EX-99.1 2 ex99_1.htm EXHIBIT 99.1

Exhibit 99.1


News Release

 
Independent Bank Corporation
 
4200 East Beltline
 
Grand Rapids, MI 49525
 
616.527.5820

For Release:
Immediately
   
Contact:
William B. Kessel, President and CEO, 616.447.3933
 
Robert N. Shuster, Chief Financial Officer, 616.522.1765

INDEPENDENT BANK CORPORATION REPORTS
2016 THIRD QUARTER RESULTS

GRAND RAPIDS, Mich., Oct. 27, 2016 - Independent Bank Corporation (NASDAQ: IBCP) reported third quarter 2016 net income of $6.4 million, or $0.30 per diluted share, versus net income of $5.0 million, or $0.22 per diluted share, in the prior-year period.  For the nine months ended Sept. 30, 2016, the Company reported net income of $16.9 million, or $0.78 per diluted share, compared to net income of $14.4 million, or $0.62 per diluted share, in the prior-year period.

Third quarter 2016 highlights include:

·
A $1.2 million, or 6.1%, year-over-year increase in net interest income.
·
A $1.7 million, or 96.2%, year-over-year increase in net gains on mortgage loans.
·
A $0.08, or 36.4%, year-over-year increase in earnings per share.
·
Total net loan growth of $25.2 million, or 6.3% annualized.
·
Total net deposit growth of $78.7 million, or 14.7% annualized.
·
An increase in tangible book value per share to $11.72 at Sept. 30, 2016 from $11.49 at June 30, 2016.
·
The payment of an eight cent per share dividend on common stock on Aug. 15, 2016.

William B. (“Brad”) Kessel, the President and Chief Executive Officer of Independent Bank Corporation, commented: “We are pleased to report solid overall results for the third quarter of 2016.  Net loan growth and mortgage loan originations and sales contributed to a 26.3% year-over-year increase in our quarterly net income.  Quarterly earnings per share grew by 36.4% year-over-year, reflecting both the increase in net income and the benefit of our share repurchase activity.  Further, despite continued pressure from the low interest rate environment, we did achieve growth in net interest income on both a year-over-year and sequential quarterly comparative basis.  Finally, as recently announced, we increased our quarterly cash dividend on common stock by 25.0%, to ten cents per share, effective with our Nov. 15, 2016 dividend.”

Operating Results

The Company’s net interest income totaled $20.0 million during the third quarter of 2016, an increase of $1.2 million, or 6.1% from the year-ago period, and up by $0.4 million, or 1.9% from the second quarter of 2016.  The Company’s tax equivalent net interest income as a percent of average interest-earning assets (the “net interest margin”) was 3.51% during the third quarter of 2016, compared to 3.58% in the year-ago period, and 3.52% in the second quarter of 2016.  The year-over-year quarterly increase in net interest income is due to an increase in average interest-earning assets that was only partially offset by a decline in the net interest margin.  The decrease in the net interest margin is primarily due to the prolonged low interest rate environment that has generally resulted in declining year-over-year average yields on the Company’s loan portfolio.  Average interest-earning assets were $2.29 billion in the third quarter of 2016 compared to $2.11 billion in the year ago quarter and $2.26 billion in the second quarter of 2016.
 
1

For the first nine months of 2016, net interest income totaled $59.4 million, an increase of $3.8 million, or 6.8% from 2015.  The Company’s net interest margin for the first nine months of 2016 decreased to 3.55% compared to 3.59% in 2015.  The increase in net interest income for the first nine months of 2016 is due to an increase in average interest-earning assets that was only partially offset by the decline in the net interest margin.

Non-interest income totaled $11.7 million and $29.1 million, respectively, for the third quarter and first nine months of 2016, compared to $10.1 million and $30.1 million in the respective comparable year ago periods.  Third quarter and year to date 2015 results included a $1.2 million (approximately $0.03 per diluted share, after tax) gain on a branch sale.

Interchange income totaled $1.9 million and $5.8 million for the third quarter and first nine months of 2016, respectively, representing decreases of $0.2 million and $0.8 million, respectively, over the year ago comparative periods.  The decrease in interchange income in 2016 as compared to 2015 primarily results from lower incentives under the Company’s Debit Brand Agreement.  In addition, although transaction volumes increased for both the third quarter and first nine months of 2016 versus 2015, interchange income declined, primarily due to a higher mix of debit (PIN-based) versus credit (signature-based) transactions.

Net gains on mortgage loans were $3.6 million in the third quarter of 2016, compared to $1.8 million in the year-ago quarter.  For the first nine months of 2016, net gains on mortgage loans totaled $7.7 million compared to $5.7 million in 2015.  Mortgage loan origination volumes have increased in 2016 principally due to a rise in refinance volume resulting from a year-over-year decrease in mortgage loan interest rates.  In addition, net gains on mortgage loans have increased due in part to wider primary-to-secondary market pricing spreads that has resulted in improved profit margins on mortgage loan sales.

Mortgage loan servicing generated income of $0.9 million and a loss of $0.6 million in the third quarters of 2016 and 2015, respectively. The quarterly comparative variance is due primarily to the change in the impairment reserve (a $0.6 million recovery of previously recorded impairment charges in the third quarter of 2016 as compared to a $0.9 million impairment charge in the year-ago quarter).  For the first nine months of 2016, mortgage loan servicing generated a loss of $0.5 million compared to income of $0.5 million in 2015.  Capitalized mortgage loan servicing rights totaled $11.0 million at Sept. 30, 2016 compared to $12.4 million at Dec. 31, 2015.  As of Sept. 30, 2016, the Company serviced approximately $1.64 billion in mortgage loans for others on which servicing rights have been capitalized.

Non-interest expenses totaled $22.5 million in the third quarter of 2016, compared to $21.9 million in the year-ago period.  For the first nine months of 2016, non-interest expenses totaled $65.5 million versus $65.6 million in 2015.  The $0.65 million quarterly year-over-year increase in non-interest expense was due primarily to a $1.0 million increase in compensation and employee benefits that was partially offset by declines in certain other categories of expenses (primarily communications, loan and collection, legal and professional and FDIC deposit insurance).  The increase in compensation and employee benefits is primarily due to an additional accrual for the Company’s management incentive compensation plan reflecting actual and expected 2016 financial performance relative to goals.

The Company recorded an income tax expense of $3.0 million and $7.5 million in the third quarter and first nine months of 2016, respectively.  This compares to an income tax expense of $2.3 million and $6.7 million in the third quarter and first nine months of 2015, respectively. The 2016 year to date income tax expense includes a $0.3 million income tax benefit resulting from the adoption of Financial Accounting Standards Board Accounting Standards Update 2016-09 “Compensation – Stock Compensation (718) Improvements to Employee Share-Based Payment Accounting” in the second quarter.

Asset Quality

Commenting on asset quality, President and CEO Kessel added:  “We continue to make progress in improving asset quality, as evidenced by year-over-year declines in non-performing assets and loan net charge-offs.  In addition, thirty- to eighty-nine day delinquency rates at Sept. 30, 2016 were zero for commercial loans and 0.91% for mortgage and consumer loans.  These early stage delinquency rates continue to be well-managed.”
 
2

A breakdown of non-performing loans(1) by loan type is as follows:

Loan Type
 
9/30/2016
   
12/31/2015
   
9/30/2015
 
   
(Dollars in Thousands)
 
Commercial
 
$
3,386
   
$
3,572
   
$
7,986
 
Consumer/installment
   
732
     
972
     
1,052
 
Mortgage
   
6,679
     
6,174
     
6,776
 
Payment plan receivables
   
4
     
5
     
20
 
Total
 
$
10,801
   
$
10,723
   
$
15,834
 
Ratio of non-performing loans to total portfolio loans
   
0.67
%
   
0.71
%
   
1.08
%
Ratio of non-performing assets to total assets
   
0.62
%
   
0.74
%
   
0.82
%
Ratio of the allowance for loan losses to non-performing loans
   
204.08
%
   
210.48
%
   
155.39
%

  (1)
Excludes loans that are classified as “troubled debt restructured” that are still performing.

Non-performing loans are up slightly from Dec. 31, 2015 and have declined by $5.0 million, or 31.8%, since Sept. 30, 2015.  The year-over-year decline in non-performing loans primarily reflects loan net charge-offs, pay-offs, negotiated transactions and the migration of loans into other real estate.  Other real estate and repossessed assets totaled $5.0 million at Sept. 30, 2016, compared to $7.2 million at Dec. 31, 2015.

The provision for loan losses was a credit of $0.2 million in both the third quarter of 2016 and 2015.  The provision for loan losses was a credit of $1.4 million and $1.0 million in the first nine months of 2016 and 2015, respectively. The level of the provision for loan losses in each period reflects the Company’s overall assessment of the allowance for loan losses, taking into consideration factors such as loan mix, levels of non-performing and classified loans and loan net charge-offs.  The Company recorded loan net charge-offs of $0.5 million (0.12% annualized of average loans) and loan net recoveries of $0.26 million (0.07% annualized of average loans) in the third quarters of 2016 and 2015, respectively.  For the first nine months of 2016 and 2015, the Company recorded loan net recoveries of $0.9 million (0.08% annualized of average loans) and loan net charge-offs of $0.35 million (0.03% of average loans), respectively.  The year-to-date improvement in 2016 was concentrated in commercial loans and mortgage loans.  At Sept. 30, 2016, the allowance for loan losses totaled $22.0 million, or 1.37% of portfolio loans, compared to $22.6 million, or 1.49% of portfolio loans, at Dec. 31, 2015.

Balance Sheet, Liquidity and Capital

Total assets were $2.54 billion at Sept. 30, 2016, an increase of $129.3 million from Dec. 31, 2015.  Loans, excluding loans held for sale, were $1.61 billion at Sept. 30, 2016, compared to $1.52 billion at Dec. 31, 2015.

Deposits totaled $2.21 billion at Sept. 30, 2016, an increase of $121.0 million from Dec. 31, 2015.  The increase in deposits is primarily due to growth in checking, savings and time account balances.

Cash and cash equivalents totaled $114.3 million at Sept. 30, 2016, versus $85.8 million at Dec. 31, 2015. Securities available for sale totaled $603.1 million at Sept. 30, 2016, versus $585.5 million at Dec. 31, 2015.  This $17.6 million increase is primarily due to the purchase of corporate securities, asset-backed securities, and municipal securities during the first nine months of 2016.

Total shareholders’ equity was $250.9 million at Sept. 30, 2016, or 9.88% of total assets.  Tangible common equity totaled $248.9 million at Sept. 30, 2016, or $11.72 per share.  The Company’s wholly owned subsidiary, Independent Bank, remains significantly above “well capitalized” for regulatory purposes with the following ratios:
 
 
 
Regulatory Capital Ratios
 
9/30/2016 
 
12/31/2015 
 
Well
Capitalized
Minimum 
 
                  
Tier 1 capital to average total assets
 
10.09%
  10.23%    5.00%  
Tier 1 common equity to risk-weighted assets
 
14.14%
  14.43%  
 6.50%
 
Tier 1 capital to risk-weighted assets
 
14.14%
 
14.43%
 
 8.00%
 
Total capital to risk-weighted assets
 
15.39%
 
15.69%
  10.00%  
 
Share Repurchase Plan

As previously announced, on Jan. 21, 2016, the Board of Directors of the Company authorized a share repurchase plan.  Under the terms of the original 2016 share repurchase plan, the Company is authorized to buy back up to 5% of its outstanding common stock.  Also as previously announced, on Apr. 26, 2016 the Board of Directors of the Company authorized a $5.0 million expansion of the 2016 share repurchase plan.   The repurchase plan is authorized to last through Dec. 31, 2016.
 
3

Thus far in 2016 (through Oct. 26, 2016), the Company had repurchased 1,153,136 shares of its common stock at a weighted average price of $14.62 per share.  As of Oct. 26, 2016, the Company had approximately $4.41 million remaining under the 2016 share repurchase plan.

Earnings Conference Call

Brad Kessel, President and CEO, and Rob Shuster, CFO, will review third quarter 2016 results in a conference call for investors and analysts beginning at 11:00 am ET on Thursday, Oct. 27, 2016.

 
To participate in the live conference call, please dial 1-866-200-8394. Also the conference call will be accessible through an audio webcast with user-controlled slides via the following event site/URL:  http://services.choruscall.com/links/ibcp161027.
 
A playback of the call can be accessed by dialing 1-877-344-7529 (Conference ID # 10093641). The replay will be available through Nov. 3, 2016.
  
About Independent Bank Corporation

Independent Bank Corporation (NASDAQ: IBCP) is a Michigan-based bank holding company with total assets of approximately $2.5 billion.  Founded as First National Bank of Ionia in 1864, Independent Bank Corporation operates a branch network across Michigan's Lower Peninsula through one state-chartered bank subsidiary.  This subsidiary (Independent Bank) provides a full range of financial services, including commercial banking, mortgage lending, investments and title services.  Independent Bank Corporation is committed to providing exceptional personal service and value to its customers, stockholders and the communities it serves.

For more information, please visit our Web site at: IndependentBank.com.

Any statements in this news release that are not historical facts are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Words such as “anticipates,” “believes,” “contemplates,” “feels,” “expects,” “estimates,” “seeks,” “strives,” “plans,” “intends,” “outlook,” “forecast,” “position,” “target,” “mission,” “assume,” “achievable,” “potential,” “strategy,” “goal,” “aspiration,” “opportunity,” “initiative,” “outcome,” “continue,” “remain,” “maintain,” “on course,” “trend,” “objective,” “looks forward” and variations of such words and similar expressions, or future or conditional verbs such as “will,” “would,” “should,” “could,” “might,” “can,” “may” or similar expressions, as they relate to Independent Bank Corporation or its management, are intended to identify forward-looking statements. These forward-looking statements are predicated on the beliefs and assumptions of Independent Bank Corporation's management based on information known to Independent Bank Corporation's management as of the date of this news release and do not purport to speak as of any other date. Forward looking statements may include descriptions of plans and objectives of Independent Bank Corporation's management for future or past operations, products or services, and forecasts of Independent Bank Corporation's revenue, earnings or other measures of economic performance, including statements of profitability, business segments and subsidiaries, and estimates of credit trends. Such statements reflect the view of Independent Bank Corporation's management as of this date with respect to future events and are subject to risks and uncertainties. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, Independent Bank Corporation's actual results could differ materially from those discussed. Factors that could cause or contribute to such differences are changes in general economic, political or industry conditions; changes in monetary and fiscal policies, including the interest rate policies of the Federal Reserve Board; volatility and disruptions in capital and credit markets; the interdependence of financial service companies; changes in regulation or oversight; unfavorable developments concerning credit quality; any future acquisitions or divestitures; the effects of more stringent capital or liquidity requirements; declines or other changes in the businesses or industries of Independent Bank Corporation's customers; the implementation of Independent Bank Corporation's strategies and business models; Independent Bank Corporation's ability to utilize technology to efficiently and effectively develop, market and deliver new products and services; operational difficulties, failure of technology infrastructure or information security incidents; changes in the financial markets, including fluctuations in interest rates and their impact on deposit pricing; competitive product and pricing pressures among financial institutions within Independent Bank Corporation's markets; changes in customer behavior; management's ability to maintain and expand customer relationships; management's ability to retain key officers and employees; the impact of legal and regulatory proceedings or determinations; the effectiveness of methods of reducing risk exposures; the effects of terrorist activities and other hostilities; the effects of catastrophic events; changes in accounting standards and the critical nature of Independent Bank Corporation's accounting policies. Independent Bank Corporation cautions that the foregoing list of factors is not exclusive. For discussion of factors that may cause actual results to differ from expectations, please refer to our filings with the Securities and Exchange Commission. In particular, please refer to “Item 1A. Risk Factors” in Independent Bank Corporation's Annual Report on Form 10-K for the year ended December 31, 2015. Forward-looking statements speak only as of the date they are made. Independent Bank Corporation does not undertake to update forward-looking statements to reflect facts, circumstances, assumptions or events that occur after the date the forward looking statements are made. For any forward-looking statements made in this news release or in any documents, Independent Bank Corporation claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.
 
4

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Financial Condition

   
September 30,
2016
   
December 31,
2015
 
   
(unaudited)
 
   
(In thousands, except share amounts)
 
Assets
 
Cash and due from banks
 
$
38,610
   
$
54,260
 
Interest bearing deposits
   
75,706
     
31,523
 
Cash and Cash Equivalents
   
114,316
     
85,783
 
Interest bearing deposits - time
   
7,233
     
11,866
 
Trading securities
   
152
     
148
 
Securities available for sale
   
603,112
     
585,484
 
Federal Home Loan Bank and Federal Reserve Bank stock, at cost
   
15,507
     
15,471
 
Loans held for sale, carried at fair value
   
38,008
     
27,866
 
Loans
               
Commercial
   
784,976
     
748,398
 
Mortgage
   
522,833
     
498,036
 
Installment
   
268,357
     
234,017
 
Payment plan receivables
   
31,188
     
34,599
 
Total Loans
   
1,607,354
     
1,515,050
 
Allowance for loan losses
   
(22,043
)
   
(22,570
)
Net Loans
   
1,585,311
     
1,492,480
 
Other real estate and repossessed assets
   
4,989
     
7,150
 
Property and equipment, net
   
40,375
     
43,103
 
Bank-owned life insurance
   
53,779
     
54,402
 
Deferred tax assets, net
   
32,156
     
39,635
 
Capitalized mortgage loan servicing rights
   
11,048
     
12,436
 
Vehicle service contract counterparty receivables, net
   
2,608
     
7,229
 
Other intangibles
   
2,019
     
2,280
 
Accrued income and other assets
   
27,706
     
23,733
 
Total Assets
 
$
2,538,319
   
$
2,409,066
 
                 
Liabilities and Shareholders' Equity
 
Deposits
               
Non-interest bearing
 
$
725,166
   
$
659,793
 
Savings and interest-bearing checking
   
1,009,354
     
988,174
 
Reciprocal
   
46,636
     
50,207
 
Time
   
425,804
     
387,789
 
Total Deposits
   
2,206,960
     
2,085,963
 
Other borrowings
   
11,527
     
11,954
 
Subordinated debentures
   
35,569
     
35,569
 
Vehicle service contract counterparty payables
   
538
     
797
 
Accrued expenses and other liabilities
   
32,823
     
23,691
 
Total Liabilities
   
2,287,417
     
2,157,974
 
                 
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: 21,227,974 shares at September 30, 2016 and 22,251,373 shares at December 31, 2015
   
323,303
     
339,462
 
Accumulated deficit
   
(69,386
)
   
(82,334
)
Accumulated other comprehensive loss
   
(3,015
)
   
(6,036
)
Total Shareholders’ Equity
   
250,902
     
251,092
 
Total Liabilities and Shareholders’ Equity
 
$
2,538,319
   
$
2,409,066
 
 
5

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
June 30,
   
September 30,
   
September 30,
 
   
2016
   
2016
   
2015
   
2016
   
2015
 
   
(unaudited)
 
Interest Income
 
(In thousands, except per share amounts)
 
Interest and fees on loans
 
$
18,597
   
$
18,208
   
$
17,869
   
$
55,361
   
$
52,859
 
Interest on securities
                                       
Taxable
   
2,537
     
2,480
     
1,901
     
7,261
     
5,528
 
Tax-exempt
   
330
     
282
     
228
     
860
     
667
 
Other investments
   
281
     
297
     
295
     
884
     
922
 
Total Interest Income
   
21,745
     
21,267
     
20,293
     
64,366
     
59,976
 
Interest Expense
                                       
Deposits
   
1,254
     
1,152
     
987
     
3,520
     
2,961
 
Other borrowings
   
493
     
485
     
465
     
1,455
     
1,382
 
Total Interest Expense
   
1,747
     
1,637
     
1,452
     
4,975
     
4,343
 
Net Interest Income
   
19,998
     
19,630
     
18,841
     
59,391
     
55,633
 
Provision for loan losses
   
(175
)
   
(734
)
   
(244
)
   
(1,439
)
   
(1,037
)
Net Interest Income After Provision for Loan Losses
   
20,173
     
20,364
     
19,085
     
60,830
     
56,670
 
Non-interest Income
                                       
Service charges on deposit accounts
   
3,281
     
3,038
     
3,294
     
9,164
     
9,261
 
Interchange income
   
1,943
     
1,976
     
2,169
     
5,797
     
6,551
 
Net gains (losses) on assets
                                       
Mortgage loans
   
3,556
     
2,529
     
1,812
     
7,727
     
5,735
 
Securities
   
(45
)
   
185
     
45
     
302
     
97
 
Mortgage loan servicing, net
   
858
     
(334
)
   
(556
)
   
(454
)
   
476
 
Title insurance fees
   
319
     
253
     
281
     
860
     
874
 
Net gain on branch sale
   
-
     
-
     
1,193
     
-
     
1,193
 
Other
   
1,796
     
1,933
     
1,881
     
5,701
     
5,881
 
Total Non-interest Income
   
11,708
     
9,580
     
10,119
     
29,097
     
30,068
 
Non-Interest Expense
                                       
Compensation and employee benefits
   
13,031
     
12,000
     
12,029
     
36,912
     
35,605
 
Data processing
   
1,971
     
1,936
     
2,001
     
6,008
     
5,958
 
Occupancy, net
   
1,919
     
1,856
     
1,940
     
5,982
     
6,399
 
Furniture, fixtures and equipment
   
990
     
965
     
998
     
2,939
     
2,915
 
Communications
   
670
     
722
     
754
     
2,280
     
2,184
 
Loan and collection
   
568
     
571
     
816
     
1,964
     
2,938
 
Advertising
   
455
     
478
     
406
     
1,410
     
1,338
 
Legal and professional
   
420
     
345
     
519
     
1,178
     
1,352
 
FDIC deposit insurance
   
187
     
331
     
350
     
852
     
1,044
 
Interchange expense
   
276
     
267
     
279
     
809
     
859
 
Credit card and bank service fees
   
203
     
198
     
197
     
588
     
602
 
Net (gains) losses on other real estate and repossessed assets
   
263
     
(159
)
   
5
     
98
     
(173
)
Provision for loss reimbursement on sold loans
   
45
     
-
     
(35
)
   
30
     
(59
)
Costs (recoveries) related to unfunded lending commitments
   
73
     
(80
)
   
26
     
6
     
46
 
Vehicle service contract counterparty contingencies
   
(39
)
   
(1
)
   
30
     
(10
)
   
89
 
Other
   
1,497
     
1,466
     
1,564
     
4,423
     
4,512
 
Total Non-interest Expense
   
22,529
     
20,895
     
21,879
     
65,469
     
65,609
 
Income Before Income Tax
   
9,352
     
9,049
     
7,325
     
24,458
     
21,129
 
Income tax expense
   
2,979
     
2,611
     
2,278
     
7,547
     
6,682
 
Net Income
 
$
6,373
   
$
6,438
   
$
5,047
   
$
16,911
   
$
14,447
 
Net Income Per Common Share
                                       
Basic
 
$
0.30
   
$
0.30
   
$
0.22
   
$
0.79
   
$
0.63
 
Diluted
 
$
0.30
   
$
0.30
   
$
0.22
   
$
0.78
   
$
0.62
 
 
6

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Selected Financial Data


   
September 30,
2016
   
June 30,
2016
   
March 31,
2016
   
December 31,
2015
   
September 30,
2015
 
   
(unaudited)
 
   
(dollars in thousands except per share data)
 
Three Months Ended
                             
Net interest income
 
$
19,998
   
$
19,630
   
$
19,763
   
$
19,353
   
$
18,841
 
Provision for loan losses
   
(175
)
   
(734
)
   
(530
)
   
(1,677
)
   
(244
)
Non-interest income
   
11,708
     
9,580
     
7,809
     
10,062
     
10,119
 
Non-interest expense
   
22,529
     
20,895
     
22,045
     
22,841
     
21,879
 
Income before income tax
   
9,352
     
9,049
     
6,057
     
8,251
     
7,325
 
Income tax expense
   
2,979
     
2,611
     
1,957
     
2,681
     
2,278
 
Net income
 
$
6,373
   
$
6,438
   
$
4,100
   
$
5,570
   
$
5,047
 
                                         
Basic earnings per share
 
$
0.30
   
$
0.30
   
$
0.19
   
$
0.25
   
$
0.22
 
Diluted earnings per share
   
0.30
     
0.30
     
0.19
     
0.25
     
0.22
 
Cash dividend per share
   
0.08
     
0.08
     
0.08
     
0.08
     
0.06
 
                                         
Average shares outstanding
   
21,232,252
     
21,280,926
     
21,751,108
     
22,314,319
     
22,673,033
 
Average diluted shares outstanding
   
21,548,647
     
21,639,077
     
22,061,937
     
22,629,107
     
23,132,682
 
                                         
Performance Ratios
                                       
Return on average assets
   
1.02
%
   
1.06
%
   
0.68
%
   
0.93
%
   
0.86
%
Return on average common equity
   
10.20
     
10.66
     
6.70
     
8.80
     
7.84
 
Efficiency ratio
   
70.25
     
71.27
     
79.67
     
76.77
     
78.22
 
                                         
As a Percent of Average Interest-Earning Assets
                                 
Interest income
   
3.81
%
   
3.81
%
   
3.90
%
   
3.84
%
   
3.85
%
Interest expense
   
0.30
     
0.29
     
0.29
     
0.28
     
0.27
 
Net interest income
   
3.51
     
3.52
     
3.61
     
3.56
     
3.58
 
                                         
Average Balances
                                       
Loans
 
$
1,616,681
   
$
1,577,026
   
$
1,549,789
   
$
1,492,687
   
$
1,474,269
 
Securities available for sale
   
593,013
     
591,648
     
563,815
     
598,961
     
553,909
 
Total earning assets
   
2,294,644
     
2,258,536
     
2,210,586
     
2,178,624
     
2,112,381
 
Total assets
   
2,482,002
     
2,447,910
     
2,420,855
     
2,385,459
     
2,322,111
 
Deposits
   
2,158,987
     
2,131,788
     
2,103,477
     
2,061,178
     
1,995,035
 
Interest bearing liabilities
   
1,499,932
     
1,506,335
     
1,497,584
     
1,459,837
     
1,409,499
 
Shareholders' equity
   
248,678
     
242,800
     
246,086
     
251,123
     
255,463
 
                                         
End of Period
                                       
Capital
                                       
Tangible common equity ratio
   
9.81
%
   
9.99
%
   
9.60
%
   
10.34
%
   
10.48
%
Average equity to average assets
   
10.02
     
9.92
     
10.17
     
10.93
     
11.07
 
Tangible book value per share
 
$
11.72
   
$
11.49
   
$
11.22
   
$
11.18
   
$
11.11
 
Total shares outstanding
   
21,227,974
     
21,315,881
     
21,261,830
     
22,251,373
     
22,548,562
 
                                         
Selected Balances
                                       
Loans
 
$
1,607,354
   
$
1,582,122
   
$
1,538,982
   
$
1,515,050
   
$
1,467,999
 
Securities available for sale
   
603,112
     
599,755
     
589,500
     
585,484
     
604,662
 
Total earning assets
   
2,347,072
     
2,264,079
     
2,285,331
     
2,187,408
     
2,179,714
 
Total assets
   
2,538,319
     
2,452,696
     
2,488,367
     
2,409,066
     
2,394,861
 
Deposits
   
2,206,960
     
2,128,292
     
2,154,706
     
2,085,963
     
2,060,962
 
Interest bearing liabilities
   
1,528,890
     
1,497,169
     
1,530,607
     
1,473,693
     
1,468,393
 
Shareholders' equity
   
250,902
     
246,923
     
240,792
     
251,092
     
252,980
 
 
 
7