EX-99 2 ex99-1.htm EXHIBIT 99.1 ex99-1.htm

 

Exhibit 99.1

 

Mercantile Bank Corporation Reports First Quarter 2014 Results

Continued strength in loan originations and improved asset quality

 

GRAND RAPIDS, Mich., April 22, 2014 – Mercantile Bank Corporation (NASDAQ: MBWM) ("Mercantile") reported net income of $3.6 million, or $0.41 per diluted share, for the first quarter of 2014, compared with net income of $4.4 million, or $0.50 per diluted share, for the prior-year period.

 

The first quarter was highlighted by:

 

 

Solid earnings performance despite absorption of merger-related expenses and net interest margin contraction

 

Continued improvement in asset quality as nonperforming assets declined 54 percent from a year ago

 

Nonperforming assets currently represent only 0.6 percent of total assets

 

No loans in the 30- to 89-days delinquent category

 

New term loan originations of approximately $46 million

 

Significant expansion of new loan pipeline

 

“Mercantile delivered a solid performance in the quarter in spite of expenses associated with our pending merger with Firstbank Corporation and net interest margin contraction,” said Michael Price, Chairman and Chief Executive Officer of Mercantile. “The sustained low interest rate environment has pressured our loan yield but we are very encouraged by what we are seeing in new business activities and our competitive positioning in our region. We remain confident that significant opportunities will continue to emerge for Mercantile in 2014.”

 

Operating Results

 

Total revenue, which consists of net interest income and noninterest income, was $12.6 million during the first quarter of 2014, down $0.7 million or 5.4 percent from the prior-year first quarter. The decrease in total revenue resulted from lower levels of both net interest income and noninterest income. Net interest income during the first quarter of 2014 was $11.1 million, down $0.4 million or 3.4 percent from the first quarter of 2013, reflecting a 26 basis point decrease in the net interest margin, which was partially offset by a 3.3 percent increase in average earning assets. The decline in the net interest margin reflects a lower yield on commercial loans and a higher level of low-yielding federal funds sold.  The decreased commercial loan yield was primarily due to newly originated and renewed loans being generally extended at rates that were lower than the average rate on the existing portfolio, in large part reflecting the ongoing low interest rate environment and competitive marketplace.  A reduction in commercial loan prepayment fees during the first quarter of 2014 compared to the prior-year first quarter was also a contributing factor.  Excess liquidity had a negative impact of approximately 15 basis points on the net interest margin during the first quarter of 2014.

 

 
 

 

 

The negative impacts of the decreased yield on loans and higher level of federal funds sold on the net interest margin were partially offset by a decreased cost of funds, reflecting maturing fixed-rate certificates of deposit being renewed at lower rates, replaced by lower-costing funds, or allowed to runoff and the lowering of rates on certain non-certificate of deposit accounts.

 

Noninterest income during the first quarter of 2014 was $1.5 million, down 17.6 percent from the prior-year first quarter. The decrease in noninterest income primarily resulted from reduced residential mortgage banking fee income and lower rental income on foreclosed properties, as many such properties have been sold.

 

Mercantile recorded a negative $1.9 million provision for loan losses during the first quarter of 2014 and a negative $1.5 million provision during the respective 2013 period. The negative provision expense is the result of several factors, including recoveries of previously charged-off loans, reversals of specific reserves, a reduced level of loan-rating downgrades and ongoing loan-rating upgrades as the quality of the loan portfolio continued to improve. Loan recoveries totaled $0.6 million during the first quarter of 2014, while loan charge-offs not specifically reserved for in prior periods amounted to $0.1 million, resulting in a net positive impact of $0.5 million on provision expense.

 

Noninterest expense totaled $9.2 million during the first quarter of 2014, up 7.3 percent from the prior-year first quarter. Pre-tax merger-related costs totaled $0.4 million during the first quarter of 2014, compared to a negligible amount in the first quarter of 2013. Costs associated with the administration and resolution of problem assets, including legal expenses, property tax payments, appraisal costs and write-downs on foreclosed properties, were slightly negative during the first quarter of 2014 and $0.1 million during the first quarter of 2013. Gains on sales of other real estate, which are netted against problem asset costs, totaled $0.3 million during the first quarter of 2014 compared to $0.7 million during the first quarter of 2013.

 

Mr. Price continued: “The continued improvement in the quality of our loan portfolio is particularly satisfying. In the quarter, we recorded a $1.9 million negative provision reflecting continued recoveries and reductions in nonperforming and other stressed lending relationships. We will continue to take advantage of new business opportunities in our markets even as we strengthen the makeup of our healthy loan portfolio. We will strive to remain flexible and opportunistic as we pursue disciplined growth for long-term performance.”

 

Balance Sheet

 

As of March 31, 2014, total assets were $1.41 billion, a decrease of $13.5 million or 0.9 percent from December 31, 2013; total loans increased $13.6 million, or 1.3 percent, to $1.07 billion over the same time period. Compared to March 31, 2013, total assets increased $28.2 million, or 2.0 percent, and total loans increased $43.8 million, or 4.3 percent. Approximately $46 million in new term loans to new and existing borrowers were originated during the first quarter of 2014, as continuing relationship building efforts have led to increased lending opportunities.

 

 
 

 

 

Robert B. Kaminski, Jr., Mercantile’s Executive Vice President and Chief Operating Officer, noted: “Our markets continue to be competitive, but Mercantile is investing in building best-in-class sales programs focused on driving new growth and based on our client relationship approach to our markets. We believe these efforts are meeting with approval, as evidenced by the $46 million in term loans to new and existing borrowers we originated in the first quarter of 2014 and significant growth in our new loan pipeline.”

 

Commercial-related real estate loans continue to comprise a majority of Mercantile’s loan portfolio, representing approximately 67 percent of total loans as of March 31, 2014. Non-owner occupied commercial real estate (“CRE”) loans, comprising 35.4 percent of total loans as of March 31, 2014, increased 15.3 percent during the last twelve months. Owner-occupied CRE loans, equaling 24.8 percent of total loans at the end of the current year first quarter, increased 4.4 percent since March 31, 2013. Commercial and industrial loans, representing 27.1 percent of total loans as of March 31, 2014, increased 5.9 percent since March 31, 2013.

 

LOAN COMPOSITION

 
                                         

($000s)

 

3/31/14

   

12/31/13

   

9/30/13

   

6/30/13

   

3/31/13

 
                                         

Commercial:

                                       

Commercial & Industrial

  $ 289,009     $ 286,373     $ 286,887     $ 279,300     $ 272,890  

Land Development & Construction

    37,190       36,741       40,741       42,170       45,174  

Owner Occupied CRE

    264,299       261,877       258,656       253,172       253,089  

Non-Owner Occupied CRE

    378,034       364,066       368,301       357,452       327,776  

Multi-Family & Residential

                                       

Rental Properties

    35,686       37,639       53,178       53,522       50,035  

Total Commercial

    1,004,218       986,696       1,007,763       985,616       948,964  
                                         

Retail:

                                       

1-4 Family Mortgages

    30,800       31,467       31,149       35,709       35,735  

Home Equity & Other

                                       

Consumer Loans

    31,778       35,080       36,575       37,337       38,257  

Total Retail

    62,578       66,547       67,724       73,046       73,992  
                                         

Total

  $ 1,066,796     $ 1,053,243     $ 1,075,487     $ 1,058,662     $ 1,022,956  

 

 

As of March 31, 2014, total deposits were $1.11 billion, up $15.5 million from March 31, 2013. Local deposits increased $57.5 million to $918 million over the past year, representing 82.8 percent of total deposits as of March 31, 2014 compared to 78.7 percent at March 31, 2013. Growth in local deposits was driven primarily by new commercial loan relationships, as well as the introduction of innovative new products, various deposit-gathering initiatives and enhanced advertising and branding campaigns.

 

 
 

 

 

Wholesale funds were $236 million, or 19.4 percent of total funds, as of March 31, 2014, compared to $268 million, or 22.4 percent of total funds, as of March 31, 2013.

 

Short-term investments, consisting of federal funds sold and interest-bearing bank deposits, averaged $114.6 million during the first quarter of 2014. In addition to its short-term investments, Mercantile had approximately $182 million of borrowing capacity through various established lines of credit to meet potential funding needs, as well as approximately $59 million of unpledged U.S. Government securities as of March 31, 2014.

 

Asset Quality

 

Nonperforming assets (“NPAs”) at March 31, 2014 were $8.7 million, or 0.6 percent of total assets, compared to $9.6 million as of December 31, 2013, and $18.9 million as of March 31, 2013 (0.7 percent and 1.4 percent of total assets, respectively). This represents a decline of $0.9 million or 9.2 percent from the end of 2013 and a decline of $10.2 million or 54.0 percent from the year-ago quarter-end.

 

Mr. Kaminski commented: “We remain pleased with the trends we have established over the past several years in improving asset quality and delivering meaningful reductions in nonperforming assets. Nonperforming assets now represent only 0.6 percent of our total assets, and we currently have no loans in the 30- to 89-days delinquent category. The Mercantile team has built this strong financial base while staying true to our community banking roots, maintaining a steady focus on meeting the needs of our existing customers and implementing innovative marketing initiatives.”

 

Nonperforming loans (“NPLs”) totaled $6.3 million as of March 31, 2014, down $0.4 million and $6.1 million, respectively, from the linked quarter-end and the year-ago quarter-end, while foreclosed real estate and repossessed assets declined $0.5 million and $4.1 million, respectively, from the linked and year-ago quarter-ends. As of March 31, 2014, CRE NPLs totaled $1.1 million. Owner-occupied nonperforming CRE loans accounted for $0.8 million of total CRE NPLs, while investor-owned CRE NPLs accounted for $0.3 million. Owner-occupied and rental residential NPLs totaled $4.0 million as of March 31, 2014.

 

NONPERFORMING ASSETS

 
                                         

($000s)

 

3/31/14

   

12/31/13

   

9/30/13

   

6/30/13

   

3/31/13

 

Residential Real Estate:

                                       

Land Development

  $ 465     $ 467     $ 538     $ 936     $ 1,370  

Construction

    22       22       89       89       448  

Owner Occupied / Rental

    4,212       4,426       3,078       3,516       4,027  
      4,699       4,915       3,705       4,541       5,845  
                                         

Commercial Real Estate:

                                       

Land Development

    453       481       633       681       755  

Construction

    0       0       0       0       0  

Owner Occupied

    859       1,049       1,219       1,566       2,708  

Non-Owner Occupied

    1,883       2,108       5,490       6,898       8,722  
      3,195       3,638       7,342       9,145       12,185  
                                         

Non-Real Estate:

                                       

Commercial Assets

    798       1,016       1,111       755       869  

Consumer Assets

    0       0       0       1       1  
      798       1,016       1,111       756       870  
                                         

Total

  $ 8,692     $ 9,569     $ 12,158     $ 14,442     $ 18,900  

 

 
 

 

 

During the first quarter of 2014, Mercantile added $0.2 million of NPAs to its problem asset portfolio, while disposing of $1.1 million through a combination of principal payments and asset sales ($1.0 million) and loan charge-offs ($0.1 million). In total, NPAs decreased by a net $0.9 million, or 9.2 percent, during the first quarter of 2014.

 

NONPERFORMING ASSETS RECONCILIATION

 
                                         

($000s)

 

1Q 2014

   

4Q 2013

   

3Q 2013

   

2Q 2013

   

1Q 2013

 
                                         

Beginning balance

  $ 9,569     $ 12,158     $ 14,442     $ 18,900     $ 25,940  

Additions

    174       1,869       852       495       692  

Returns to performing status

    0       0       0       0       0  

Principal payments

    (449 )     (3,073 )     (2,362 )     (1,988 )     (3,512 )

Sale proceeds

    (501 )     (796 )     (528 )     (2,374 )     (1,887 )

Loan charge-offs

    (101 )     (553 )     (56 )     (319 )     (2,116 )

Valuation write-downs

    0       (36 )     (190 )     (272 )     (217 )
                                         

Total

  $ 8,692     $ 9,569     $ 12,158     $ 14,442     $ 18,900  

 

 

Net loan recoveries were $33,000 during the first quarter of 2014 compared with net loan recoveries of $0.1 million and net loan charge-offs of $1.1 million for the linked- and prior-year quarters, respectively.

 

NET LOAN CHARGE-OFFS (RECOVERIES)

 
                                         

($000s)

 

1Q 2014

   

4Q 2013

   

3Q 2013

   

2Q 2013

   

1Q 2013

 

Residential Real Estate:

                                       

Land Development

  $ (1 )   $ (78 )   $ (387 )   $ (119 )   $ 690  

Construction

    0       0       0       0       0  

Owner Occupied / Rental

    (139 )     (144 )     (105 )     (301 )     479  
      (140 )     (222 )     (492 )     (420 )     1,169  
                                         

Commercial Real Estate:

                                       

Land Development

    0       0       0       30       (210 )

Construction

    0       0       0       0       0  

Owner Occupied

    37       47       (74 )     (6 )     54  

Non-Owner Occupied

    336       1,206       (1,215 )     79       61  
      373       1,253       (1,289 )     103       (95 )
                                         

Non-Real Estate:

                                       

Commercial Assets

    (267 )     (1,154 )     (172 )     (95 )     69  

Consumer Assets

    1       (4 )     5       1       (1 )
      (266 )     (1,158 )     (167 )     (94 )     68  
                                         

Total

  $ (33 )   $ (127 )   $ (1,948 )   $ (411 )   $ 1,142  

 

 
 

 

 

Capital Position

 

Shareholders’ equity totaled $157.7 million as of March 31, 2014, an increase of $4.4 million from year-end 2013. The Bank remains “well-capitalized” with a total risk-based capital ratio of 16.0 percent as of March 31, 2014, compared to 15.4 percent at March 31, 2013. At March 31, 2014, the Bank had approximately $74 million in excess of the 10.0 percent minimum regulatory threshold required to be considered a “well-capitalized” institution. Mercantile reported 8,738,608 total shares outstanding at March 31, 2014.

 

Mr. Price concluded: “While we continue to deliver steady progress in improving the financial strength of our company and growing new business opportunities, we are also looking forward to the consummation of our merger with Firstbank Corporation. We believe that this business combination will create a major Michigan financial institution that will deliver disciplined growth and increase value for our shareholders by capitalizing on new market opportunities in western and central Michigan. Due to timing uncertainties pertaining to the pending merger with Firstbank Corporation, Mercantile’s Board of Directors has decided to delay the consideration of its quarterly dividend until later in the second quarter.”

 

About Mercantile Bank Corporation

 

Based in Grand Rapids, Michigan, Mercantile Bank Corporation is the bank holding company for Mercantile Bank of Michigan. Founded in 1997 to provide banking services to businesses, individuals and governmental units, the Bank differentiates itself on the basis of service quality and the expertise of its banking staff. Mercantile has seven full-service banking offices in Grand Rapids, Holland and Lansing, Michigan. 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 constitute forward-looking statements (within the meaning of the Private Securities Litigation Reform Act of 1995) that 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; changes in tax laws; changes in prices, levies, and assessments; the impact of technological advances; 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; 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:

 

AT MERCANTILE BANK CORPORATION:

 

Michael Price

Charles Christmas

Chairman & Chief Executive Officer

Chief Financial Officer

616-726-1600

616-726-1202

mprice@mercbank.com

cchristmas@mercbank.com

 

 
 

 

 

Mercantile Bank Corporation

First Quarter 2014 Results

MERCANTILE BANK CORPORATION

CONSOLIDATED BALANCE SHEETS

  

   

MARCH 31,

   

DECEMBER 31,

   

MARCH 31,

 
   

2014

   

2013

   

2013

 
   

(Unaudited)

   

(Audited)

   

(Unaudited)

 
                         

ASSETS

                       

Cash and due from banks

  $ 25,823,000     $ 17,149,000     $ 14,382,000  

Interest-bearing deposits

    6,295,000       6,389,000       10,801,000  

Federal funds sold

    77,829,000       123,427,000       89,594,000  

Total cash and cash equivalents

    109,947,000       146,965,000       114,777,000  
                         

Securities available for sale

    141,097,000       131,178,000       140,013,000  

Federal Home Loan Bank stock

    11,961,000       11,961,000       11,961,000  
                         

Loans

    1,066,796,000       1,053,243,000       1,022,956,000  

Allowance for loan losses

    (20,954,000 )     (22,821,000 )     (26,035,000 )

Loans, net

    1,045,842,000       1,030,422,000       996,921,000  
                         

Premises and equipment, net

    24,867,000       24,898,000       25,665,000  

Bank owned life insurance

    51,667,000       51,377,000       50,386,000  

Accrued interest receivable

    3,861,000       3,649,000       3,899,000  

Other real estate owned and repossessed assets

    2,350,000       2,851,000       6,506,000  

Net deferred tax asset

    15,768,000       17,754,000       20,482,000  

Other assets

    6,155,000       5,911,000       14,745,000  
                         

Total assets

  $ 1,413,515,000     $ 1,426,966,000     $ 1,385,355,000  
                         
                         

LIABILITIES AND SHAREHOLDERS' EQUITY

                       

Deposits:

                       

Noninterest-bearing

  $ 230,709,000     $ 224,580,000     $ 189,477,000  

Interest-bearing

    877,542,000       894,331,000       903,313,000  

Total deposits

    1,108,251,000       1,118,911,000       1,092,790,000  
                         

Securities sold under agreements to repurchase

    63,165,000       69,305,000       68,744,000  

Federal Home Loan Bank advances

    45,000,000       45,000,000       35,000,000  

Subordinated debentures

    32,990,000       32,990,000       32,990,000  

Accrued interest and other liabilities

    6,420,000       7,435,000       6,139,000  

Total liabilities

    1,255,826,000       1,273,641,000       1,235,663,000  
                         

SHAREHOLDERS' EQUITY

                       

Preferred stock, net of discount

    0       0       0  

Common stock

    162,076,000       162,999,000       165,353,000  

Retained earnings (deficit)

    (521,000 )     (4,101,000 )     (16,734,000 )

Accumulated other comprehensive income (loss)

    (3,866,000 )     (5,573,000 )     1,073,000  

Total shareholders' equity

    157,689,000       153,325,000       149,692,000  
                         

Total liabilities and shareholders' equity

  $ 1,413,515,000     $ 1,426,966,000     $ 1,385,355,000  

 

 
 

 

 

Mercantile Bank Corporation

First Quarter 2014 Results

MERCANTILE BANK CORPORATION

CONSOLIDATED REPORTS OF INCOME

  

   

THREE MONTHS ENDED

   

THREE MONTHS ENDED

 
   

March 31, 2014

   

March 31, 2013

 
   

(Unaudited)

   

(Unaudited)

 
             

INTEREST INCOME

               

Loans, including fees

  $ 12,099,000     $ 12,846,000  

Investment securities

    1,417,000       1,302,000  

Federal funds sold

    68,000       54,000  

Interest-bearing deposits

    4,000       7,000  

Total interest income

    13,588,000       14,209,000  
                 

INTEREST EXPENSE

               

Deposits

    2,035,000       2,320,000  

Short-term borrowings

    22,000       20,000  

Federal Home Loan Bank advances

    150,000       118,000  

Other borrowed money

    317,000       297,000  

Total interest expense

    2,524,000       2,755,000  
                 

Net interest income

    11,064,000       11,454,000  
                 

Provision for loan losses

    (1,900,000 )     (1,500,000 )
                 

Net interest income after provision for loan losses

    12,964,000       12,954,000  
                 

NONINTEREST INCOME

               

Service charges on accounts

    365,000       374,000  

Other income

    1,141,000       1,453,000  

Total noninterest income

    1,506,000       1,827,000  
                 

NONINTEREST EXPENSE

               

Salaries and benefits

    5,230,000       4,857,000  

Occupancy

    712,000       658,000  

Furniture and equipment

    247,000       256,000  

Merger-related costs

    377,000       14,000  

Problem asset costs

    (20,000 )     131,000  

FDIC insurance costs

    177,000       245,000  

Other expense

    2,484,000       2,423,000  

Total noninterest expense

    9,207,000       8,584,000  
                 

Income before federal income tax expense

    5,263,000       6,197,000  
                 

Federal income tax expense

    1,683,000       1,797,000  
                 

Net income

  $ 3,580,000     $ 4,400,000  
                 

Basic earnings per share

  $ 0.41     $ 0.51  

Diluted earnings per share

  $ 0.41     $ 0.50  
                 

Average basic shares outstanding

    8,738,836       8,705,677  

Average diluted shares outstanding

    8,741,121       8,718,601  

 

 
 

 

 

Mercantile Bank Corporation

First Quarter 2014 Results

MERCANTILE BANK CORPORATION

CONSOLIDATED FINANCIAL HIGHLIGHTS

(Unaudited)

  

   

Quarterly

 
   

1st Qtr

   

4th Qtr

   

3rd Qtr

   

2nd Qtr

   

1st Qtr

 

(dollars in thousands except per share data)

 

2014

   

2013

   

2013

   

2013

   

2013

 
                                         

EARNINGS

                                       

Net interest income

  $ 11,064       12,695       11,994       11,312       11,454  

Provision for loan losses

  $ (1,900 )     (2,500 )     (1,700 )     (1,500 )     (1,500 )

Noninterest income

  $ 1,506       1,591       1,683       1,772       1,827  

Noninterest expense

  $ 9,207       9,085       9,922       8,813       8,584  

Net income before federal income tax expense

  $ 5,263       7,701       5,455       5,771       6,197  

Net income

  $ 3,580       5,163       3,453       4,016       4,400  

Basic earnings per share

  $ 0.41       0.59       0.40       0.46       0.51  

Diluted earnings per share

  $ 0.41       0.59       0.40       0.46       0.50  

Average basic shares outstanding

    8,738,836       8,724,163       8,707,038       8,705,667       8,705,677  

Average diluted shares outstanding

    8,741,121       8,735,096       8,725,268       8,718,649       8,718,601  
                                         

PERFORMANCE RATIOS

                                       

Return on average assets

    1.02 %     1.43 %     0.99 %     1.18 %     1.28 %

Return on average equity

    9.36 %     13.49 %     9.15 %     10.70 %     12.07 %

Net interest margin (fully tax-equivalent)

    3.42 %     3.80 %     3.76 %     3.66 %     3.68 %

Efficiency ratio

    73.25 %     63.59 %     72.55 %     67.36 %     64.63 %

Full-time equivalent employees

    244       241       239       239       231  
                                         

CAPITAL

                                       

Period-ending equity to assets

    11.16 %     10.74 %     10.54 %     11.23 %     10.81 %

Tier 1 leverage capital ratio

    12.99 %     12.53 %     12.57 %     12.52 %     12.01 %

Tier 1 risk-based capital ratio

    14.93 %     14.65 %     14.08 %     14.17 %     14.12 %

Total risk-based capital ratio

    16.18 %     15.91 %     15.34 %     15.43 %     15.38 %

Book value per share

  $ 18.05       17.54       17.21       17.34       17.20  

Cash dividend per share

  $ 0.12       0.12       0.12       0.11       0.10  
                                         

ASSET QUALITY

                                       

Gross loan charge-offs

  $ 588       2,408       85       382       2,415  

Net loan charge-offs

  $ (33 )     (127 )     (1,948 )     (411 )     1,142  

Net loan charge-offs to average loans

    (0.01% )     (0.05% )     (0.72% )     (0.16% )     0.45 %

Allowance for loan losses

  $ 20,954       22,821       25,195       24,947       26,035  

Allowance for loan losses to total loans

    1.96 %     2.17 %     2.34 %     2.36 %     2.55 %

Nonperforming loans

  $ 6,342       6,718       8,609       10,526       12,394  

Other real estate and repossessed assets

  $ 2,350       2,851       3,549       3,916       6,506  

Nonperforming assets to total assets

    0.61 %     0.67 %     0.86 %     1.07 %     1.36 %
                                         

END OF PERIOD BALANCES

                                       

Loans

  $ 1,066,796       1,053,243       1,075,487       1,058,662       1,022,956  

Total earning assets (before allowance)

  $ 1,303,978       1,326,198       1,303,952       1,241,945       1,275,325  

Total assets

  $ 1,413,515       1,426,966       1,422,003       1,343,750       1,385,355  

Deposits

  $ 1,108,251       1,118,911       1,121,509       1,061,315       1,092,790  

Shareholders' equity

  $ 157,689       153,325       149,834       150,938       149,692  
                                         

AVERAGE BALANCES

                                       

Loans

  $ 1,059,595       1,054,573       1,072,199       1,044,527       1,032,066  

Total earning assets (before allowance)

  $ 1,321,312       1,335,386       1,274,532       1,253,661       1,278,824  

Total assets

  $ 1,420,512       1,437,436       1,378,412       1,364,370       1,388,900  

Deposits

  $ 1,104,735       1,128,103       1,086,253       1,075,761       1,098,996  

Shareholders' equity

  $ 155,073       151,873       149,785       150,478       147,783