(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
|
|
|
(Address of principal executive office)
|
(Zip Code)
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of each class
|
Trading symbol(s)
|
Name of each exchange on which registered
|
|
|
Item 2.02. |
Results of Operations and Financial Condition
|
Item 9.01.
|
Financial Statements and Exhibits
|
Press release dated July 29, 2021.
|
99.2 |
Supplemental data to the Registrant’s press release dated July 29, 2021.
|
Earnings conference call presentation.
|
INDEPENDENT BANK CORPORATION
|
|||||
(Registrant)
|
|||||
Date
|
July 29, 2021
|
|
By
|
s/Gavin A. Mohr
|
|
Gavin A. Mohr, Principal Financial Officer
|
For Release:
|
Immediately
|
Contact:
|
William B. Kessel, President and CEO, 616.447.3933
|
• |
Annualized return on average assets and on average equity of 1.12% and 12.78%, respectively;
|
• |
An increase in net interest income of 3.1% over the second quarter of 2020;
|
• |
Net gains on mortgage loans of $9.1 million and total mortgage loan origination volume of $473.7 million;
|
• |
Net growth in portfolio loans of $30.3 million (or 4.4% annualized);
|
• |
Continued strong asset quality metrics as evidenced by net loan recoveries during the quarter as well as a low level of non-performing loans and non-performing assets; and
|
• |
The payment of a 21 cent per share dividend on common stock on May 14, 2021.
|
• |
Increases in net income and diluted earnings per share of 75.8% and 77.3%, respectively;
|
• |
Annualized return on average assets and on average equity of 1.60% and 18.06%, respectively;
|
• |
Net gains on mortgage loans of $21.9 million and total mortgage loan origination volume of $982.7 million;
|
• |
Net growth in portfolio loans of $80.9 million (or 6.0% annualized);
|
• |
Net growth in deposits of $225.1 million (or 12.5% annualized).
|
• |
Changes in the fair value due to price of capitalized mortgage loan servicing rights (the “MSR Changes”) of a negative $2.4 million ($0.09 per diluted share, after taxes) and a
positive $2.2 million ($0.08 per diluted share, after taxes) for the three- and six-months ended June 30, 2021, respectively, as compared to a negative $2.9 million ($0.10 per diluted share, after taxes) and a negative $8.9 million ($0.31 per
diluted share, after taxes) for the three- and six-months ended June 30, 2020, respectively.
|
PPP – Round 1
|
||||||||||||||||||||||||
At or for the three months ended
|
6/30/2021
|
3/31/2021
|
6/30/2020
|
|||||||||||||||||||||
#
|
(000’s)
|
|
#
|
(000’s)
|
#
|
(000’s)
|
||||||||||||||||||
Loans outstanding at period end
|
298
|
$
|
42,315
|
698
|
$
|
105,934
|
2,012
|
$
|
259,351
|
|||||||||||||||
Average loans outstanding
|
-
|
78,747
|
-
|
136,206
|
-
|
191,061
|
||||||||||||||||||
Cumulative forgiveness applications submitted
|
1,882
|
231,715
|
1,477
|
183,346
|
-
|
-
|
||||||||||||||||||
Cumulative forgiveness applications approved
|
1,870
|
229,429
|
1,354
|
158,046
|
-
|
-
|
||||||||||||||||||
Net fees accreted into interest income
|
-
|
981
|
-
|
1,853
|
-
|
977
|
||||||||||||||||||
Net unaccreted fees at period end
|
-
|
381
|
-
|
1,362
|
-
|
7,736
|
||||||||||||||||||
Average loan yield
|
-
|
5.98
|
%
|
-
|
6.43
|
%
|
-
|
3.05
|
%
|
PPP – Round 2
|
||||||||||||||||
At or for the three months ended
|
6/30/2021
|
3/31/2021
|
||||||||||||||
#
|
(000’s)
|
#
|
(000’s)
|
|
||||||||||||
Loans outstanding at period end
|
1,409
|
$
|
129,573
|
1,250
|
$
|
128,240
|
||||||||||
Average loans outstanding
|
-
|
133,239
|
-
|
72,011
|
||||||||||||
Cumulative forgiveness applications submitted
|
166
|
8,843
|
-
|
-
|
||||||||||||
Cumulative forgiveness applications approved
|
164
|
8,828
|
-
|
-
|
||||||||||||
Net fees accreted into interest income
|
-
|
832
|
-
|
229
|
||||||||||||
Net unaccreted fees at period end
|
-
|
5,429
|
-
|
5,454
|
||||||||||||
Average loan yield
|
-
|
3.50
|
%
|
-
|
2.25
|
%
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
6/30/2021
|
6/30/2020
|
6/30/2021
|
6/30/2020
|
|||||||||||||
Mortgage loan servicing, net:
|
(Dollars in thousands)
|
|||||||||||||||
Revenue, net
|
$
|
1,876
|
$
|
1,646
|
$
|
3,786
|
$
|
3,319
|
||||||||
Fair value change due to price
|
(2,426
|
)
|
(2,921
|
)
|
2,214
|
(8,852
|
)
|
|||||||||
Fair value change due to pay-downs
|
(1,412
|
)
|
(1,747
|
)
|
(2,795
|
)
|
(2,789
|
)
|
||||||||
Total
|
$
|
(1,962
|
)
|
$
|
(3,022
|
)
|
$
|
3,205
|
$
|
(8,322
|
)
|
6/30/2021
|
3/31/2021
|
% change vs. prior quarter
|
||||||||||||||||||||||||||||||
Loan Type
|
#
|
$ (000’s)
|
% of
portfolio
|
#
|
$ (000’s)
|
% of
portfolio
|
#
|
$ | ||||||||||||||||||||||||
Commercial
|
-
|
$
|
-
|
0.0
|
%
|
-
|
$
|
-
|
0.0
|
%
|
none
|
none
|
||||||||||||||||||||
Mortgage
|
82
|
12,416
|
1.2
|
%
|
111
|
15,263
|
1.5
|
%
|
(26.1
|
)%
|
(18.7
|
)%
|
||||||||||||||||||||
Installment
|
18
|
327
|
0.1
|
%
|
32
|
537
|
0.1
|
%
|
(43.8
|
)%
|
(39.1
|
)%
|
||||||||||||||||||||
Total
|
100
|
$
|
12,743
|
0.5
|
%
|
143
|
$
|
15,800
|
0.6
|
%
|
(30.1
|
)%
|
(19.3
|
)%
|
||||||||||||||||||
Loans serviced for others
|
150
|
$
|
20,231
|
0.6
|
%
|
205
|
$
|
26,975
|
0.9
|
%
|
(26.8
|
)%
|
(25.0
|
)%
|
Loan Type
|
6/30/2021
|
12/31/2020
|
6/30/2020
|
|||||||||
(Dollars in thousands)
|
||||||||||||
Commercial
|
$
|
242
|
$
|
1,440
|
$
|
4,886
|
||||||
Mortgage
|
4,941
|
6,353
|
7,455
|
|||||||||
Installment
|
362
|
519
|
602
|
|||||||||
Subtotal
|
5,545
|
8,312
|
12,943
|
|||||||||
Less – government guaranteed loans
|
427
|
439
|
604
|
|||||||||
Total non-performing loans
|
$
|
5,118
|
$
|
7,873
|
$
|
12,339
|
||||||
Ratio of non-performing loans to total portfolio loans
|
0.18
|
%
|
0.29
|
%
|
0.43
|
%
|
||||||
Ratio of non-performing assets to total assets
|
0.12
|
%
|
0.21
|
%
|
0.34
|
%
|
||||||
Ratio of the allowance for credit losses to non-performing loans
|
897.34
|
%
|
450.01
|
%
|
279.60
|
%
|
(1) |
Excludes loans that are classified as “troubled debt restructured” that are still performing.
|
Regulatory Capital Ratios
|
6/30/2021
|
12/31/2020
|
Well
Capitalized
Minimum
|
|||||||||
Tier 1 capital to average total assets
|
8.69
|
%
|
8.81
|
%
|
5.00
|
%
|
||||||
Tier 1 common equity to risk-weighted assets
|
12.46
|
%
|
12.81
|
%
|
6.50
|
%
|
||||||
Tier 1 capital to risk-weighted assets
|
12.46
|
%
|
12.81
|
%
|
8.00
|
%
|
||||||
Total capital to risk-weighted assets
|
13.71
|
%
|
14.06
|
%
|
10.00
|
%
|
June 30,
2021
|
December 31,
2020
|
|||||||
(unaudited)
|
||||||||
(In thousands, except share
|
||||||||
amounts)
|
||||||||
Assets
|
||||||||
Cash and due from banks
|
$
|
46,242
|
$
|
56,006
|
||||
Interest bearing deposits
|
23,012
|
62,699
|
||||||
Cash and Cash Equivalents
|
69,254
|
118,705
|
||||||
Securities available for sale
|
1,330,660
|
1,072,159
|
||||||
Federal Home Loan Bank and Federal Reserve Bank stock, at cost
|
18,427
|
18,427
|
||||||
Loans held for sale, carried at fair value
|
59,752
|
92,434
|
||||||
Loans
|
||||||||
Commercial
|
1,244,547
|
1,242,415
|
||||||
Mortgage
|
1,045,108
|
1,015,926
|
||||||
Installment
|
524,904
|
475,337
|
||||||
Total Loans
|
2,814,559
|
2,733,678
|
||||||
Allowance for credit losses (1)
|
(45,926
|
)
|
(35,429
|
)
|
||||
Net Loans
|
2,768,633
|
2,698,249
|
||||||
Other real estate and repossessed assets
|
296
|
766
|
||||||
Property and equipment, net
|
36,507
|
36,127
|
||||||
Bank-owned life insurance
|
55,446
|
55,180
|
||||||
Capitalized mortgage loan servicing rights, carried at fair value
|
22,431
|
16,904
|
||||||
Other intangibles
|
3,821
|
4,306
|
||||||
Goodwill
|
28,300
|
28,300
|
||||||
Accrued income and other assets
|
67,745
|
62,456
|
||||||
Total Assets
|
$
|
4,461,272
|
$
|
4,204,013
|
||||
Liabilities and Shareholders’ Equity
|
||||||||
Deposits
|
||||||||
Non-interest bearing
|
$
|
1,298,282
|
$
|
1,153,473
|
||||
Savings and interest-bearing checking
|
1,699,463
|
1,526,465
|
||||||
Reciprocal
|
589,493
|
556,185
|
||||||
Time
|
272,305
|
287,402
|
||||||
Brokered time
|
2,923
|
113,830
|
||||||
Total Deposits
|
3,862,466
|
3,637,355
|
||||||
Other borrowings
|
30,005
|
30,012
|
||||||
Subordinated debt
|
39,319
|
39,281
|
||||||
Subordinated debentures
|
39,558
|
39,524
|
||||||
Accrued expenses and other liabilities
|
93,950
|
68,319
|
||||||
Total Liabilities
|
4,065,298
|
3,814,491
|
||||||
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: 21,632,912 shares at June 30, 2021 and 21,853,800 shares at December
31, 2020
|
332,457
|
339,353
|
||||||
Retained earnings
|
55,101
|
40,145
|
||||||
Accumulated other comprehensive income
|
8,416
|
10,024
|
||||||
Total Shareholders’ Equity
|
395,974
|
389,522
|
||||||
Total Liabilities and Shareholders’ Equity
|
$
|
4,461,272
|
$
|
4,204,013
|
(1)
|
Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology.
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||||||
June 30,
|
March 31,
|
June 30,
|
June 30,
|
|||||||||||||||||
2021
|
2021
|
2020
|
2021
|
2020
|
||||||||||||||||
(unaudited)
|
||||||||||||||||||||
Interest Income
|
(In thousands, except per share amounts)
|
|||||||||||||||||||
Interest and fees on loans
|
$
|
28,091
|
$
|
28,105
|
$
|
29,863
|
$
|
56,196
|
$
|
61,627
|
||||||||||
Interest on securities available for sale
|
||||||||||||||||||||
Taxable
|
3,656
|
2,796
|
2,847
|
6,452
|
5,906
|
|||||||||||||||
Tax-exempt
|
1,544
|
1,384
|
793
|
2,928
|
1,183
|
|||||||||||||||
Other investments
|
208
|
217
|
251
|
425
|
617
|
|||||||||||||||
Total Interest Income
|
33,499
|
32,502
|
33,754
|
66,001
|
69,333
|
|||||||||||||||
Interest Expense
|
||||||||||||||||||||
Deposits
|
1,142
|
1,256
|
2,388
|
2,398
|
7,088
|
|||||||||||||||
Other borrowings and subordinated debt and debentures
|
964
|
962
|
904
|
1,926
|
1,592
|
|||||||||||||||
Total Interest Expense
|
2,106
|
2,218
|
3,292
|
4,324
|
8,680
|
|||||||||||||||
Net Interest Income
|
31,393
|
30,284
|
30,462
|
61,677
|
60,653
|
|||||||||||||||
Provision for credit losses (1)
|
(1,425
|
)
|
(474
|
)
|
5,188
|
(1,899
|
)
|
11,909
|
||||||||||||
Net Interest Income After Provision for Credit Losses
|
32,818
|
30,758
|
25,274
|
63,576
|
48,744
|
|||||||||||||||
Non-interest Income
|
||||||||||||||||||||
Interchange income
|
3,453
|
3,049
|
2,526
|
6,502
|
4,983
|
|||||||||||||||
Service charges on deposit accounts
|
2,318
|
1,916
|
1,623
|
4,234
|
4,214
|
|||||||||||||||
Net gains on assets
|
||||||||||||||||||||
Mortgage loans
|
9,091
|
12,828
|
17,642
|
21,919
|
26,482
|
|||||||||||||||
Securities available for sale
|
-
|
1,416
|
-
|
1,416
|
253
|
|||||||||||||||
Mortgage loan servicing, net
|
(1,962
|
)
|
5,167
|
(3,022
|
)
|
3,205
|
(8,322
|
)
|
||||||||||||
Other
|
1,871
|
2,030
|
1,598
|
3,901
|
3,761
|
|||||||||||||||
Total Non-interest Income
|
14,771
|
26,406
|
20,367
|
41,177
|
31,371
|
|||||||||||||||
Non-interest Expense
|
||||||||||||||||||||
Compensation and employee benefits
|
19,883
|
18,522
|
16,279
|
38,405
|
32,788
|
|||||||||||||||
Data processing
|
2,576
|
2,374
|
1,590
|
4,950
|
3,945
|
|||||||||||||||
Occupancy, net
|
2,153
|
2,343
|
2,159
|
4,496
|
4,619
|
|||||||||||||||
Interchange expense
|
1,201
|
948
|
726
|
2,149
|
1,585
|
|||||||||||||||
Furniture, fixtures and equipment
|
1,034
|
1,003
|
1,090
|
2,037
|
2,126
|
|||||||||||||||
Communications
|
777
|
881
|
800
|
1,658
|
1,603
|
|||||||||||||||
Loan and collection
|
859
|
759
|
756
|
1,618
|
1,561
|
|||||||||||||||
Conversion related expenses
|
1,143
|
218
|
346
|
1,361
|
402
|
|||||||||||||||
Legal and professional
|
522
|
499
|
468
|
1,021
|
861
|
|||||||||||||||
Advertising
|
164
|
489
|
364
|
653
|
1,047
|
|||||||||||||||
FDIC deposit insurance
|
307
|
330
|
430
|
637
|
800
|
|||||||||||||||
Correspondent bank service fees
|
115
|
100
|
94
|
215
|
193
|
|||||||||||||||
Branch closure costs
|
-
|
-
|
417
|
-
|
417
|
|||||||||||||||
Net (gains) losses on other real estate and repossessed assets
|
6
|
(180
|
)
|
(9
|
)
|
(174
|
)
|
100
|
||||||||||||
Other
|
1,796
|
1,735
|
1,836
|
3,531
|
4,018
|
|||||||||||||||
Total Non-interest Expense
|
32,536
|
30,021
|
27,346
|
62,557
|
56,065
|
|||||||||||||||
Income Before Income Tax
|
15,053
|
27,143
|
18,295
|
42,196
|
24,050
|
|||||||||||||||
Income tax expense
|
2,665
|
5,106
|
3,523
|
7,771
|
4,468
|
|||||||||||||||
Net Income
|
$
|
12,388
|
$
|
22,037
|
$
|
14,772
|
$
|
34,425
|
$
|
19,582
|
||||||||||
Net Income Per Common Share
|
||||||||||||||||||||
Basic
|
$
|
0.57
|
$
|
1.01
|
$
|
0.67
|
$
|
1.58
|
$
|
0.89
|
||||||||||
Diluted
|
$
|
0.56
|
$
|
1.00
|
$
|
0.67
|
$
|
1.56
|
$
|
0.88
|
(1)
|
Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology.
|
June 30,
2021
|
March 31,
2021
|
December 31,
2020
|
September 30,
2020
|
June 30,
2020
|
||||||||||||||||
(unaudited)
|
||||||||||||||||||||
(Dollars in thousands except per share data)
|
||||||||||||||||||||
Three Months Ended
|
||||||||||||||||||||
Net interest income
|
$
|
31,393
|
$
|
30,284
|
$
|
30,993
|
$
|
31,966
|
$
|
30,462
|
||||||||||
Provision for credit losses (1)
|
(1,425
|
)
|
(474
|
)
|
(421
|
)
|
975
|
5,188
|
||||||||||||
Non-interest income
|
14,771
|
26,406
|
22,363
|
27,011
|
20,367
|
|||||||||||||||
Non-interest expense
|
32,536
|
30,021
|
32,707
|
33,641
|
27,346
|
|||||||||||||||
Income before income tax
|
15,053
|
27,143
|
21,070
|
24,361
|
18,295
|
|||||||||||||||
Income tax expense
|
2,665
|
5,106
|
4,084
|
4,777
|
3,523
|
|||||||||||||||
Net income
|
$
|
12,388
|
$
|
22,037
|
$
|
16,986
|
$
|
19,584
|
$
|
14,772
|
||||||||||
Basic earnings per share
|
$
|
0.57
|
$
|
1.01
|
$
|
0.78
|
$
|
0.90
|
$
|
0.67
|
||||||||||
Diluted earnings per share
|
0.56
|
1.00
|
0.77
|
0.89
|
0.67
|
|||||||||||||||
Cash dividend per share
|
0.21
|
0.21
|
0.20
|
0.20
|
0.20
|
|||||||||||||||
Average shares outstanding
|
21,749,654
|
21,825,937
|
21,866,326
|
21,881,562
|
21,890,761
|
|||||||||||||||
Average diluted shares outstanding
|
21,966,829
|
22,058,503
|
22,112,829
|
22,114,692
|
22,113,187
|
|||||||||||||||
Performance Ratios
|
||||||||||||||||||||
Return on average assets
|
1.12
|
%
|
2.10
|
%
|
1.61
|
%
|
1.90
|
%
|
1.54
|
%
|
||||||||||
Return on average equity
|
12.78
|
23.51
|
17.82
|
21.36
|
17.39
|
|||||||||||||||
Efficiency ratio (2)
|
69.24
|
53.48
|
60.59
|
56.36
|
53.07
|
|||||||||||||||
As a Percent of Average Interest-Earning Assets (2)
|
||||||||||||||||||||
Interest income
|
3.22
|
%
|
3.27
|
%
|
3.57
|
%
|
3.62
|
%
|
3.72
|
%
|
||||||||||
Interest expense
|
0.20
|
0.22
|
0.45
|
0.31
|
0.36
|
|||||||||||||||
Net interest income
|
3.02
|
3.05
|
3.12
|
3.31
|
3.36
|
|||||||||||||||
Average Balances
|
||||||||||||||||||||
Loans
|
$
|
2,859,544
|
$
|
2,834,012
|
$
|
2,876,795
|
$
|
2,925,872
|
$
|
2,913,857
|
||||||||||
Securities available for sale
|
1,274,556
|
1,093,618
|
1,009,578
|
891,975
|
660,126
|
|||||||||||||||
Total earning assets
|
4,223,570
|
4,047,952
|
3,984,080
|
3,887,455
|
3,659,614
|
|||||||||||||||
Total assets
|
4,434,760
|
4,254,294
|
4,195,546
|
4,102,318
|
3,868,408
|
|||||||||||||||
Deposits
|
3,879,715
|
3,698,811
|
3,632,758
|
3,559,070
|
3,303,302
|
|||||||||||||||
Interest bearing liabilities
|
2,674,425
|
2,589,102
|
2,574,306
|
2,532,481
|
2,402,361
|
|||||||||||||||
Shareholders’ equity
|
388,780
|
380,111
|
379,232
|
364,714
|
341,606
|
|||||||||||||||
End of Period
|
||||||||||||||||||||
Capital
|
||||||||||||||||||||
Tangible common equity ratio
|
8.21
|
%
|
8.08
|
%
|
8.56
|
%
|
8.23
|
%
|
8.03
|
%
|
||||||||||
Average equity to average assets
|
8.77
|
8.93
|
9.04
|
8.89
|
8.83
|
|||||||||||||||
Common shareholders’ equity per share of common stock
|
$
|
18.30
|
$
|
17.79
|
$
|
17.82
|
$
|
17.05
|
$
|
16.23
|
||||||||||
Tangible common equity per share of common stock
|
16.82
|
16.30
|
16.33
|
15.55
|
14.72
|
|||||||||||||||
Total shares outstanding
|
21,632,912
|
21,773,734
|
21,853,800
|
21,885,368
|
21,880,183
|
|||||||||||||||
Selected Balances
|
||||||||||||||||||||
Loans
|
$
|
2,814,559
|
$
|
2,784,224
|
$
|
2,733,678
|
$
|
2,855,479
|
$
|
2,866,663
|
||||||||||
Securities available for sale
|
1,330,660
|
1,247,280
|
1,072,159
|
985,050
|
856,280
|
|||||||||||||||
Total earning assets
|
4,246,410
|
4,209,017
|
3,979,397
|
3,962,824
|
3,833,523
|
|||||||||||||||
Total assets
|
4,461,272
|
4,426,440
|
4,204,013
|
4,168,944
|
4,043,315
|
|||||||||||||||
Deposits
|
3,862,466
|
3,858,575
|
3,637,355
|
3,597,745
|
3,485,125
|
|||||||||||||||
Interest bearing liabilities
|
2,633,747
|
2,626,280
|
2,553,418
|
2,515,185
|
2,456,193
|
|||||||||||||||
Shareholders’ equity
|
395,974
|
387,329
|
389,522
|
373,092
|
355,123
|
(1)
|
Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology.
|
(2)
|
Presented on a fully tax equivalent basis assuming a marginal tax rate of 21%.
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Net Interest Margin, Fully Taxable Equivalent (“FTE”)
|
||||||||||||||||
Net interest income
|
$
|
31,393
|
$
|
30,462
|
$
|
61,677
|
$
|
60,653
|
||||||||
Add: taxable equivalent adjustment
|
478
|
223
|
882
|
344
|
||||||||||||
Net interest income - taxable equivalent
|
$
|
31,871
|
$
|
30,685
|
$
|
62,559
|
$
|
60,997
|
||||||||
Net interest margin (GAAP) (1)
|
2.98
|
%
|
3.34
|
%
|
3.00
|
%
|
3.47
|
%
|
||||||||
Net interest margin (FTE) (1)
|
3.02
|
%
|
3.36
|
%
|
3.04
|
%
|
3.49
|
%
|
(1)
|
Annualized.
|
June 30,
2021
|
March 31,
2021
|
December 31,
2020
|
September 30,
2020
|
June 30,
2020
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||
Common shareholders’ equity
|
$
|
395,974
|
$
|
387,329
|
$
|
389,522
|
$
|
373,092
|
$
|
355,123
|
||||||||||
Less:
|
||||||||||||||||||||
Goodwill
|
28,300
|
28,300
|
28,300
|
28,300
|
28,300
|
|||||||||||||||
Other intangibles
|
3,821
|
4,063
|
4,306
|
4,561
|
4,816
|
|||||||||||||||
Tangible common equity
|
$
|
363,853
|
$
|
354,966
|
$
|
356,916
|
$
|
340,231
|
$
|
322,007
|
||||||||||
Total assets
|
$
|
4,461,272
|
$
|
4,426,440
|
$
|
4,204,013
|
$
|
4,168,944
|
$
|
4,043,315
|
||||||||||
Less:
|
||||||||||||||||||||
Goodwill
|
28,300
|
28,300
|
28,300
|
28,300
|
28,300
|
|||||||||||||||
Other intangibles
|
3,821
|
4,063
|
4,306
|
4,561
|
4,816
|
|||||||||||||||
Tangible assets
|
$
|
4,429,151
|
$
|
4,394,077
|
$
|
4,171,407
|
$
|
4,136,083
|
$
|
4,010,199
|
||||||||||
Common equity ratio
|
8.88
|
%
|
8.75
|
%
|
9.27
|
%
|
8.95
|
%
|
8.78
|
%
|
||||||||||
Tangible common equity ratio
|
8.21
|
%
|
8.08
|
%
|
8.56
|
%
|
8.23
|
%
|
8.03
|
%
|
||||||||||
Tangible Common Equity per Share of Common Stock:
|
||||||||||||||||||||
Common shareholders’ equity
|
$
|
395,974
|
$
|
387,329
|
$
|
389,522
|
$
|
373,092
|
$
|
355,123
|
||||||||||
Tangible common equity
|
$
|
363,853
|
$
|
354,966
|
$
|
356,916
|
$
|
340,231
|
$
|
322,007
|
||||||||||
Shares of common stock outstanding (in thousands)
|
21,633
|
21,774
|
21,854
|
21,885
|
21,880
|
|||||||||||||||
Common shareholders’ equity per share of common stock
|
$
|
18.30
|
$
|
17.79
|
$
|
17.82
|
$
|
17.05
|
$
|
16.23
|
||||||||||
Tangible common equity per share of common stock
|
$
|
16.82
|
$
|
16.30
|
$
|
16.33
|
$
|
15.55
|
$
|
14.72
|
Non-performing assets (1)
|
||||||||||||||||||||
June 30,
2021
|
March 31,
2021
|
December 31,
2020
|
September 30,
2020
|
June 30,
2020
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||
Non-accrual loans
|
$
|
5,531
|
$
|
7,548
|
$
|
8,312
|
$
|
10,481
|
$
|
12,938
|
||||||||||
Loans 90 days or more past due and still accruing interest
|
14
|
-
|
-
|
266
|
5
|
|||||||||||||||
Subtotal
|
5,545
|
7,548
|
8,312
|
10,747
|
12,943
|
|||||||||||||||
Less: Government guaranteed loans
|
427
|
459
|
439
|
510
|
604
|
|||||||||||||||
Total non-performing loans
|
5,118
|
7,089
|
7,873
|
10,237
|
12,339
|
|||||||||||||||
Other real estate and repossessed assets
|
296
|
346
|
766
|
1,487
|
1,569
|
|||||||||||||||
Total non-performing assets
|
$
|
5,414
|
$
|
7,435
|
$
|
8,639
|
$
|
11,724
|
$
|
13,908
|
||||||||||
As a percent of Portfolio Loans
|
||||||||||||||||||||
Non-performing loans
|
0.18
|
%
|
0.25
|
%
|
0.29
|
%
|
0.36
|
%
|
0.43
|
%
|
||||||||||
Allowance for credit losses
|
1.63
|
1.68
|
1.30
|
1.25
|
1.20
|
|||||||||||||||
Non-performing assets to total assets
|
0.12
|
0.17
|
0.21
|
0.28
|
0.34
|
|||||||||||||||
Allowance for credit losses as a percent of non-performing loans
|
897.34
|
659.54
|
450.01
|
349.43
|
279.60
|
(1)
|
Excludes loans classified as “trouble debt restructured” that are not past due.
|
|
June 30, 2021
|
|||||||||||
Commercial
|
Retail (1)
|
Total
|
||||||||||
(In thousands)
|
||||||||||||
Performing TDR’s
|
$
|
4,948
|
$
|
34,561
|
$
|
39,509
|
||||||
Non-performing TDR’s (2)
|
-
|
1,165
|
(3) |
1,165
|
||||||||
Total
|
$
|
4,948
|
$
|
35,726
|
$
|
40,674
|
December 31, 2020
|
||||||||||||
Commercial
|
Retail (1)
|
Total
|
||||||||||
(In thousands)
|
||||||||||||
Performing TDR’s
|
$
|
7,956
|
$
|
36,385
|
$
|
44,341
|
||||||
Non-performing TDR’s (2)
|
1,148
|
1,584
|
(3) |
2,732
|
||||||||
Total
|
$
|
9,104
|
$
|
37,969
|
$
|
47,073
|
(1)
|
Retail loans include mortgage and installment loan segments.
|
(2)
|
Included in non-performing assets table above.
|
(3)
|
Also includes loans on non-accrual at the time of modification until six payments are received on a timely basis.
|
Six months ended
June 30,
|
||||||||||||||||
2021
|
2020
|
|||||||||||||||
Loans
|
Unfunded
Commitments
|
Loans
|
Unfunded
Commitments
|
|||||||||||||
(Dollars in thousands)
|
||||||||||||||||
Balance at beginning of period
|
$
|
35,429
|
$
|
1,805
|
$
|
26,148
|
$
|
1,542
|
||||||||
Additions (deductions)
|
||||||||||||||||
Impact of adoption of ASC 326
|
11,574
|
1,469
|
-
|
-
|
||||||||||||
Provision for credit losses (1)
|
(1,899
|
)
|
-
|
11,909
|
-
|
|||||||||||
Initial allowance on loans purchased with credit deterioration
|
134
|
-
|
-
|
-
|
||||||||||||
Recoveries credited to allowance
|
1,434
|
-
|
1,754
|
-
|
||||||||||||
Loans charged against the allowance
|
(746
|
)
|
-
|
(5,311
|
)
|
-
|
||||||||||
Additions included in non-interest expense
|
-
|
(6
|
)
|
-
|
230
|
|||||||||||
Balance at end of period
|
$
|
45,926
|
$
|
3,268
|
$
|
34,500
|
$
|
1,772
|
||||||||
Net loans charged (recovered) against the allowance to average Portfolio Loans
|
(0.05
|
)%
|
0.26
|
%
|
(1)
|
Beginning January 1, 2021, calculation is based on CECL methodology. Prior to January 1, 2021, calculation was based on the probable incurred loss methodology.
|
June 30,
2021
|
December 31,
2020
|
|||||||
(In thousands)
|
||||||||
Subordinated debt
|
$
|
39,319
|
$
|
39,281
|
||||
Subordinated debentures
|
39,558
|
39,524
|
||||||
Amount not qualifying as regulatory capital
|
(543
|
)
|
(505
|
)
|
||||
Amount qualifying as regulatory capital
|
78,334
|
78,300
|
||||||
Shareholders’ equity
|
||||||||
Common stock
|
332,457
|
339,353
|
||||||
Retained earnings
|
55,101
|
40,145
|
||||||
Accumulated other comprehensive income
|
8,416
|
10,024
|
||||||
Total shareholders’ equity
|
395,974
|
389,522
|
||||||
Total capitalization
|
$
|
474,308
|
$
|
467,822
|
Three months ended
|
Six months ended
|
|||||||||||||||||||
June 30,
|
March 31,
|
June 30,
|
June 30,
|
|||||||||||||||||
2021
|
2021
|
2020
|
2021
|
2020
|
||||||||||||||||
(In thousands)
|
||||||||||||||||||||
Interchange income
|
$
|
3,453
|
$
|
3,049
|
$
|
2,526
|
$
|
6,502
|
$
|
4,983
|
||||||||||
Service charges on deposit accounts
|
2,318
|
1,916
|
1,623
|
4,234
|
4,214
|
|||||||||||||||
Net gains on assets
|
||||||||||||||||||||
Mortgage loans
|
9,091
|
12,828
|
17,642
|
21,919
|
26,482
|
|||||||||||||||
Securities
|
-
|
1,416
|
0
|
1,416
|
253
|
|||||||||||||||
Mortgage loan servicing, net
|
(1,962
|
)
|
5,167
|
(3,022
|
)
|
3,205
|
(8,322
|
)
|
||||||||||||
Investment and insurance commissions
|
634
|
583
|
435
|
1,217
|
948
|
|||||||||||||||
Bank owned life insurance
|
127
|
139
|
265
|
266
|
535
|
|||||||||||||||
Other
|
1,110
|
1,308
|
898
|
2,418
|
2,278
|
|||||||||||||||
Total non-interest income
|
$
|
14,771
|
$
|
26,406
|
$
|
20,367
|
$
|
41,177
|
$
|
31,371
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
(In thousands)
|
||||||||||||||||
Balance at beginning of period
|
$
|
23,530
|
$
|
14,829
|
$
|
16,904
|
$
|
19,171
|
||||||||
Originated servicing rights capitalized
|
2,739
|
3,611
|
6,108
|
6,243
|
||||||||||||
Change in fair value
|
(3,838
|
)
|
(4,667
|
)
|
(581
|
)
|
(11,641
|
)
|
||||||||
Balance at end of period
|
$
|
22,431
|
$
|
13,773
|
$
|
22,431
|
$
|
13,773
|
Three months ended
|
Six months ended
|
|||||||||||||||||||
June 30,
|
March 31,
|
June 30,
|
June 30,
|
|||||||||||||||||
2021
|
2021
|
2020
|
2021
|
2020
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||
Mortgage loans originated
|
$
|
473,742
|
$
|
509,003
|
$
|
470,626
|
$
|
982,745
|
$
|
781,704
|
||||||||||
Mortgage loans sold
|
306,789
|
377,418
|
379,048
|
684,207
|
641,308
|
|||||||||||||||
Net gains on mortgage loans
|
9,091
|
12,828
|
17,642
|
21,919
|
26,482
|
|||||||||||||||
Net gains as a percent of mortgage loans sold (“Loan Sales Margin”)
|
2.96
|
%
|
3.40
|
%
|
4.65
|
%
|
3.20
|
%
|
4.13
|
%
|
||||||||||
Fair value adjustments included in the
|
||||||||||||||||||||
Loan Sales Margin
|
(0.08
|
)
|
(0.98
|
)
|
1.14
|
(0.57
|
)
|
0.99
|
Three months ended
|
Six months ended
|
|||||||||||||||||||
June 30,
|
March 31,
|
June 30,
|
June 30,
|
|||||||||||||||||
2021
|
2021
|
2020
|
2021
|
2020
|
||||||||||||||||
(In thousands)
|
||||||||||||||||||||
Compensation
|
$
|
11,136
|
$
|
10,121
|
$
|
9,668
|
$
|
21,257
|
$
|
20,371
|
||||||||||
Performance-based compensation
|
4,783
|
4,292
|
3,809
|
9,075
|
5,930
|
|||||||||||||||
Payroll taxes and employee benefits
|
3,964
|
4,109
|
2,802
|
8,073
|
6,487
|
|||||||||||||||
Compensation and employee benefits
|
19,883
|
18,522
|
16,279
|
38,405
|
32,788
|
|||||||||||||||
Data processing
|
2,576
|
2,374
|
1,590
|
4,950
|
3,945
|
|||||||||||||||
Occupancy, net
|
2,153
|
2,343
|
2,159
|
4,496
|
4,619
|
|||||||||||||||
Interchange expense
|
1,201
|
948
|
726
|
2,149
|
1,585
|
|||||||||||||||
Furniture, fixtures and equipment
|
1,034
|
1,003
|
1,090
|
2,037
|
2,126
|
|||||||||||||||
Communications
|
777
|
881
|
800
|
1,658
|
1,603
|
|||||||||||||||
Loan and collection
|
859
|
759
|
756
|
1,618
|
1,561
|
|||||||||||||||
Conversion related expenses
|
1,143
|
218
|
346
|
1,361
|
402
|
|||||||||||||||
Legal and professional
|
522
|
499
|
468
|
1,021
|
861
|
|||||||||||||||
Advertising
|
164
|
489
|
364
|
653
|
1,047
|
|||||||||||||||
FDIC deposit insurance
|
307
|
330
|
430
|
637
|
800
|
|||||||||||||||
Amortization of intangible assets
|
243
|
242
|
255
|
485
|
510
|
|||||||||||||||
Supplies
|
170
|
174
|
203
|
344
|
387
|
|||||||||||||||
Correspondent bank service fees
|
115
|
100
|
94
|
215
|
193
|
|||||||||||||||
Provision for loss reimbursement on sold loans
|
25
|
34
|
77
|
59
|
114
|
|||||||||||||||
Branch closure costs
|
-
|
-
|
417
|
-
|
417
|
|||||||||||||||
Costs (recoveries) related to unfunded lending commitments
|
26
|
(32
|
)
|
111
|
(6
|
)
|
230
|
|||||||||||||
Net (gains) losses on other real estate and repossessed assets
|
6
|
(180
|
)
|
(9
|
)
|
(174
|
)
|
100
|
||||||||||||
Other
|
1,332
|
1,317
|
1,190
|
2,649
|
2,777
|
|||||||||||||||
Total non-interest expense
|
$
|
32,536
|
$
|
30,021
|
$
|
27,346
|
$
|
62,557
|
$
|
56,065
|
Three Months Ended
June 30,
|
||||||||||||||||||||||||
2021
|
2020
|
|||||||||||||||||||||||
Average
Balance
|
Interest
|
Rate (2)
|
Average
Balance
|
Interest
|
Rate (2)
|
|||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Taxable loans
|
$
|
2,852,972
|
$
|
28,026
|
3.94
|
%
|
$
|
2,906,843
|
$
|
29,793
|
4.11
|
%
|
||||||||||||
Tax-exempt loans (1)
|
6,572
|
82
|
5.00
|
7,014
|
88
|
5.05
|
||||||||||||||||||
Taxable securities
|
908,622
|
3,656
|
1.61
|
535,345
|
2,847
|
2.13
|
||||||||||||||||||
Tax-exempt securities (1)
|
365,934
|
2,005
|
2.19
|
124,781
|
998
|
3.20
|
||||||||||||||||||
Interest bearing cash
|
71,043
|
22
|
0.12
|
67,204
|
18
|
0.11
|
||||||||||||||||||
Other investments
|
18,427
|
186
|
4.05
|
18,427
|
233
|
5.09
|
||||||||||||||||||
Interest Earning Assets
|
4,223,570
|
33,977
|
3.22
|
3,659,614
|
33,977
|
3.72
|
||||||||||||||||||
Cash and due from banks
|
54,120
|
45,714
|
||||||||||||||||||||||
Other assets, net
|
157,070
|
163,080
|
||||||||||||||||||||||
Total Assets
|
$
|
4,434,760
|
$
|
3,868,408
|
||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Savings and interest-bearing checking
|
$
|
2,260,172
|
689
|
0.12
|
$
|
1,754,503
|
505
|
0.12
|
||||||||||||||||
Time deposits
|
305,390
|
453
|
0.59
|
494,411
|
1,883
|
1.53
|
||||||||||||||||||
Other borrowings
|
108,863
|
964
|
3.55
|
153,447
|
904
|
2.37
|
||||||||||||||||||
Interest Bearing Liabilities
|
2,674,425
|
2,106
|
0.32
|
2,402,361
|
3,292
|
0.55
|
||||||||||||||||||
Non-interest bearing deposits
|
1,314,153
|
1,054,388
|
||||||||||||||||||||||
Other liabilities
|
57,402
|
70,053
|
||||||||||||||||||||||
Shareholders’ equity
|
388,780
|
341,606
|
||||||||||||||||||||||
Total liabilities and
|
||||||||||||||||||||||||
shareholders’ equity
|
$
|
4,434,760
|
$
|
3,868,408
|
||||||||||||||||||||
Net Interest Income
|
$
|
31,871
|
$
|
30,685
|
||||||||||||||||||||
Net Interest Income as a Percent
of Average Interest Earning Assets
|
3.02
|
%
|
3.36
|
%
|
(1) | Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis assuming a marginal tax rate of 21%. |
(2)
|
Annualized
|
Six Months Ended
June 30,
|
||||||||||||||||||||||||
2021
|
2020
|
|||||||||||||||||||||||
Average
Balance
|
Interest
|
Rate (2)
|
Average
Balance
|
Interest
|
Rate (2)
|
|||||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Taxable loans
|
$
|
2,840,224
|
$
|
56,065
|
3.98
|
%
|
$
|
2,832,876
|
$
|
61,481
|
4.36
|
%
|
||||||||||||
Tax-exempt loans (1)
|
6,624
|
166
|
5.07
|
7,438
|
185
|
5.00
|
||||||||||||||||||
Taxable securities
|
845,895
|
6,452
|
1.52
|
501,720
|
5,906
|
2.35
|
||||||||||||||||||
Tax-exempt securities (1)
|
338,692
|
3,775
|
2.22
|
92,040
|
1,488
|
3.23
|
||||||||||||||||||
Interest bearing cash
|
86,384
|
51
|
0.12
|
52,814
|
146
|
0.56
|
||||||||||||||||||
Other investments
|
18,427
|
374
|
4.10
|
18,393
|
471
|
5.15
|
||||||||||||||||||
Interest Earning Assets
|
4,136,246
|
66,883
|
3.25
|
3,505,281
|
69,677
|
3.99
|
||||||||||||||||||
Cash and due from banks
|
55,239
|
47,663
|
||||||||||||||||||||||
Other assets, net
|
153,540
|
164,167
|
||||||||||||||||||||||
Total Assets
|
$
|
4,345,025
|
$
|
3,717,111
|
||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||
Savings and interest-bearing checking
|
$
|
2,200,620
|
1,364
|
0.13
|
$
|
1,685,046
|
2,435
|
0.29
|
||||||||||||||||
Time deposits
|
322,535
|
1,034
|
0.65
|
544,642
|
4,653
|
1.72
|
||||||||||||||||||
Other borrowings
|
108,844
|
1,926
|
3.58
|
126,491
|
1,592
|
2.53
|
||||||||||||||||||
Interest Bearing Liabilities
|
2,631,999
|
4,324
|
0.33
|
2,356,179
|
8,680
|
0.74
|
||||||||||||||||||
Non-interest bearing deposits
|
1,266,607
|
955,114
|
||||||||||||||||||||||
Other liabilities
|
61,950
|
60,540
|
||||||||||||||||||||||
Shareholders’ equity
|
384,469
|
345,278
|
||||||||||||||||||||||
Total liabilities and
|
||||||||||||||||||||||||
shareholders’ equity
|
$
|
4,345,025
|
$
|
3,717,111
|
||||||||||||||||||||
Net Interest Income
|
$
|
62,559
|
$
|
60,997
|
||||||||||||||||||||
Net Interest Income as a Percent
of Average Interest Earning Assets
|
3.04
|
%
|
3.49
|
%
|
(1)
|
Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis assuming a marginal tax rate of 21%.
|
(2)
|
Annualized
|
Total Commercial Loans
|
||||||||||||||||||||
Watch Credits
|
Percent of Loan
|
|||||||||||||||||||
Loan Category
|
All Loans
|
Performing
|
Non-accrual
|
Total
|
Category in Watch Credit
|
|||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||
Land
|
$
|
13,523
|
$
|
162
|
$
|
-
|
$
|
162
|
1.2
|
%
|
||||||||||
Land Development
|
11,498
|
34
|
-
|
34
|
0.3
|
|||||||||||||||
Construction
|
70,347
|
-
|
-
|
-
|
0.0
|
|||||||||||||||
Income Producing
|
369,262
|
2,337
|
-
|
2,337
|
0.6
|
|||||||||||||||
Owner Occupied
|
340,061
|
13,400
|
-
|
13,400
|
3.9
|
|||||||||||||||
Total Commercial Real Estate Loans
|
$
|
804,691
|
$
|
15,933
|
-
|
$
|
15,933
|
2.0
|
||||||||||||
Other Commercial Loans
|
$
|
439,856
|
$
|
12,560
|
242
|
$
|
12,802
|
2.9
|
||||||||||||
Total non-performing commercial loans
|
$
|
242
|
Total Commercial Loans
|
||||||||||||||||||||
Watch Credits
|
Percent of
Loan
|
|||||||||||||||||||
Loan Category
|
All Loans
|
Performing
|
Non-accrual
|
Total
|
Category in
Watch Credit
|
|||||||||||||||
(Dollars in thousands)
|
||||||||||||||||||||
Land
|
$
|
14,567
|
$
|
116
|
$
|
-
|
$
|
116
|
0.8
|
%
|
||||||||||
Land Development
|
12,176
|
36
|
-
|
36
|
0.3
|
|||||||||||||||
Construction
|
68,724
|
36
|
-
|
36
|
0.1
|
|||||||||||||||
Income Producing
|
358,603
|
3,699
|
-
|
3,699
|
1.0
|
|||||||||||||||
Owner Occupied
|
360,510
|
24,693
|
745
|
25,438
|
7.1
|
|||||||||||||||
Total Commercial Real Estate Loans
|
$
|
814,580
|
$
|
28,580
|
745
|
$
|
29,325
|
3.6
|
||||||||||||
Other Commercial Loans
|
$
|
427,835
|
$
|
16,059
|
695
|
$
|
16,754
|
3.9
|
||||||||||||
Total non-performing commercial loans
|
$
|
1,440
|
Y>&--H7S-H5U 12P 9LLQ.0!SMT/V@OVP/!>I>.?ASI7
MATG6/#WAK7;75;_45C;:?*R@2(, 6*J[MNZ$A<$]:ZW]HWP]\(_BYKWAKXC:
MY\3M,'AK2K3RYM)LI4GFOP',@C0*^Y6);:PVD@#^'J,(<\(PC--)W;M>[?Z&
MLN2;E*+3:LE?9(X3XX_ ?X1^!?V:;GQ[HWAJ_M-4UX6DVDQ:I?RE[+S]C>6%
M5]IVQB1OGWG. "]-O);32M)AD*0LD;%//D4'#NY!;+9P" .G.%.%7,*KZ
MG;Z/;2L-T8D=G+.N&*AMR*%VEBN>. <.^\!?!/\ 9Y\/:K+KOB"R^+GB^[MG
MM[/2M-;%I;%E(\QW1S@CUW!AGY5S\P]%^"GQ$\)_&+]DVY^$U[XJL/!_B6&W
M:U5]1D6))4$_FHR$D!@1\C '<,,<8QF*]3F7M*2:NTF_+^NI5&'*^2HT]VEY
MB>"?@E\%_P!J[P#XBN? GAF_\#ZYI
(;[7-<_:&AU'5+R0R37$M@,D]@!OP !@ #@ "ODRBL
M'1?.YJ33?H:>T7*HM'K&C>*-._9Y^/UIJ_A/65\7Z1H\Z%+Z./R1>0R0@3(
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M3DG)_N^]<916D822:E>6T5O*,9KEDKHA2<7='L_P 6?VPOBM\"+>&/&6
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M&ICA\T*D<"$Y*QQJ J GT'..
T3YK-\?B,/5P^"PEE4K-J[U245=NVEWV1\V?&C]D[QY\#-)BU
M;6XK'4-'=UB:_P!*G:6.)V^ZKAU1AG'7;C.!G) KQJNCTKQ[K5CX R;3V=NGF%%%%8GKA1110 4444 %%%% !1110 4444 %%%% !1110 4444 %
M%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 44
M44 %%%% !1110 4444 %%%% 'H?[//\ R7+P1_V$5_\ 06K](*_-_P#9Y_Y+
MEX(_["*_^@M7Z05]#EO\.7K^A^">(?\ R,*/^#_VZ04445ZY^5!1110 5\!_
M\%-/^1P^'_\ V#;K_P!')7WY7P'_ ,%-/^1P^'__ K_T?4:TFH1=O9>U^3Z>IX3X1\):MX[\26&@:%:?;M6OG\NWMQ(D>]L$XW.0H
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MY5)J[>BWT26Y\*T5]F?]GOPG\/?VD_A9+H=C"_A7Q3?PL^E7 \Z%2LL>]0
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MI8>A*?+%3;32T:NMWOTMK^!\7T5]D:I^S-9#]N2V\.1:7 GA.
VOK73)+@K<"-;Y'2"0VZ1O"TC[_ #A^\ &&T]2_:(^)
M=YIT/B/0U\*)X?N?&,7@K3[#4-/N?M>HS"[^R7%ZLBW(6)%D2=E@\N1MD.3)
MDX !]5T5\LZI\4;_ $C6O%_B[PIX>T74?&&N>-K+P#I3W >SB&
M([>ZCCF5;N)1GY+@2+\[\?.V=/P+\:/"'Q,U;4-/\,:C<:PVGR30W-W!IUT+
M..6*4Q20_:FC$)E5A_JPY?:0V-I!J3X@?PM\,9[&VUV[O#?7R22P6&E:7=
M:G=O%'CS)?(M8I)!$FY0TA4(I=02"P! *GQU^'^H_%#X3:]X0TJXM[*36(XK
M.:6X9E1;5I4%P!M4DDP^8 ,8)(!(!)%&R_9N^'UCI&OZ;_8]W=VVNV(TR^:_
MU>]NYC9@L1:QRRS-)# -S8BB94&X_+S711_%3PI,VK>7K4$L>E:5!K=Y/&&:
M&.RF65HIA(!M966"4_*2<*"1@C.!)^T9\/X]=L]%36;BYU6ZL;;5!:VFEW<[
MP6?,=SG>S?:)_OYQYAQ
MCBNMN+J&UMI+B>5(;>-#(\LC!450,EB3P !SFO,_"?[3/PZ\;ZU;:3H^M74M
M[>6LU]9_:=(O;6*]MHAE[BWEEA6.:$9'[V-F0[EP3N&0#%^+'P%MM8T>T3PO
MX:TN_NUUZ;7YTO/$6HZ)7]UJMZFG*P@2:XE,AC1F^9U12L8D?#.(PQ )P.#_ &7?VG-&
M^*'@'PXFN>()I_%6I6%UK#376ES6=I);K+N98;DQ);S>0DL,;^4[%2IW\AJ[
MWP?^T5X \=:T-+T?5[I[B2TFU"UEN])O+2WO[:)E$DUI/-"D5U&-Z'?"SC#*
MP."#0!H6OP5\(6?CE?%R:?=/K$*&.%Q,LKSAB"\15D#'?T/O_ ,+/!,?PU^&GA7PG$_FIHFEVVG^9G.\Q
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MO"
PG)^T;P!RH0EV;[EHH ^&M+\9>*OC!\9
M-3TZ[\>Z#X/\30^*);33=*_X6!=VNIV%A9W)Q'_PCT<20W33Q1/)YD\LF4G#
M#Y$6,?0_[5GC75_ ?P7U'4-&U+^PIY[VPT^?7-H(TFUN+N*&XO"6!5?*B=WW
M-\JD G@5Z]10!^?>M>+;'P[J7Q.\5_#OQAK%QX 160I''C8 V_@@ ^@K"V-E8V
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MA^RY:_%"Y\?W-_K%NTOB8Z,8(+S31