | |||||
| Total interest income | 37,620,000 | 39,564,000 | 148,313,000 | 158,337,000 | |||||
| INTEREST EXPENSE | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Deposits | 3,176,000 | 5,358,000 | 14,984,000 | 21,264,000 | |||||
| Short-term borrowings | 41,000 | 51,000 | 173,000 | 295,000 | |||||
| Federal Home Loan Bank advances | 2,072,000 | 2,226,000 | 8,571,000 | 8,977,000 | |||||
| Other borrowed money | 482,000 | 761,000 | 2,339,000 | 3,267,000 | |||||
| Total interest expense | 5,771,000 | 8,396,000 | 26,067,000 | 33,803,000 | |||||
| Net interest income | 31,849,000 | 31,168,000 | 122,246,000 | 124,534,000 | |||||
| Provision for loan losses | 2,500,000 | (700,000 | ) | 14,050,000 | 1,750,000 | ||||
| Net interest income after provision for loan losses | 29,349,000 | 31,868,000 | 108,196,000 | 122,784,000 | |||||
| NONINTEREST INCOME | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Service charges on accounts | 1,177,000 | 1,178,000 | 4,578,000 | 4,584,000 | |||||
| Mortgage banking income | 9,600,000 | 3,194,000 | 29,346,000 | 8,485,000 | |||||
| Credit and debit card income | 1,602,000 | 1,528,000 | 5,973,000 | 5,925,000 | |||||
| Payroll services | 399,000 | 399,000 | 1,745,000 | 1,626,000 | |||||
| Earnings on bank owned life insurance | 281,000 | 319,000 | 1,214,000 | 3,886,000 | |||||
| Interest rate swap income | 932,000 | 0 | 932,000 | 0 | |||||
| Other income | 342,000 | 694,000 | 1,384,000 | 2,450,000 | |||||
| Total noninterest income | 14,333,000 | 7,312,000 | 45,172,000 | 26,956,000 | |||||
| NONINTEREST EXPENSE | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Salaries and benefits | 15,411,000 | 13,851,000 | 59,799,000 | 53,833,000 | |||||
| Occupancy | 2,006,000 | 1,972,000 | 7,950,000 | 7,061,000 | |||||
| Furniture and equipment | 850,000 | 698,000 | 3,350,000 | 2,583,000 | |||||
| Data processing costs | 2,647,000 | 2,381,000 | 10,440,000 | 9,235,000 | |||||
| Other expense | 5,027,000 | 4,433,000 | 16,981,000 | 16,568,000 | |||||
| Total noninterest expense | 25,941,000 | 23,335,000 | 98,520,000 | 89,280,000 | |||||
| Income before federal income tax expense | 17,741,000 | 15,845,000 | 54,848,000 | 60,460,000 | |||||
| Federal income tax expense | 3,659,000 | 2,528,000 | 10,710,000 | 11,004,000 | |||||
| Net Income | $ | 14,082,000 | $ | 13,317,000 | $ | 44,138,000 | $ | 49,456,000 | |
| Basic earnings per share | $ | 0.87 | $ | 0.81 | $ | 2.71 | $ | 3.01 | |
| Diluted earnings per share | $ | 0.87 | $ | 0.81 | $ | 2.71 | $ | 3.01 | |
| Average basic shares outstanding | 16,279,052 | 16,373,458 | 16,268,689 | 16,405,159 | |||||
| Average diluted shares outstanding | 16,279,243 | 16,375,740 | 16,269,319 | 16,409,135 |
| Mercantile Bank Corporation | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fourth Quarter 2020 Results | |||||||||||||||||||||
| MERCANTILE BANK CORPORATION | |||||||||||||||||||||
| --- | |||||||||||||||||||||
| CONSOLIDATED FINANCIAL HIGHLIGHTS | |||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||
| Quarterly | Year-To-Date | ||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (dollars in thousands except per share data) | 2020 | 2020 | 2020 | 2020 | 2019 | ||||||||||||||||
| 4th Qtr | 3rd Qtr | 2nd Qtr | 1st Qtr | 4th Qtr | 2020 | 2019 | |||||||||||||||
| EARNINGS | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Net interest income | $ | 31,849 | 29,509 | 30,571 | 30,317 | 31,168 | 122,246 | 124,534 | |||||||||||||
| Provision for loan losses | $ | 2,500 | 3,200 | 7,600 | 750 | (700 | ) | 14,050 | 1,750 | ||||||||||||
| Noninterest income | $ | 14,333 | 13,307 | 10,984 | 6,550 | 7,312 | 45,172 | 26,956 | |||||||||||||
| Noninterest expense | $ | 25,941 | 26,423 | 23,216 | 22,940 | 23,335 | 98,520 | 89,280 | |||||||||||||
| Net income before federal income tax expense | $ | 17,741 | 13,193 | 10,739 | 13,177 | 15,845 | 54,848 | 60,460 | |||||||||||||
| Net income | $ | 14,082 | 10,686 | 8,698 | 10,673 | 13,317 | 44,138 | 49,456 | |||||||||||||
| Basic earnings per share | $ | 0.87 | 0.66 | 0.54 | 0.65 | 0.81 | 2.71 | 3.01 | |||||||||||||
| Diluted earnings per share | $ | 0.87 | 0.66 | 0.54 | 0.65 | 0.81 | 2.71 | 3.01 | |||||||||||||
| Average basic shares outstanding | 16,279,052 | 16,233,196 | 16,212,500 | 16,350,281 | 16,373,458 | 16,268,689 | 16,405,159 | ||||||||||||||
| Average diluted shares outstanding | 16,279,243 | 16,233,666 | 16,213,264 | 16,351,559 | 16,375,740 | 16,269,319 | 16,409,135 | ||||||||||||||
| PERFORMANCE RATIOS | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Return on average assets | 1.25 | % | 0.98 | % | 0.85 | % | 1.19 | % | 1.45 | % | 1.07 | % | 1.39 | % | |||||||
| Return on average equity | 12.75 | % | 9.86 | % | 8.26 | % | 10.20 | % | 12.87 | % | 10.32 | % | 12.52 | % | |||||||
| Net interest margin (fully tax-equivalent) | 3.00 | % | 2.86 | % | 3.17 | % | 3.63 | % | 3.63 | % | 3.15 | % | 3.75 | % | |||||||
| Efficiency ratio | 56.17 | % | 61.71 | % | 55.87 | % | 62.22 | % | 60.64 | % | 58.85 | % | 58.93 | % | |||||||
| Full-time equivalent employees | 621 | 618 | 637 | 626 | 619 | 621 | 619 | ||||||||||||||
| YIELD ON ASSETS / COST OF FUNDS | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Yield on loans | 4.34 | % | 4.03 | % | 4.18 | % | 4.69 | % | 5.01 | % | 4.31 | % | 5.11 | % | |||||||
| Yield on securities | 1.69 | % | 2.26 | % | 3.37 | % | 4.73 | % | 2.90 | % | 3.00 | % | 2.89 | % | |||||||
| Yield on other interest-earning assets | 0.12 | % | 0.12 | % | 0.15 | % | 1.22 | % | 1.65 | % | 0.25 | % | 2.07 | % | |||||||
| Yield on total earning assets | 3.55 | % | 3.45 | % | 3.85 | % | 4.54 | % | 4.61 | % | 3.82 | % | 4.77 | % | |||||||
| Yield on total assets | 3.35 | % | 3.25 | % | 3.62 | % | 4.23 | % | 4.31 | % | 3.59 | % | 4.45 | % | |||||||
| Cost of deposits | 0.37 | % | 0.41 | % | 0.48 | % | 0.70 | % | 0.79 | % | 0.48 | % | 0.81 | % | |||||||
| Cost of borrowed funds | 1.75 | % | 1.78 | % | 1.91 | % | 2.31 | % | 2.36 | % | 1.93 | % | 2.39 | % | |||||||
| Cost of interest-bearing liabilities | 0.91 | % | 0.99 | % | 1.11 | % | 1.36 | % | 1.47 | % | 1.09 | % | 1.50 | % | |||||||
| Cost of funds (total earning assets) | 0.55 | % | 0.59 | % | 0.68 | % | 0.91 | % | 0.98 | % | 0.67 | % | 1.02 | % | |||||||
| Cost of funds (total assets) | 0.51 | % | 0.56 | % | 0.64 | % | 0.85 | % | 0.91 | % | 0.63 | % | 0.95 | % | |||||||
| PURCHASE ACCOUNTING ADJUSTMENTS | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | |||
| Loan portfolio - increase interest income | $ | 158 | 332 | 169 | 285 | 316 | 944 | 1,423 | |||||||||||||
| Trust preferred - increase interest expense | $ | 171 | 171 | 171 | 171 | 171 | 684 | 684 | |||||||||||||
| Core deposit intangible - increase overhead | $ | 318 | 318 | 371 | 397 | 397 | 1,404 | 1,721 | |||||||||||||
| MORTGAGE BANKING ACTIVITY | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Total mortgage loans originated | $ | 218,904 | 237,195 | 275,486 | 132,859 | 110,611 | 864,444 | 368,600 | |||||||||||||
| Purchase mortgage loans originated | $ | 99,490 | 93,068 | 58,015 | 46,538 | 49,407 | 297,111 | 183,123 | |||||||||||||
| Refinance mortgage loans originated | $ | 119,414 | 144,127 | 217,471 | 86,321 | 61,204 | 567,333 | 185,477 | |||||||||||||
| Mortgage loans originated to sell | $ | 159,942 | 191,318 | 225,665 | 95,327 | 81,590 | 672,252 | 257,378 | |||||||||||||
| Net gain on sale of mortgage loans | $ | 9,476 | 10,199 | 7,760 | 2,086 | 3,062 | 29,521 | 8,065 | |||||||||||||
| CAPITAL | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Tangible equity to tangible assets | 8.89 | % | 8.69 | % | 8.74 | % | 10.14 | % | 10.15 | % | 8.89 | % | 10.15 | % | |||||||
| Tier 1 leverage capital ratio | 9.77 | % | 9.80 | % | 10.21 | % | 11.47 | % | 11.28 | % | 9.77 | % | 11.28 | % | |||||||
| Common equity risk-based capital ratio | 11.34 | % | 11.37 | % | 11.34 | % | 10.92 | % | 11.00 | % | 11.34 | % | 11.00 | % | |||||||
| Tier 1 risk-based capital ratio | 12.68 | % | 12.74 | % | 12.74 | % | 12.28 | % | 12.36 | % | 12.68 | % | 12.36 | % | |||||||
| Total risk-based capital ratio | 13.80 | % | 13.82 | % | 13.73 | % | 13.03 | % | 13.09 | % | 13.80 | % | 13.09 | % | |||||||
| Tier 1 capital | $ | 430,146 | 420,225 | 412,526 | 406,445 | 405,148 | 430,146 | 405,148 | |||||||||||||
| Tier 1 plus tier 2 capital | $ | 468,113 | 455,797 | 444,772 | 431,273 | 429,038 | 468,113 | 429,038 | |||||||||||||
| Total risk-weighted assets | $ | 3,391,563 | 3,298,047 | 3,238,444 | 3,309,336 | 3,276,754 | 3,391,563 | 3,276,754 | |||||||||||||
| Book value per common share | $ | 27.04 | 26.59 | 26.20 | 25.82 | 25.36 | 27.04 | 25.36 | |||||||||||||
| Tangible book value per common share | $ | 23.86 | 23.37 | 22.96 | 22.55 | 22.12 | 23.86 | 22.12 | |||||||||||||
| Cash dividend per common share | $ | 0.28 | 0.28 | 0.28 | 0.28 | 0.27 | 1.12 | 1.06 | |||||||||||||
| ASSET QUALITY | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Gross loan charge-offs | $ | 340 | 124 | 335 | 40 | 112 | 839 | 883 | |||||||||||||
| Recoveries | $ | 234 | 250 | 153 | 229 | 287 | 866 | 642 | |||||||||||||
| Net loan charge-offs (recoveries) | $ | 106 | (126 | ) | 182 | (189 | ) | (175 | ) | (27 | ) | 241 | |||||||||
| Net loan charge-offs to average loans | 0.01 | % | (0.02 | %) | 0.02 | % | (0.03 | %) | (0.02 | %) | (0.01 | %) | 0.01 | % | |||||||
| Allowance for loan losses | $ | 37,967 | 35,572 | 32,246 | 24,828 | 23,889 | 37,967 | 23,889 | |||||||||||||
| Allowance to loans | 1.18 | % | 1.06 | % | 0.97 | % | 0.86 | % | 0.84 | % | 1.18 | % | 0.84 | % |
| Allowance to loans excluding PPP loans | 1.33 | % | 1.27 | % | 1.16 | % | 0.86 | % | 0.84 | % | 1.33 | % | 0.84 | % | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nonperforming loans | $ | 3,384 | 4,141 | 3,212 | 3,469 | 2,284 | 3,384 | 2,284 | |||||||
| Other real estate/repossessed assets | $ | 701 | 512 | 198 | 271 | 452 | 701 | 452 | |||||||
| Nonperforming loans to total loans | 0.11 | % | 0.12 | % | 0.10 | % | 0.12 | % | 0.08 | % | 0.11 | % | 0.08 | % | |
| Nonperforming assets to total assets | 0.09 | % | 0.11 | % | 0.08 | % | 0.10 | % | 0.08 | % | 0.09 | % | 0.08 | % | |
| NONPERFORMING ASSETS - COMPOSITION | |||||||||||||||
| Residential real estate: | |||||||||||||||
| Land development | $ | 35 | 36 | 36 | 37 | 34 | 35 | 34 | |||||||
| Construction | $ | 0 | 198 | 198 | 283 | 0 | 0 | 0 | |||||||
| Owner occupied / rental | $ | 2,607 | 2,597 | 2,750 | 2,922 | 2,364 | 2,607 | 2,364 | |||||||
| Commercial real estate: | |||||||||||||||
| Land development | $ | 0 | 0 | 0 | 43 | 0 | 0 | 0 | |||||||
| Construction | $ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||
| Owner occupied | $ | 1,232 | 1,576 | 275 | 287 | 326 | 1,232 | 326 | |||||||
| Non-owner occupied | $ | 22 | 23 | 25 | 0 | 0 | 22 | 0 | |||||||
| Non-real estate: | |||||||||||||||
| Commercial assets | $ | 172 | 198 | 98 | 156 | 0 | 172 | 0 | |||||||
| Consumer assets | $ | 17 | 25 | 28 | 12 | 12 | 17 | 12 | |||||||
| Total nonperforming assets | 4,085 | 4,653 | 3,410 | 3,740 | 2,736 | 4,085 | 2,736 | ||||||||
| NONPERFORMING ASSETS - RECON | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Beginning balance | $ | 4,653 | 3,410 | 3,740 | 2,736 | 2,887 | 2,736 | 4,952 | |||||||
| Additions | $ | 972 | 1,615 | 220 | 1,344 | 30 | 4,151 | 934 | |||||||
| Other activity | $ | 0 | 0 | 0 | (31 | ) | 135 | (31 | ) | 226 | |||||
| Return to performing status | $ | 0 | (72 | ) | (26 | ) | (7 | ) | 0 | (105 | ) | (126 | ) | ||
| Principal payments | $ | (1,064 | ) | (249 | ) | (278 | ) | (110 | ) | (232 | ) | (1,701 | ) | (2,140 | ) |
| Sale proceeds | $ | (245 | ) | 0 | (49 | ) | (192 | ) | (36 | ) | (486 | ) | (792 | ) | |
| Loan charge-offs | $ | (231 | ) | (51 | ) | (173 | ) | 0 | (48 | ) | (455 | ) | (289 | ) | |
| Valuation write-downs | $ | 0 | 0 | (24 | ) | 0 | 0 | (24 | ) | (29 | ) | ||||
| Ending balance | $ | 4,085 | 4,653 | 3,410 | 3,740 | 2,736 | 4,085 | 2,736 | |||||||
| LOAN PORTFOLIO COMPOSITION | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Commercial: | |||||||||||||||
| Commercial & industrial | $ | 1,145,423 | 1,321,419 | 1,307,456 | 873,679 | 846,551 | 1,145,423 | 846,551 | |||||||
| Land development & construction | $ | 55,055 | 50,941 | 52,984 | 62,908 | 56,118 | 55,055 | 56,118 | |||||||
| Owner occupied comm'l R/E | $ | 529,953 | 549,364 | 567,621 | 579,229 | 579,004 | 529,953 | 579,004 | |||||||
| Non-owner occupied comm'l R/E | $ | 917,436 | 878,897 | 841,145 | 823,366 | 835,345 | 917,436 | 835,345 | |||||||
| Multi-family & residential rental | $ | 146,095 | 137,740 | 132,047 | 133,148 | 124,526 | 146,095 | 124,526 | |||||||
| Total commercial | $ | 2,793,962 | 2,938,361 | 2,901,253 | 2,472,330 | 2,441,544 | 2,793,962 | 2,441,544 | |||||||
| Retail: | |||||||||||||||
| 1-4 family mortgages | $ | 360,776 | 348,460 | 367,060 | 356,338 | 339,749 | 360,776 | 339,749 | |||||||
| Home equity & other consumer | $ | 61,620 | 63,723 | 64,743 | 72,875 | 75,374 | 61,620 | 75,374 | |||||||
| Total retail | $ | 422,396 | 412,183 | 431,803 | 429,213 | 415,123 | 422,396 | 415,123 | |||||||
| Total loans | $ | 3,216,358 | 3,350,544 | 3,333,056 | 2,901,543 | 2,856,667 | 3,216,358 | 2,856,667 | |||||||
| END OF PERIOD BALANCES | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Loans | $ | 3,216,358 | 3,350,544 | 3,333,056 | 2,901,543 | 2,856,667 | 3,216,358 | 2,856,667 | |||||||
| Securities | $ | 405,349 | 330,426 | 325,663 | 330,149 | 352,657 | 405,349 | 352,657 | |||||||
| Other interest-earning assets | $ | 563,174 | 495,308 | 386,711 | 186,938 | 180,469 | 563,174 | 180,469 | |||||||
| Total earning assets (before allowance) | $ | 4,184,881 | 4,176,278 | 4,045,430 | 3,418,630 | 3,389,793 | 4,184,881 | 3,389,793 | |||||||
| Total assets | $ | 4,437,344 | 4,420,610 | 4,314,379 | 3,657,387 | 3,632,915 | 4,437,344 | 3,632,915 | |||||||
| Noninterest-bearing deposits | $ | 1,433,403 | 1,449,879 | 1,445,620 | 956,290 | 924,916 | 1,433,403 | 924,916 | |||||||
| Interest-bearing deposits | $ | 1,978,150 | 1,922,155 | 1,816,660 | 1,689,126 | 1,765,468 | 1,978,150 | 1,765,468 | |||||||
| Total deposits | $ | 3,411,553 | 3,372,034 | 3,262,280 | 2,645,416 | 2,690,384 | 3,411,553 | 2,690,384 | |||||||
| Total borrowed funds | $ | 562,360 | 600,892 | 611,298 | 576,996 | 506,301 | 562,360 | 506,301 | |||||||
| Total interest-bearing liabilities | $ | 2,540,510 | 2,523,047 | 2,427,958 | 2,266,122 | 2,271,769 | 2,540,510 | 2,271,769 | |||||||
| Shareholders' equity | $ | 441,554 | 431,900 | 425,221 | 418,389 | 416,561 | 441,554 | 416,561 | |||||||
| AVERAGE BALANCES | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** | **** |
| Loans | $ | 3,288,845 | 3,315,741 | 3,294,883 | 2,861,047 | 2,871,674 | 3,190,742 | 2,853,021 | |||||||
| Securities | $ | 365,631 | 327,668 | 333,843 | 344,906 | 362,347 | 343,032 | 359,512 | |||||||
| Other interest-earning assets | $ | 559,593 | 457,598 | 251,833 | 153,638 | 176,034 | 356,501 | 114,527 | |||||||
| Total earning assets (before allowance) | $ | 4,214,069 | 4,101,007 | 3,880,559 | 3,359,591 | 3,410,055 | 3,890,275 | 3,327,060 | |||||||
| Total assets | $ | 4,459,370 | 4,346,624 | 4,119,573 | 3,602,784 | 3,650,087 | 4,133,568 | 3,561,645 | |||||||
| Noninterest-bearing deposits | $ | 1,478,616 | 1,454,887 | 1,304,986 | 923,827 | 948,602 | 1,291,542 | 902,180 | |||||||
| Interest-bearing deposits | $ | 1,936,069 | 1,863,302 | 1,767,985 | 1,724,030 | 1,759,377 | 1,823,266 | 1,722,535 | |||||||
| Total deposits | $ | 3,414,685 | 3,318,189 | 3,072,971 | 2,647,957 | 2,707,979 | 3,114,808 | 2,624,715 | |||||||
| Total borrowed funds | $ | 588,100 | 583,994 | 607,074 | 517,961 | 509,932 | 574,347 | 525,745 | |||||||
| Total interest-bearing liabilities | $ | 2,524,169 | 2,447,296 | 2,375,059 | 2,241,991 | 2,269,309 | 2,397,613 | 2,248,280 | |||||||
| Shareholders' equity | $ | 438,171 | 429,865 | 422,230 | 419,612 | 410,593 | 427,505 | 394,913 |
Image Exhibit
Exhibit 99.2
