Indiana
|
35‑1559596
|
(State of incorporation)
|
(I.R.S. Employer Identification No.)
|
Common Stock, no par value
|
Nasdaq Global Select Market
|
(Title of class)
|
(Name of each exchange on which registered)
|
Large
accelerated filer [X]
|
Accelerated filer [ ]
|
Non-accelerated filer* [ ]
|
Smaller
reporting company [ ]
|
Emerging
growth company [ ]
|
Page Number
|
||
PART I
|
||
PART II
|
||
PART III
|
||
PART IV
|
||
· |
the effects of future economic, business and market conditions and changes, both domestic and foreign;
|
· |
governmental monetary and fiscal policies;
|
· |
the timing and scope of any legislative and regulatory changes, including changes in banking, securities and tax laws and regulations and their application by
our regulators;
|
· |
the risks of changes in interest rates on the levels, composition and costs of deposits, loan demand, and the values and liquidity of loan collateral,
securities and other interest sensitive assets and liabilities;
|
· |
changes in borrowers’ credit risks and payment behaviors;
|
· |
changes in the availability and cost of credit and capital in the financial markets;
|
· |
the effects of disruption and volatility in capital markets on the value of our investment portfolio;
|
· |
cyber-security risks and or cyber-security damage that could result from attacks on the Company’s or third-party service providers networks or data of the
Company;
|
· |
changes in the prices, values and sales volumes of residential and commercial real estate;
|
· |
the effects of competition from a wide variety of local, regional, national and other providers of financial, investment and insurance services;
|
· |
changes in technology or products that may be more difficult or costly, or less effective than anticipated;
|
· |
the effects of war or other conflicts, acts of terrorism or other catastrophic events, including storms, droughts, tornados and flooding, that may affect
general economic conditions, including agricultural production and demand and prices for agricultural goods and land used for agricultural purposes, generally and in our markets;
|
· |
the failure of assumptions and estimates used in our reviews of our loan portfolio, underlying the establishment of reserves for possible loan losses, our
analysis of our capital position and other estimates;
|
· |
changes in the scope and cost of FDIC insurance, the state of Indiana’s Public Deposit Insurance Fund and other coverages;
|
· |
the effects of the Tax Cuts and Jobs Act, including any effects on the housing market, and on the demand for home equity loans and other loan products that we
offer;
|
· |
changes in accounting policies, rules and practices;
|
· |
the risks of mergers, acquisitions and divestitures, including, without limitation, the related time and costs of implementing such transactions, integrating
operations as part of these transactions and possible failures to achieve expected gains, revenue growth and/or expense savings from such transactions; and
|
·
|
the risks noted in the Risk Factors discussed under Item 1A of Part 1 of this Annual Report on Form 10-K, as well as other risks and
uncertainties set forth from time to time in the Company’s other filings with the Securities and Exchange Commission (the “SEC”).
|
·
|
A ratio of minimum Common Equity Tier 1 Capital equal to 4.5% of risk-weighted assets;
|
·
|
An increase in the minimum required amount of Tier 1 Capital from 4% to 6% of risk-weighted assets;
|
·
|
A continuation of the minimum required amount of Total Capital (Tier 1 plus Tier 2) at 8% of risk-weighted
assets; and
|
·
|
A minimum leverage ratio of Tier 1 Capital to total quarterly average assets equal to 4% in all circumstances.
|
·
|
A Common Equity Tier 1 Capital ratio to risk-weighted assets of 6.5% or more;
|
·
|
A ratio of Tier 1 Capital to total risk-weighted assets of 8% or more (6% under Basel I);
|
·
|
A ratio of Total Capital to total risk-weighted assets of 10% or more (the same as Basel I); and
|
·
|
A leverage ratio of Tier 1 Capital to total adjusted average quarterly assets of 5% or greater.
|
· |
potential exposure to unknown or contingent liabilities of banks and businesses we acquire;
|
· |
exposure to potential asset quality issues of the acquired bank or related business;
|
· |
difficulty and expense of integrating the operations and personnel of banks and businesses we acquire; and
|
· |
the possible loss of key employees and customers of the banks and businesses we acquire.
|
2018
|
2017
|
||||||
Cash
|
Cash
|
||||||
High*
|
Low*
|
Dividend
|
High*
|
Low*
|
Dividend
|
||
Fourth quarter
|
$47.41
|
$37.79
|
$0.260
|
$52.43
|
$45.26
|
$0.220
|
|
Third quarter
|
$51.25
|
$46.35
|
$0.260
|
$49.22
|
$41.30
|
$0.220
|
|
Second quarter
|
$51.15
|
$45.15
|
$0.260
|
$48.70
|
$41.38
|
$0.220
|
|
First quarter
|
$51.76
|
$45.01
|
$0.220
|
$48.32
|
$39.68
|
$0.190
|
(a)
|
the number of securities to be issued upon the exercise of outstanding options, warrants and rights;
|
||
(b)
|
|
the weighted-average exercise price of such outstanding options, warrants and rights; and
|
|
(c)
|
|
other than securities to be issued upon the exercise of such outstanding options, warrants and rights, the
|
|
number of securities remaining available for future issuance under the plans.
|
Number of securities
|
|||
remaining available
|
|||
Number of securities to be
|
Weighted-average
|
for future issuance
|
|
issued upon exercise of
|
exercise price of
|
under equity
|
|
Plan category
|
outstanding options
|
outstanding options
|
compensation plans
|
Equity compensation plans
|
|||
approved by security
|
|||
holders(1)
|
0
|
$0.00
|
839,459
|
Equity compensation plans
|
|||
not approved by security
|
|||
holders
|
0
|
0.00
|
0
|
Total
|
0
|
$0.00
|
839,459
|
Lakeland Financial Corporation
|
INDEX
|
12/31/13
|
12/31/14
|
12/31/15
|
12/31/16
|
12/31/17
|
12/31/18
|
|
Lakeland Financial Corporation
|
$100.00
|
$113.93
|
$124.93
|
$194.86
|
$203.26
|
$172.01
|
|
Nasdaq Composite Index
|
100.00
|
114.75
|
122.74
|
133.62
|
173.22
|
168.30
|
|
SNL U.S. Bank Nasdaq Index
|
100.00
|
103.57
|
111.80
|
155.02
|
163.20
|
137.56
|
Maximum Number (or
|
||||||||
Total Number of
|
Appropriate Dollar
|
|||||||
Shares Purchased as
|
Value) of Shares that
|
|||||||
Part of Publicly
|
May Yet Be Purchased
|
|||||||
Total Number of
|
Average Price
|
Announced Plans or
|
Under the Plans or
|
|||||
Period
|
|
Shares Purchased
|
|
Paid per Share
|
|
Programs
|
|
Programs(1)
|
10/01/18-10/31/18
|
0
|
$0.00
|
0
|
$0.00
|
||||
11/01/18-11/30/18
|
1,023
|
43.68
|
0
|
0.00
|
||||
12/01/18-12/31/18
|
0
|
|
0.00
|
|
0
|
|
0.00
|
|
Total
|
1,023
|
$43.68
|
0
|
$0.00
|
(1)
|
Does not reflect $30 million shares that were authorized for purchase after the periods reflected in this table.
|
(in thousands except share and per share data)
|
2018
|
2017
|
2016
|
2015
|
2014
|
||||
Ending period balances
|
|||||||||
Assets
|
$4,875,254
|
$4,682,976
|
$4,290,025
|
$3,766,286
|
$3,443,284
|
||||
Deposits
|
4,044,065
|
4,008,655
|
3,577,912
|
3,183,421
|
2,873,120
|
||||
Loans, net of deferred fees
|
3,914,745
|
3,818,459
|
3,470,927
|
3,080,929
|
2,762,320
|
||||
Allowance for loan losses
|
48,453
|
47,121
|
43,718
|
43,610
|
46,262
|
||||
Total equity
|
521,704
|
468,667
|
427,067
|
392,901
|
361,385
|
||||
Average balances
|
|||||||||
Total assets
|
$4,758,392
|
$4,443,106
|
$4,039,719
|
$3,597,190
|
$3,318,271
|
||||
Earning assets
|
4,461,366
|
4,183,112
|
3,799,963
|
3,384,178
|
3,141,290
|
||||
Investments
|
562,385
|
530,275
|
493,656
|
476,153
|
475,068
|
||||
Loans, net of deferred fees
|
3,843,912
|
3,610,908
|
3,225,635
|
2,885,568
|
2,650,678
|
||||
Total deposits
|
4,093,894
|
3,757,209
|
3,477,816
|
3,088,598
|
2,797,929
|
||||
Interest bearing deposits
|
3,235,867
|
2,967,902
|
2,753,466
|
2,478,674
|
2,299,578
|
||||
Interest bearing liabilities
|
3,382,507
|
3,178,439
|
2,872,691
|
2,589,915
|
2,461,352
|
||||
Total equity
|
487,062
|
450,796
|
416,034
|
378,106
|
343,135
|
||||
Income statement data
|
|||||||||
Net interest income
|
$151,271
|
$135,892
|
$118,481
|
$105,927
|
$102,303
|
||||
Net interest income-fully tax equivalent
|
153,088
|
139,015
|
120,719
|
107,902
|
104,232
|
||||
Provision for loan loss
|
6,400
|
3,000
|
1,150
|
0
|
0
|
||||
Non-interest income
|
40,110
|
36,009
|
32,864
|
31,479
|
30,053
|
||||
Non-interest expense
|
86,037
|
79,267
|
72,978
|
68,206
|
66,166
|
||||
Net income
|
80,411
|
57,330
|
52,084
|
46,367
|
43,805
|
||||
Per share data *
|
|||||||||
Basic net income per common share
|
$3.18
|
$2.28
|
$2.08
|
$1.86
|
$1.77
|
||||
Diluted net income per common share
|
3.13
|
2.23
|
2.05
|
1.84
|
1.74
|
||||
Cash dividends declared per common share
|
1.00
|
0.85
|
0.73
|
0.63
|
0.55
|
||||
Dividend payout
|
31.95%
|
38.12%
|
35.61%
|
34.36%
|
31.42%
|
||||
Book value per common share
|
20.62
|
18.60
|
17.01
|
15.74
|
14.55
|
||||
Basic weighted average common shares outstanding
|
25,288,533
|
25,181,208
|
25,056,095
|
24,926,354
|
24,803,295
|
||||
Diluted weighted average common shares outstanding
|
25,727,831
|
25,663,381
|
25,460,727
|
25,245,569
|
25,172,183
|
||||
Key ratios
|
|||||||||
Return on average assets
|
1.69%
|
1.29%
|
1.29%
|
1.29%
|
1.32%
|
||||
Return on average total equity
|
16.51%
|
12.72%
|
12.52%
|
12.26%
|
12.77%
|
||||
Equity to average assets
|
10.24%
|
10.15%
|
10.30%
|
10.51%
|
10.34%
|
||||
Net interest margin
|
3.43%
|
3.33%
|
3.18%
|
3.19%
|
3.32%
|
||||
Efficiency
|
44.96%
|
46.11%
|
48.22%
|
49.64%
|
49.99%
|
||||
Asset Quality
|
|||||||||
Net charge offs to average loans
|
0.13%
|
-0.01%
|
0.03%
|
0.09%
|
0.10%
|
||||
Loan loss reserve to total loans
|
1.24%
|
1.23%
|
1.26%
|
1.42%
|
1.67%
|
||||
Loan loss reserve to nonperforming loans
|
667.40%
|
500.91%
|
653.31%
|
334.04%
|
337.51%
|
||||
Nonperforming assets to total loans
|
0.19%
|
0.25%
|
0.20%
|
0.43%
|
0.51%
|
||||
Other Data
|
|||||||||
Full-time equivalent employees
|
553
|
539
|
524
|
518
|
496
|
||||
Offices
|
49
|
49
|
48
|
47
|
46
|
· |
the length of time and the extent to which the market value has been less than amortized cost;
|
· |
the financial condition and near-term prospects of the issuer;
|
· |
the underlying fundamentals of the relevant market and the outlook for such market for the near future; and
|
· |
our intent and ability to hold the security for a period of time sufficient to allow for any anticipated recovery in market value.
|
(dollars in thousands)
|
2018
|
2017
|
2016
|
||
Income Statement Summary:
|
|||||
Net interest income
|
$151,271
|
$135,892
|
$118,481
|
||
Provision for loan losses
|
6,400
|
3,000
|
1,150
|
||
Noninterest income
|
40,110
|
36,009
|
32,864
|
||
Noninterest expense
|
86,037
|
79,267
|
72,978
|
||
Other Data:
|
|||||
Efficiency ratio (1)
|
44.96%
|
46.11%
|
48.22%
|
||
Dilutive EPS
|
$3.13
|
$2.23
|
$2.05
|
||
Tangible capital ratio (2)
|
10.63%
|
9.93%
|
9.89%
|
||
Net charge-offs to average loans
|
0.13%
|
-0.01%
|
0.03%
|
||
Net interest margin
|
3.43%
|
3.33%
|
3.18%
|
||
Noninterest income to total revenue
|
20.96%
|
20.95%
|
21.71%
|
(1)
|
Noninterest expense/Net interest income plus Noninterest income
|
(2)
|
Tangible common equity, tangible assets, and the tangible capital ratio are non-GAAP financial measures calculated using GAAP amounts.
Tangible common equity is calculated by excluding the balance of goodwill and other intangible assets from the calculation of stockholders' equity, net of deferred tax. Tangible assets are calculated by excluding the balance of goodwill
and other intangible assets from the calculation of total assets, net of deferred tax. The tangible capital ratio is calculated by dividing tangible common equity by tangible assets.
|
2018
|
2017
|
2016
|
||||||||||||||||||
Average
|
Interest
|
Yield (1)/
|
Average
|
Interest
|
Yield (1)/
|
Average
|
Interest
|
Yield (1)/
|
||||||||||||
(fully tax equivalent basis, dollars in thousands)
|
Balance
|
Income
|
Rate
|
Balance
|
Income
|
Rate
|
Balance
|
Income
|
Rate
|
|||||||||||
Earning Assets
|
||||||||||||||||||||
Loans:
|
||||||||||||||||||||
Taxable (2)(3)
|
$3,821,182
|
$181,451
|
4.75
|
%
|
$3,589,734
|
$150,295
|
4.19
|
%
|
$3,213,188
|
$124,830
|
3.88
|
%
|
||||||||
Tax exempt (1)
|
22,730
|
1,016
|
4.47
|
21,174
|
1,103
|
5.21
|
12,447
|
687
|
5.52
|
|||||||||||
Investments: (1)
|
||||||||||||||||||||
Available for sale
|
562,385
|
17,411
|
3.10
|
530,275
|
17,069
|
3.23
|
493,656
|
15,319
|
3.10
|
|||||||||||
Short-term investments
|
3,868
|
49
|
1.27
|
5,565
|
27
|
0.49
|
6,007
|
14
|
0.23
|
|||||||||||
Interest bearing deposits
|
51,201
|
860
|
1.68
|
36,364
|
327
|
0.90
|
74,665
|
339
|
0.45
|
|||||||||||
Total earning assets
|
$4,461,366
|
$200,787
|
4.50
|
%
|
$4,183,112
|
$168,821
|
4.04
|
%
|
$3,799,963
|
$141,189
|
3.72
|
%
|
||||||||
Less: Allowance for loan losses
|
(47,722)
|
(44,849)
|
(43,274)
|
|||||||||||||||||
Nonearning Assets
|
||||||||||||||||||||
Cash and due from banks
|
144,727
|
114,967
|
110,104
|
|||||||||||||||||
Premises and equipment
|
56,842
|
55,141
|
49,782
|
|||||||||||||||||
Other nonearning assets
|
143,179
|
134,735
|
123,144
|
|||||||||||||||||
Total assets
|
$4,758,392
|
$4,443,106
|
$4,039,719
|
|||||||||||||||||
Interest Bearing Liabilities
|
||||||||||||||||||||
Savings deposits
|
$257,959
|
$331
|
0.13
|
%
|
$272,811
|
$401
|
0.15
|
%
|
$264,669
|
$441
|
0.17
|
%
|
||||||||
Interest bearing checking accounts
|
1,475,776
|
17,940
|
1.22
|
1,401,216
|
9,999
|
0.71
|
1,282,257
|
5,654
|
0.44
|
|||||||||||
Time deposits:
|
||||||||||||||||||||
In denominations under $100,000
|
265,604
|
4,017
|
1.51
|
241,170
|
2,927
|
1.21
|
246,971
|
2,832
|
1.15
|
|||||||||||
In denominations over $100,000
|
1,236,528
|
22,625
|
1.83
|
1,052,705
|
13,699
|
1.30
|
959,569
|
10,017
|
1.04
|
|||||||||||
Miscellaneous short-term borrowings
|
115,711
|
1,143
|
0.99
|
179,579
|
1,446
|
0.81
|
88,265
|
352
|
0.40
|
|||||||||||
Long-term borrowings and
|
||||||||||||||||||||
subordinated debentures
|
30,929
|
1,643
|
5.31
|
30,958
|
1,334
|
4.31
|
30,960
|
1,174
|
3.79
|
|||||||||||
Total interest bearing liabilities
|
$3,382,507
|
$47,699
|
1.41
|
%
|
$3,178,439
|
$29,806
|
0.94
|
%
|
$2,872,691
|
$20,470
|
0.71
|
%
|
||||||||
Noninterest Bearing Liabilities
|
||||||||||||||||||||
Demand deposits
|
858,027
|
789,307
|
724,350
|
|||||||||||||||||
Other liabilities
|
30,796
|
24,564
|
26,644
|
|||||||||||||||||
Stockholders' Equity
|
487,062
|
450,796
|
416,034
|
|||||||||||||||||
Total liabilities and stockholders' equity
|
$4,758,392
|
$4,443,106
|
$4,039,719
|
|||||||||||||||||
Interest Margin Recap
|
||||||||||||||||||||
Interest income/average earning assets
|
200,787
|
4.50
|
168,821
|
4.04
|
141,189
|
3.72
|
||||||||||||||
Interest expense/average earning assets
|
47,699
|
1.07
|
29,806
|
0.71
|
20,470
|
0.54
|
||||||||||||||
Net interest income and margin
|
$153,088
|
3.43
|
%
|
$139,015
|
3.33
|
%
|
$120,719
|
3.18
|
%
|
(1)
|
Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate for 2018 and 35 percent tax rate for 2017
and 2016. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1, 1983 included the Tax Equity and Fiscal Responsibility Act of 1982 (“TEFRA”) adjustment applicable to nondeductible interest
expenses. Taxable equivalent basis adjustments were $1.8 million, $3.1 million and $2.2 million for the years ended December 31, 2018, 2017 and 2016, respectively.
|
(2)
|
Loan fees, which are immaterial in relation to total taxable loan interest income for the years ended December 31, 2018, 2017 and 2016,
are included as taxable loan interest income.
|
(3)
|
Nonaccrual loans are included in the average balance of taxable loans.
|
2018 Over (Under) 2017 (1)
|
2017 Over (Under) 2016 (1)
|
||||||||||
Attributable to
|
Total
|
Attributable to
|
Total
|
||||||||
Volume
|
Rate
|
Change
|
Volume
|
Rate
|
Change
|
||||||
Interest Income (2)
|
|||||||||||
Loans:
|
|||||||||||
Taxable
|
$10,112
|
$21,044
|
$31,156
|
$15,312
|
$10,153
|
$25,465
|
|||||
Tax exempt
|
77
|
(164)
|
(87)
|
457
|
(41)
|
416
|
|||||
Investments:
|
|||||||||||
Available for sale
|
1,009
|
(667)
|
342
|
1,165
|
585
|
1,750
|
|||||
Short-term investments
|
(10)
|
32
|
22
|
(1)
|
14
|
13
|
|||||
Interest bearing deposits
|
170
|
363
|
533
|
(232)
|
220
|
(12)
|
|||||
Total interest income
|
11,358
|
20,608
|
31,966
|
16,701
|
10,931
|
27,632
|
|||||
Interest Expense
|
|||||||||||
Savings deposits
|
(21)
|
(49)
|
(70)
|
13
|
(53)
|
(40)
|
|||||
Interest bearing checking accounts
|
558
|
7,383
|
7,941
|
567
|
3,778
|
4,345
|
|||||
Time deposits:
|
|||||||||||
In denominations under $100,000
|
318
|
772
|
1,090
|
(68)
|
163
|
95
|
|||||
In denominations over $100,000
|
2,684
|
6,242
|
8,926
|
1,040
|
2,642
|
3,682
|
|||||
Miscellaneous short-term borrowings
|
(585)
|
282
|
(303)
|
551
|
543
|
1,094
|
|||||
Long-term borrowings and
|
|||||||||||
subordinated debentures
|
(1)
|
310
|
309
|
0
|
160
|
160
|
|||||
Total interest expense
|
2,953
|
14,940
|
17,893
|
2,103
|
7,233
|
9,336
|
|||||
Net Interest Income (tax equivalent)
|
$8,405
|
$5,668
|
$14,073
|
$14,598
|
$3,698
|
$18,296
|
(1)
|
The earning assets and interest bearing liabilities used to calculate interest differentials are based on average daily balances for
2018, 2017 and 2016. The changes in net interest income are created by changes in interest rates and changes in the volumes of loans, investments, deposits and borrowings. In the table above, changes attributable to volume are computed
using the change in volume from the prior year multiplied by the previous year’s rate, and changes attributable to rate are computed using the change in rate from the prior year multiplied by the previous year’s volume. The change in
interest or expense due to both rate and volume has been allocated between factors in proportion to the relationship of the absolute dollar amounts of the change in each.
|
(2)
|
Tax exempt income was converted to a fully taxable equivalent basis at a 21 percent tax rate for 2018 and 35 percent tax rate for 2017
and 2016. The tax equivalent rate for tax exempt loans and tax exempt securities acquired after January 1, 1983 included the TEFRA adjustment applicable to nondeductible interest expense.
|
% Change From
|
|||||||||
Prior Year
|
|||||||||
(dollars in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
Wealth advisory fees
|
$6,344
|
|
$5,481
|
|
$4,805
|
|
15.7%
|
|
14.1%
|
Investment brokerage fees
|
1,458
|
|
1,273
|
|
1,010
|
|
14.5%
|
|
26.0%
|
Service charges on deposit accounts
|
15,831
|
|
13,696
|
|
12,013
|
|
15.6%
|
|
14.0%
|
Loan and service fees
|
9,291
|
|
7,900
|
|
7,681
|
|
17.6%
|
|
2.9%
|
Merchant card fee income
|
2,461
|
|
2,279
|
|
2,098
|
|
8.0%
|
|
8.6%
|
Bank owned life insurance
|
1,244
|
|
1,768
|
|
1,392
|
-29.6%
|
27.0%
|
||
Other income
|
2,381
|
|
2,598
|
|
2,213
|
-8.4%
|
17.4%
|
||
Mortgage banking income
|
1,150
|
|
982
|
|
1,586
|
|
17.1%
|
|
-38.1%
|
Net securities gains (losses)
|
(50)
|
|
32
|
|
66
|
|
-256.3%
|
|
-51.5%
|
Total noninterest income
|
$40,110
|
|
$36,009
|
|
$32,864
|
|
11.4%
|
|
9.6%
|
Noninterest income to total revenue
|
21.0
|
%
|
21.0
|
%
|
21.7
|
%
|
% Change From
|
|||||||||
Prior Year
|
|||||||||
(dollars in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
Salaries and employee benefits
|
$48,353
|
|
$45,306
|
|
$41,656
|
|
6.7%
|
|
8.8%
|
Net occupancy expense
|
5,149
|
|
4,595
|
|
4,266
|
|
12.1%
|
|
7.7%
|
Equipment costs
|
5,243
|
|
4,629
|
|
3,850
|
|
13.3%
|
|
20.2%
|
Data processing fees and supplies
|
9,685
|
|
8,233
|
|
8,148
|
|
17.6%
|
|
1.0%
|
Corporate and business development
|
5,066
|
4,744
|
3,328
|
6.8%
|
42.5%
|
||||
FDIC insurance and other regulatory fees
|
1,701
|
1,798
|
2,001
|
-5.4%
|
-10.1%
|
||||
Professional fees
|
3,798
|
3,574
|
3,208
|
6.3%
|
11.4%
|
||||
Other expense
|
7,042
|
6,388
|
6,521
|
10.2%
|
-2.0%
|
||||
Total noninterest expense
|
$86,037
|
|
$79,267
|
|
$72,978
|
|
8.5%
|
|
8.6%
|
2018
|
2017
|
2016
|
|||||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
Amortized
|
Fair
|
||||||
(fully tax equivalent basis dollars in thousands)
|
Cost
|
Value
|
Cost
|
Value
|
Cost
|
Value
|
|||||
Securities available for sale:
|
|||||||||||
U.S. Treasury securities
|
$994
|
$987
|
$992
|
$997
|
$990
|
$1,003
|
|||||
U.S. government sponsored agencies
|
4,435
|
4,350
|
5,191
|
5,122
|
6,312
|
6,241
|
|||||
Mortgage-backed securities: residential
|
329,516
|
325,412
|
314,650
|
313,774
|
304,172
|
304,495
|
|||||
Mortgage-backed securities: commercial
|
38,712
|
38,141
|
44,208
|
44,211
|
46,936
|
47,073
|
|||||
State and municipal securities
|
217,964
|
216,659
|
172,375
|
174,389
|
146,917
|
145,379
|
|||||
Total debt securities available for sale
|
$591,621
|
$585,549
|
$537,416
|
$538,493
|
$505,327
|
$504,191
|
Within
|
After One
|
After Five Years
|
Over Ten
|
|||||||||||||
One Year
|
Within Five Years
|
Within Ten years
|
Years
|
|||||||||||||
Fair
|
Fair
|
Fair
|
Fair
|
|||||||||||||
Value
|
Yield
|
Value
|
Yield
|
Value
|
Yield
|
Value
|
Yield
|
|||||||||
(fully tax equivalent basis, dollars in thousands)
|
||||||||||||||||
U.S. Treasury securities
|
$0
|
0.00
|
%
|
$987
|
3.50
|
%
|
$0
|
0.00
|
%
|
$0
|
0.00
|
%
|
||||
U.S. government sponsor agency
|
0
|
0.00
|
%
|
1,995
|
0.41
|
%
|
0
|
0.00
|
%
|
2,355
|
3.00
|
%
|
||||
Mortgage-backed securities: residential
|
111
|
3.03
|
%
|
38,386
|
3.93
|
%
|
43,959
|
3.34
|
%
|
242,956
|
3.53
|
%
|
||||
Mortgage-backed securities: commercial
|
0
|
0.00
|
%
|
34,101
|
4.25
|
%
|
4,040
|
5.50
|
%
|
0
|
0.00
|
%
|
||||
State and municipal securities
|
2,541
|
3.43
|
%
|
19,540
|
3.80
|
%
|
32,656
|
3.45
|
%
|
161,922
|
3.82
|
%
|
||||
Total Securities
|
$2,652
|
3.41
|
%
|
$95,009
|
3.94
|
%
|
$80,655
|
3.49
|
%
|
$407,233
|
3.64
|
%
|
(dollars in thousands)
|
2018
|
2017
|
2016
|
2015
|
2014
|
||||
Commercial and industrial loans:
|
|||||||||
Working capital lines of credit loans
|
$690,620
|
$743,609
|
$624,404
|
$581,025
|
$544,043
|
||||
Non-working capital loans
|
714,759
|
675,072
|
644,086
|
598,487
|
491,330
|
||||
Total commercial and industrial loans
|
1,405,379
|
1,418,681
|
1,268,490
|
1,179,512
|
1,035,373
|
||||
Commercial real estate and multi-family residential loans:
|
|||||||||
Construction and land development loans
|
266,805
|
224,474
|
245,182
|
230,719
|
156,636
|
||||
Owner occupied loans
|
586,325
|
538,603
|
469,705
|
412,026
|
403,154
|
||||
Nonowner occupied loans
|
520,901
|
508,121
|
458,404
|
407,883
|
394,458
|
||||
Multi-family loans
|
195,604
|
173,715
|
127,632
|
79,425
|
71,811
|
||||
Total commercial real estate and multi-family residential loans
|
1,569,635
|
1,444,913
|
1,300,923
|
1,130,053
|
1,026,059
|
||||
Agri-business and agricultural loans:
|
|||||||||
Loans secured by farmland
|
177,503
|
186,437
|
172,633
|
164,375
|
137,407
|
||||
Loans for agricultural production
|
193,010
|
196,404
|
222,210
|
141,719
|
136,380
|
||||
Total agri-business and agricultural loans
|
370,513
|
382,841
|
394,843
|
306,094
|
273,787
|
||||
Other commercial loans
|
95,657
|
124,076
|
98,270
|
85,075
|
75,715
|
||||
Total commercial loans
|
3,441,184
|
3,370,511
|
3,062,526
|
2,700,734
|
2,410,934
|
||||
Consumer 1-4 family mortgage loans:
|
|||||||||
Closed end first mortgage loans
|
185,822
|
179,302
|
163,155
|
158,062
|
145,167
|
||||
Open end and junior lien loans
|
187,030
|
181,865
|
169,664
|
163,700
|
150,220
|
||||
Residential construction and land development loans
|
16,226
|
13,478
|
15,015
|
9,341
|
6,742
|
||||
Total consumer 1-4 family mortgage loans
|
389,078
|
374,645
|
347,834
|
331,103
|
302,129
|
||||
Other consumer loans
|
86,064
|
74,369
|
61,308
|
49,113
|
49,541
|
||||
Total consumer loans
|
475,142
|
449,014
|
409,142
|
380,216
|
351,670
|
||||
Subtotal
|
3,916,326
|
3,819,525
|
3,471,668
|
3,080,950
|
2,762,604
|
||||
Less: Allowance for loan losses
|
(48,453)
|
(47,121)
|
(43,718)
|
(43,610)
|
(46,262)
|
||||
Net deferred loan fees
|
(1,581)
|
(1,066)
|
(741)
|
(21)
|
(284)
|
||||
Loans, net
|
$3,866,292
|
$3,771,338
|
$3,427,209
|
$3,037,319
|
$2,716,058
|
2018
|
2017
|
2016
|
2015
|
2014
|
|||||
Commercial and industrial loans
|
35.89%
|
37.14%
|
36.54%
|
38.28%
|
37.48%
|
||||
Commercial real estate and multi-family residential loans
|
40.08%
|
37.83%
|
37.47%
|
36.68%
|
37.14%
|
||||
Agri-business and agricultural loans
|
9.46%
|
10.02%
|
11.36%
|
9.93%
|
9.91%
|
||||
Other commercial loans
|
2.44%
|
3.25%
|
2.83%
|
2.76%
|
2.74%
|
||||
Consumer 1-4 family mortgage loans
|
9.93%
|
9.81%
|
10.02%
|
10.75%
|
10.94%
|
||||
Other consumer loans
|
2.20%
|
1.95%
|
1.78%
|
1.60%
|
1.79%
|
||||
Total Loans
|
100.00%
|
100.00%
|
100.00%
|
100.00%
|
100.00%
|
Commercial
|
||||||||||||||||
Real Estate
|
||||||||||||||||
and
|
Agri-business
|
Consumer
|
||||||||||||||
Commercial and
|
Multi-family
|
and
|
Other
|
1-4 Family
|
Other
|
|||||||||||
(dollars in thousands)
|
Industrial
|
Residential
|
Agricultural
|
Commercial
|
Mortgage
|
Consumer
|
Total
|
Percent
|
||||||||
Within one year
|
$699,601
|
$286,261
|
$155,117
|
$31,461
|
$17,662
|
$13,149
|
$1,203,251
|
30.72
|
%
|
|||||||
After one year, within five years
|
581,655
|
840,277
|
136,908
|
25,773
|
81,591
|
42,198
|
1,708,402
|
43.62
|
||||||||
Over five years
|
120,305
|
440,828
|
78,205
|
38,423
|
288,935
|
30,717
|
997,413
|
25.47
|
||||||||
Nonaccrual loans
|
3,818
|
2,269
|
283
|
0
|
890
|
0
|
7,260
|
0.19
|
||||||||
Total loans
|
$1,405,379
|
$1,569,635
|
$370,513
|
$95,657
|
$389,078
|
$86,064
|
$3,916,326
|
100.00
|
%
|
% Balance Change
|
||||||||||||||||
2018
|
2017
|
2016
|
From Prior Year
|
|||||||||||||
(dollars in thousands)
|
Balance
|
Rate
|
Balance
|
Rate
|
Balance
|
Rate
|
2018
|
2017
|
||||||||
Noninterest bearing demand deposits
|
$858,027
|
0.00
|
%
|
$789,307
|
0.00
|
%
|
$724,350
|
0.00
|
%
|
9
|
%
|
9
|
%
|
|||
Savings and transaction accounts:
|
||||||||||||||||
Savings deposits
|
257,959
|
0.13
|
272,811
|
0.15
|
264,669
|
0.17
|
(5)
|
3
|
||||||||
Interest bearing demand deposits
|
1,475,776
|
1.22
|
1,401,216
|
0.71
|
1,282,257
|
0.44
|
5
|
9
|
||||||||
Time deposits:
|
||||||||||||||||
Deposits of $100,000 or more
|
1,236,528
|
1.83
|
1,052,705
|
1.30
|
959,569
|
1.04
|
17
|
10
|
||||||||
Other time deposits
|
265,604
|
1.51
|
241,170
|
1.21
|
246,971
|
1.15
|
10
|
(2)
|
||||||||
Total deposits
|
$4,093,894
|
1.10
|
%
|
$3,757,209
|
0.72
|
%
|
$3,477,816
|
0.54
|
%
|
9
|
%
|
8
|
%
|
|||
FHLB advances and other borrowings
|
146,640
|
1.90
|
210,537
|
1.32
|
119,225
|
1.28
|
(30)
|
77
|
||||||||
Total funding sources
|
$4,240,534
|
1.12
|
%
|
$3,967,746
|
0.75
|
%
|
$3,597,041
|
0.57
|
%
|
7
|
%
|
10
|
%
|
$100,000
|
% of
|
|||||||
(dollars in thousands)
|
or more
|
Other
|
Total
|
Total
|
||||
Within three months
|
$395,750
|
$41,423
|
$437,173
|
30.79
|
%
|
|||
Over three months, within six months
|
203,838
|
41,840
|
245,678
|
17.31
|
||||
Over six months, within twelve months
|
205,874
|
44,598
|
250,472
|
17.64
|
||||
Over twelve months
|
340,759
|
145,672
|
486,431
|
34.26
|
||||
Total time certificates of deposit
|
$1,146,221
|
$273,533
|
$1,419,754
|
100.00
|
%
|
(dollars in thousands)
|
2018
|
2017
|
2016
|
||||||
Retail
|
$1,588,225
|
39.3%
|
$1,530,368
|
38.2%
|
$1,388,637
|
38.8%
|
|||
Commercial
|
1,075,419
|
26.6%
|
963,064
|
24.0%
|
884,178
|
24.7%
|
|||
Public funds
|
1,215,533
|
30.0%
|
1,250,243
|
31.2%
|
1,206,920
|
33.8%
|
|||
Core deposits
|
3,879,177
|
95.9%
|
3,743,675
|
93.4%
|
3,479,735
|
97.3%
|
|||
Brokered deposits
|
164,888
|
4.1%
|
264,980
|
6.6%
|
98,177
|
2.7%
|
|||
Total deposits
|
$4,044,065
|
100.0%
|
$4,008,655
|
100.0%
|
$3,577,912
|
100.0%
|
(dollars in thousands)
|
2018
|
2017
|
2016
|
2015
|
2014
|
||||
Commercial and industrial loans
|
|||||||||
Past due accruing loans (90 days or more)
|
$0
|
$0
|
$0
|
$0
|
$101
|
||||
Nonaccrual loans(1)
|
3,818
|
4,922
|
2,224
|
5,109
|
4,230
|
||||
Subtotal nonperforming loans
|
3,818
|
4,922
|
2,224
|
5,109
|
4,331
|
||||
Commercial real estate and multi-family residential loans
|
|||||||||
Past due accruing loans (90 days or more)
|
0
|
0
|
0
|
0
|
0
|
||||
Nonaccrual loans(1)
|
2,269
|
3,621
|
3,723
|
7,174
|
7,204
|
||||
Subtotal nonperforming loans
|
2,269
|
3,621
|
3,723
|
7,174
|
7,204
|
||||
Agri-business and agricultural loans
|
|||||||||
Past due accruing loans (90 days or more)
|
0
|
0
|
0
|
0
|
0
|
||||
Nonaccrual loans(1)
|
283
|
282
|
283
|
471
|
486
|
||||
Subtotal nonperforming loans
|
283
|
282
|
283
|
471
|
486
|
||||
Other commercial loans
|
|||||||||
Past due accruing loans (90 days or more)
|
0
|
0
|
0
|
0
|
0
|
||||
Nonaccrual loans(1)
|
0
|
0
|
0
|
0
|
30
|
||||
Subtotal nonperforming loans
|
0
|
0
|
0
|
0
|
30
|
||||
Consumer 1-4 family mortgage loans
|
|||||||||
Past due accruing loans (90 days or more)
|
0
|
6
|
53
|
0
|
29
|
||||
Nonaccrual loans(1)
|
890
|
341
|
409
|
301
|
1,576
|
||||
Subtotal nonperforming loans
|
890
|
347
|
462
|
301
|
1,605
|
||||
Other consumer loans
|
|||||||||
Past due accruing loans (90 days or more)
|
0
|
0
|
0
|
0
|
0
|
||||
Nonaccrual loans(1)
|
0
|
235
|
0
|
0
|
51
|
||||
Subtotal nonperforming loans
|
0
|
235
|
0
|
0
|
51
|
||||
Total nonperforming loans
|
$7,260
|
$9,407
|
$6,692
|
$13,055
|
$13,707
|
(dollars in thousands)
|
2018
|
2017
|
2016
|
2015
|
2014
|
|||||
Amount of loans outstanding, net of deferred fees, December 31,
|
$3,914,745
|
$3,818,459
|
$3,470,927
|
$3,080,929
|
$2,762,320
|
|||||
Average daily loans outstanding during the year ended December 31,
|
$3,843,912
|
$3,610,908
|
$3,225,635
|
$2,885,568
|
$2,650,678
|
|||||
Allowance for loan losses, January 1,
|
$47,121
|
$43,718
|
$43,610
|
$46,262
|
$48,797
|
|||||
Loans charged-off:
|
||||||||||
Commercial and industrial loans
|
5,215
|
842
|
801
|
1,320
|
1,441
|
|||||
Commercial real estate and multi-family residential loans
|
491
|
406
|
566
|
1,114
|
2,560
|
|||||
Agri-business and agricultural loans
|
0
|
0
|
0
|
0
|
0
|
|||||
Other commercial loans
|
0
|
0
|
0
|
122
|
0
|
|||||
Consumer 1-4 family mortgage loans
|
48
|
53
|
478
|
362
|
439
|
|||||
Other consumer loans
|
357
|
259
|
210
|
255
|
245
|
|||||
Total loans charged-off
|
6,111
|
1,560
|
2,055
|
3,173
|
4,685
|
|||||
Recoveries of loans previously charged-off:
|
||||||||||
Commercial and industrial loans
|
752
|
1,053
|
461
|
216
|
914
|
|||||
Commercial real estate and multi-family residential loans
|
30
|
671
|
336
|
107
|
928
|
|||||
Agri-business and agricultural loans
|
42
|
23
|
19
|
20
|
20
|
|||||
Other commercial loans
|
0
|
0
|
0
|
0
|
0
|
|||||
Consumer 1-4 family mortgage loans
|
108
|
99
|
107
|
52
|
153
|
|||||
Other consumer loans
|
111
|
117
|
90
|
126
|
135
|
|||||
Total recoveries
|
1,043
|
1,963
|
1,013
|
521
|
2,150
|
|||||
Net loans charged-off
|
5,068
|
(403)
|
1,042
|
2,652
|
2,535
|
|||||
Provision for loan loss charged to expense
|
6,400
|
3,000
|
1,150
|
0
|
0
|
|||||
Balance, December 31,
|
$48,453
|
$47,121
|
$43,718
|
$43,610
|
$46,262
|
|||||
Ratio of net charge-offs during the period to average daily loans
outstanding: |
||||||||||
Commercial and industrial loans
|
0.11
|
%
|
0.00
|
%
|
0.01
|
%
|
0.04
|
%
|
0.02
|
%
|
Commercial real estate and multi-family residential loans
|
0.01
|
(0.01)
|
0.01
|
0.03
|
0.06
|
|||||
Agri-business and agricultural loans
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
Other commercial loans
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
Consumer 1-4 family mortgage loans
|
(0.00)
|
0.00
|
0.01
|
0.01
|
0.01
|
|||||
Other consumer loans
|
0.01
|
0.00
|
0.00
|
0.01
|
0.01
|
|||||
Total ratio of net charge-offs
|
0.13
|
%
|
(0.01)
|
%
|
0.03
|
%
|
0.09
|
%
|
0.10
|
%
|
Ratio of allowance for loan losses to nonperforming loans
|
667.40
|
%
|
500.91
|
%
|
653.29
|
%
|
334.05
|
%
|
337.51
|
%
|
(dollars in thousands)
|
2018
|
2017
|
2016
|
2015
|
2014
|
||||
Allocated allowance for loan losses:
|
|||||||||
Commercial and industrial loans
|
$22,518
|
$21,097
|
$20,272
|
$21,564
|
$22,785
|
||||
Commercial real estate and multi-family residential loans
|
15,393
|
14,714
|
13,452
|
12,473
|
14,153
|
||||
Agri-business and agricultural loans
|
4,305
|
4,920
|
3,532
|
2,445
|
1,790
|
||||
Other commercial loans
|
368
|
577
|
461
|
574
|
276
|
||||
Consumer 1-4 family mortgage loans
|
2,292
|
2,768
|
2,827
|
3,395
|
3,459
|
||||
Other consumer loans
|
283
|
379
|
387
|
319
|
483
|
||||
Total allocated allowance for loan losses
|
45,159
|
44,455
|
40,931
|
40,770
|
42,946
|
||||
Unallocated allowance for loan losses
|
3,294
|
2,666
|
2,787
|
2,840
|
3,316
|
||||
Total allowance for loan losses
|
$48,453
|
$47,121
|
$43,718
|
$43,610
|
$46,262
|
Payments Due by Period
|
|||||||||
One year
|
After 5
|
||||||||
(dollars in thousands)
|
Total
|
or less
|
1-3 years
|
3-5 years
|
years
|
||||
Operating leases
|
$5,604
|
$553
|
$1,153
|
$1,106
|
$2,792
|
||||
Pension and SERP plans
|
2,797
|
356
|
626
|
594
|
1,221
|
||||
Subordinated debentures
|
30,928
|
0
|
0
|
0
|
30,928
|
||||
Total contractual long-term cash obligations
|
$39,329
|
$909
|
$1,779
|
$1,700
|
$34,941
|
Amount of Commitment Expiration Per Period
|
|||||
Total
|
|||||
Amount
|
One year
|
Over one
|
|||
(dollars in thousands)
|
Committed
|
or less
|
year
|
||
Unused loan commitments
|
$1,656,388
|
$1,012,238
|
$644,150
|
||
Commercial letters of credit
|
3,245
|
3,245
|
0
|
||
Standby letters of credit
|
81,512
|
77,267
|
4,245
|
||
Total commitments and letters of credit
|
$1,741,145
|
$1,092,750
|
$648,395
|
2018
|
|||||||||||||||
Principal/Notional Amount Maturing in:
|
|||||||||||||||
Fair
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Value
|
||
(dollars in thousands)
|
Year 1
|
|
Year 2
|
|
Year 3
|
|
Year 4
|
|
Year 5
|
|
Thereafter
|
|
Total
|
|
12/31/2018
|
Rate sensitive assets:
|
|||||||||||||||
Fixed interest rate loans
|
$540,165
|
$374,350
|
$231,403
|
$127,303
|
$59,435
|
$69,240
|
$1,401,896
|
$1,362,854
|
|||||||
Average interest rate
|
4.47%
|
4.54%
|
4.53%
|
4.63%
|
4.69%
|
4.60%
|
|||||||||
Variable interest rate loans
|
$1,344,600
|
$339,961
|
$190,918
|
$132,997
|
$160,863
|
$343,510
|
$2,512,849
|
$2,480,842
|
|||||||
Average interest rate
|
5.16%
|
5.11%
|
5.00%
|
5.08%
|
5.17%
|
5.30%
|
|
|
|||||||
Total loans
|
$1,884,765
|
$714,311
|
$422,321
|
$260,300
|
$220,298
|
$412,750
|
$3,914,745
|
$3,843,696
|
|||||||
Average interest rate
|
4.96%
|
4.81%
|
4.74%
|
4.86%
|
5.04%
|
5.18%
|
|||||||||
Fixed interest rate securities
|
$86,832
|
$68,118
|
$69,231
|
$59,361
|
$45,675
|
$261,009
|
$590,226
|
$584,142
|
|||||||
Average interest rate
|
3.04%
|
2.72%
|
2.47%
|
2.68%
|
2.80%
|
3.06%
|
|||||||||
Variable interest rate securities
|
$369
|
$263
|
$197
|
$148
|
$110
|
$308
|
$1,395
|
$1,407
|
|||||||
Average interest rate
|
5.53%
|
5.74%
|
5.74%
|
5.74%
|
5.74%
|
5.74%
|
|||||||||
Other interest-bearing assets
|
$24,632
|
$0
|
$0
|
$0
|
$0
|
$0
|
$24,632
|
$24,632
|
|||||||
Average interest rate
|
2.10%
|
0.00%
|
0.00%
|
0.00%
|
0.00%
|
0.00%
|
|
|
|||||||
Total earning assets
|
$1,996,598
|
$782,692
|
$491,749
|
$319,809
|
$266,083
|
$674,067
|
$4,530,998
|
$4,453,877
|
|||||||
Average interest rate
|
4.84%
|
4.63%
|
4.42%
|
4.46%
|
4.66%
|
4.36%
|
|||||||||
Rate sensitive liabilities:
|
|||||||||||||||
Noninterest bearing checking
|
$14,901
|
$0
|
$0
|
$2,330
|
$0
|
$929,607
|
$946,838
|
$946,838
|
|||||||
Average interest rate
|
0.00%
|
0.00%
|
0.00%
|
0.00%
|
0.00%
|
0.00%
|
|||||||||
Savings & interest bearing checking
|
$125,104
|
$69,974
|
$51,119
|
$311,093
|
$35,568
|
$1,084,615
|
$1,677,473
|
$1,677,473
|
|||||||
Average interest rate
|
0.97%
|
0.56%
|
0.58%
|
2.25%
|
0.61%
|
1.21%
|
|||||||||
Time deposits
|
$933,323
|
$383,254
|
$58,944
|
$27,978
|
$15,950
|
$305
|
$1,419,754
|
$1,424,553
|
|||||||
Average interest rate
|
2.10%
|
2.05%
|
1.95%
|
2.14%
|
2.81%
|
1.36%
|
|
|
|||||||
Total deposits
|
$1,073,328
|
$453,228
|
$110,063
|
$341,401
|
$51,518
|
$2,014,527
|
$4,044,065
|
$4,048,864
|
|||||||
Average interest rate
|
1.94%
|
1.82%
|
1.31%
|
2.22%
|
1.28%
|
0.65%
|
|||||||||
Fixed interest rate borrowings
|
$170,000
|
$0
|
$0
|
$0
|
$0
|
$0
|
$170,000
|
$169,996
|
|||||||
Average interest rate
|
2.52%
|
0.00%
|
0.00%
|
0.00%
|
0.00%
|
0.00%
|
|||||||||
Variable interest rate borrowings
|
$5,379
|
$10,646
|
$6,679
|
$52,851
|
$0
|
$30,928
|
$106,483
|
$106,750
|
|||||||
Average interest rate
|
0.80%
|
0.80%
|
0.80%
|
0.80%
|
0.00%
|
5.86%
|
|
|
|||||||
Total funds
|
$1,248,707
|
$463,874
|
$116,742
|
$394,252
|
$51,518
|
$2,045,455
|
$4,320,548
|
$4,325,610
|
|||||||
Average interest rate
|
1.67%
|
1.80%
|
1.28%
|
2.03%
|
1.28%
|
0.73%
|
|||||||||
Cumulative rate sensitivity gap
|
$747,891
|
$318,818
|
$375,007
|
$(74,443)
|
$214,565
|
$(1,371,388)
|
|||||||||
Cumulative rate sensitivity gap ratio
|
$747,891
|
$1,066,709
|
$1,441,716
|
$1,367,273
|
$1,581,838
|
$210,450
|
|||||||||
at December 31, 2018
|
159.9%
|
168.7%
|
421.2%
|
81.1%
|
516.5%
|
33.0%
|
|||||||||
at December 31, 2017
|
157.9%
|
189.8%
|
353.9%
|
73.0%
|
379.3%
|
32.5%
|
Falling
|
Rising
|
Rising
|
Rising
|
Rising
|
Rising
|
|||||||||
Base
|
(100 Basis Points)
|
(25 Basis Points)
|
(50 Basis Points)
|
(100 Basis Points)
|
(200 Basis Points)
|
(300 Basis Points)
|
||||||||
(dollars in thousands)
|
||||||||||||||
Net interest income
|
$160,865
|
$149,428
|
$163,155
|
$165,406
|
$169,894
|
$178,776
|
$187,542
|
|||||||
Variance from Base
|
$(11,437)
|
$2,290
|
$4,541
|
$9,029
|
$17,911
|
$26,677
|
||||||||
Percent of change from Base
|
(7.11)
|
%
|
1.42
|
%
|
2.82
|
%
|
5.61
|
%
|
11.13
|
%
|
16.58
|
%
|
CONSOLIDATED BALANCE SHEETS (in thousands except share data)
|
|
|
|
December 31
|
2018
|
|
2017
|
ASSETS
|
|
|
|
Cash and due from banks
|
$192,290
|
|
$140,402
|
Short-term investments
|
24,632
|
|
35,778
|
Total cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . .
|
216,922
|
|
176,180
|
|
|
|
|
Securities available for sale (carried at fair value)
|
585,549
|
|
538,493
|
Real estate mortgage loans held for sale
|
2,293
|
|
3,346
|
|
|
|
|
Loans, net of allowance for loan losses of $48,453 and $47,121 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . .
|
3,866,292
|
|
3,771,338
|
|
|
|
|
Land, premises and equipment, net
|
58,097
|
|
56,466
|
Bank owned life insurance
|
77,106
|
|
75,879
|
Federal Reserve and Federal Home Loan Bank Stock
|
13,772
|
|
13,772
|
Accrued interest receivable
|
15,518
|
|
14,093
|
Goodwill
|
4,970
|
|
4,970
|
Other assets
|
34,735
|
|
28,439
|
Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
$4,875,254
|
|
$4,682,976
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
Noninterest bearing deposits
|
$946,838
|
|
$885,622
|
Interest bearing deposits
|
3,097,227
|
|
3,123,033
|
Total deposits . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
4,044,065
|
|
4,008,655
|
|
|
|
|
Borrowings
|
|
|
|
Securities sold under agreements to repurchase
|
75,555
|
|
70,652
|
Federal Home Loan Bank advances
|
170,000
|
|
80,030
|
Subordinated debentures
|
30,928
|
|
30,928
|
Total borrowings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
276,483
|
|
181,610
|
|
|
|
|
Accrued interest payable
|
10,404
|
|
6,311
|
Other liabilities
|
22,598
|
|
17,733
|
Total liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
4,353,550
|
|
4,214,309
|
|
|
|
|
Commitments, off-balance sheet risks and contingencies (Notes 1 and 18)
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY
|
|
|
|
Common stock: 90,000,000 shares authorized, no par value
|
|
|
|
25,301,732 shares issued and 25,128,773 outstanding as of December 31, 2018
|
|
|
|
25,194,903 shares issued and 25,025,933 outstanding as of December 31, 2017
|
112,383
|
|
108,862
|
Retained earnings
|
419,179
|
|
363,794
|
Accumulated other comprehensive income (loss)
|
(6,191)
|
|
(670)
|
Treasury stock, at cost (2018 - 172,959 shares, 2017 - 168,970 shares)
|
(3,756)
|
|
(3,408)
|
Total stockholders' equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
521,615
|
|
468,578
|
Noncontrolling interest
|
89
|
|
89
|
Total equity
|
521,704
|
|
468,667
|
Total liabilities and stockholders' equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . .
|
$4,875,254
|
|
$4,682,976
|
CONSOLIDATED STATEMENTS OF INCOME (in thousands except share and per share data)
|
|
|
|
|
|
Years Ended December 31
|
2018
|
|
2017
|
|
2016
|
NET INTEREST INCOME
|
|
|
|
|
|
Interest and fees on loans
|
|
|
|
|
|
Taxable
|
$181,451
|
|
$150,295
|
|
$124,830
|
Tax exempt
|
814
|
|
729
|
|
462
|
Interest and dividends on securities
|
|
|
|
|
|
Taxable
|
9,717
|
|
9,218
|
|
9,421
|
Tax exempt
|
6,079
|
|
5,102
|
|
3,885
|
Interest on short-term investments
|
909
|
|
354
|
|
353
|
Total interest income
|
198,970
|
|
165,698
|
|
138,951
|
|
|
|
|
|
|
Interest on deposits
|
44,913
|
|
27,026
|
|
18,944
|
Interest on borrowings
|
|
|
|
|
|
Short-term
|
1,143
|
|
1,446
|
|
352
|
Long-term
|
1,643
|
|
1,334
|
|
1,174
|
Total interest expense
|
47,699
|
|
29,806
|
|
20,470
|
|
|
|
|
|
|
NET INTEREST INCOME . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . .
|
151,271
|
|
135,892
|
|
118,481
|
|
|
|
|
|
|
Provision for loan losses
|
6,400
|
|
3,000
|
|
1,150
|
|
|
|
|
|
|
NET INTEREST INCOME AFTER PROVISION FOR
|
|
|
|
|
|
LOAN LOSSES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . .
|
144,871
|
|
132,892
|
|
117,331
|
|
|
|
|
|
|
NONINTEREST INCOME
|
|
|
|
|
|
Wealth advisory fees
|
6,344
|
|
5,481
|
|
4,805
|
Investment brokerage fees
|
1,458
|
|
1,273
|
|
1,010
|
Service charges on deposit accounts
|
15,831
|
|
13,696
|
|
12,013
|
Loan and service fees
|
9,291
|
|
7,900
|
|
7,681
|
Merchant and interchange fee income
|
2,461
|
|
2,279
|
|
2,098
|
Bank owned life insurance income
|
1,244
|
|
1,768
|
|
1,392
|
Other income
|
2,381
|
|
2,598
|
|
2,213
|
Mortgage banking income
|
1,150
|
|
982
|
|
1,586
|
Net securities gains (losses)
|
(50)
|
|
32
|
|
66
|
Total noninterest income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . .
|
40,110
|
|
36,009
|
|
32,864
|
|
|
|
|
|
|
NONINTEREST EXPENSE
|
|
|
|
|
|
Salaries and employee benefits
|
48,353
|
|
45,306
|
|
41,656
|
Net occupancy expense
|
5,149
|
|
4,595
|
|
4,266
|
Equipment costs
|
5,243
|
|
4,629
|
|
3,850
|
Data processing fees and supplies
|
9,685
|
|
8,233
|
|
8,148
|
Corporate and business development
|
5,066
|
|
4,744
|
|
3,328
|
FDIC insurance and other regulatory fees
|
1,701
|
|
1,798
|
|
2,001
|
Professional fees
|
3,798
|
|
3,574
|
|
3,208
|
Other expense
|
7,042
|
|
6,388
|
|
6,521
|
Total noninterest expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . .
|
86,037
|
|
79,267
|
|
72,978
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAX EXPENSE
|
98,944
|
|
89,634
|
|
77,217
|
Income tax expense
|
18,533
|
|
32,304
|
|
25,133
|
NET INCOME . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . .
|
$80,411
|
|
$57,330
|
|
$52,084
|
|
|
|
|
|
|
BASIC WEIGHTED AVERAGE COMMON SHARES
|
25,288,533
|
|
25,181,208
|
|
25,056,095
|
|
|
|
|||
BASIC EARNINGS PER COMMON SHARE
|
$3.18
|
|
$2.28
|
|
$2.08
|
|
|
|
|||
DILUTED WEIGHTED AVERAGE COMMON SHARES
|
25,727,831
|
|
25,663,381
|
|
25,460,727
|
|
|
|
|||
DILUTED EARNINGS PER COMMON SHARE
|
$3.13
|
|
$2.23
|
|
$2.05
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (in thousands)
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
Years Ended December 31
|
2018
|
|
2017
|
|
2016
|
||
Net income
|
$80,411
|
|
$57,330
|
|
$52,084
|
||
Other comprehensive income (loss)
|
|
|
|
|
|
||
|
Change in securities available for sale:
|
|
|
||||
|
|
Unrealized holding gain (loss) on securities available for sale
|
|
|
|||
|
|
arising during the period
|
(7,339)
|
|
2,245
|
|
(7,238)
|
|
|
Reclassification adjustment for (gains)/losses included in net income
|
50
|
|
(32)
|
|
(66)
|
|
|
Net securities gain (loss) activity during the period
|
(7,289)
|
|
2,213
|
|
(7,304)
|
|
|
Tax effect
|
1,637
|
|
(707)
|
|
2,746
|
|
|
Net of tax amount
|
(5,652)
|
|
1,506
|
|
(4,558)
|
|
Defined benefit pension plans:
|
|
|
||||
|
|
Net gain(loss) on defined benefit pension plans
|
269
|
|
97
|
|
(151)
|
|
|
Amortization of net actuarial loss
|
266
|
|
265
|
|
215
|
|
|
Net gain on activity during the period
|
535
|
|
362
|
|
64
|
|
|
Tax effect
|
(163)
|
|
(151)
|
|
(35)
|
|
|
Net of tax amount
|
372
|
|
211
|
|
29
|
|
|
Total other comprehensive income (loss), net of tax . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
.
|
(5,280)
|
|
1,717
|
|
(4,529)
|
Comprehensive income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . .
|
$75,131
|
|
$59,047
|
|
$47,555
|
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (in thousands except share and per share data)
|
|
|
|||||||||
Accumulated
|
|||||||||||
Other
|
Total
|
||||||||||
Common Stock
|
Retained
|
Comprehensive
|
Treasury
|
Stockholders'
|
|||||||
Shares
|
Amount
|
Earnings
|
Income (Loss)
|
Stock
|
Equity
|
||||||
Balance at January 1, 2016
|
24,819,066
|
$99,123
|
$294,002
|
$2,142
|
$(2,455)
|
$392,812
|
|||||
Net income
|
52,084
|
52,084
|
|||||||||
Other comprehensive income (loss), net of tax
|
(4,529)
|
(4,529)
|
|||||||||
Comprehensive income (loss)
|
47,555
|
||||||||||
Cash dividends declared, $0.73 per share
|
(18,213)
|
(18,213)
|
|||||||||
Treasury shares purchased under deferred
|
|||||||||||
directors' plan
|
(14,811)
|
458
|
(458)
|
0
|
|||||||
Stock activity under equity incentive plans
|
133,646
|
614
|
614
|
||||||||
Stock based compensation expense
|
4,210
|
4,210
|
|||||||||
Fractional shares retired due to 3-for-2 stock split
|
(36)
|
|
|
|
|
|
|||||
Balance at December 31, 2016
|
24,937,865
|
$104,405
|
$327,873
|
$(2,387)
|
$(2,913)
|
$426,978
|
|||||
Net income
|
57,330
|
57,330
|
|||||||||
Other comprehensive income (loss), net of tax
|
1,717
|
1,717
|
|||||||||
Comprehensive income (loss)
|
59,047
|
||||||||||
Cash dividends declared, $0.85 per share
|
(21,409)
|
(21,409)
|
|||||||||
Treasury shares purchased under deferred
|
|||||||||||
directors' plan
|
(10,748)
|
495
|
(495)
|
0
|
|||||||
Stock activity under equity incentive plans
|
98,816
|
(1,736)
|
(1,736)
|
||||||||
Stock based compensation expense
|
|
5,698
|
|
|
|
5,698
|
|||||
Balance at December 31, 2017
|
25,025,933
|
$108,862
|
$363,794
|
$(670)
|
$(3,408)
|
$468,578
|
|||||
Adoption of ASU 2018-02 (See Note 1)
|
173
|
(173)
|
0
|
||||||||
Adoption of ASU 2014-09 (See Note 1)
|
24
|
24
|
|||||||||
Adoption of ASU 2016-01 (See Note 1)
|
68
|
(68)
|
0
|
||||||||
Net income
|
80,411
|
80,411
|
|||||||||
Other comprehensive income (loss), net of tax
|
(5,280)
|
(5,280)
|
|||||||||
Comprehensive income (loss)
|
75,131
|
||||||||||
Cash dividends declared, $1.00 per share
|
(25,291)
|
(25,291)
|
|||||||||
Treasury shares purchased under deferred
|
|||||||||||
directors' plan
|
(9,625)
|
463
|
(463)
|
0
|
|||||||
Treasury shares sold and distributed under deferred
|
|||||||||||
directors' plan
|
5,636
|
(115)
|
115
|
0
|
|||||||
Stock activity under equity incentive plans
|
106,829
|
(2,435)
|
(2,435)
|
||||||||
Stock based compensation expense
|
5,608
|
5,608
|
|||||||||
Balance at December 31, 2018
|
25,128,773
|
$112,383
|
$419,179
|
$(6,191)
|
$(3,756)
|
$521,615
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands)
|
|
|
|
|
|
Years Ended December 31
|
2018
|
|
2017
|
|
2016
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
$80,411
|
|
$57,330
|
|
$52,084
|
Adjustments to reconcile net income to net cash from operating activities:
|
|
|
|||
Depreciation
|
5,654
|
|
5,119
|
|
4,229
|
Provision for loan losses
|
6,400
|
|
3,000
|
|
1,150
|
Net loss on sale and write down of other real estate owned
|
16
|
|
12
|
|
17
|
Amortization of loan servicing rights
|
503
|
|
599
|
|
598
|
Loans originated for sale
|
(49,816)
|
|
(54,188)
|
|
(69,998)
|
Net gain on sales of loans
|
(1,713)
|
|
(1,749)
|
|
(2,047)
|
Proceeds from sale of loans
|
51,715
|
|
57,621
|
|
68,692
|
Net loss on sale of premises and equipment
|
1
|
|
79
|
|
160
|
Net (gain) loss on sales and calls of securities available for sale
|
50
|
|
(32)
|
|
(66)
|
Net securities amortization
|
3,177
|
|
3,114
|
|
2,860
|
Stock based compensation expense
|
5,608
|
|
5,698
|
|
4,210
|
Earnings on life insurance
|
(1,244)
|
|
(1,768)
|
|
(1,392)
|
Gain on life insurance
|
(206)
|
|
0
|
|
0
|
Tax benefit of stock award issuances
|
(761)
|
|
(964)
|
|
(669)
|
Net change:
|
|
|
|||
Interest receivable and other assets
|
(3,301)
|
|
787
|
|
(1,386)
|
Interest payable and other liabilities
|
8,481
|
|
2,584
|
|
3,757
|
Total adjustments
|
24,564
|
|
19,912
|
|
10,115
|
Net cash from operating activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
104,975
|
|
77,242
|
|
62,199
|
Cash flows from investing activities:
|
|
|
|||
Proceeds from sale of securities available for sale
|
15,302
|
|
40,877
|
|
12,095
|
Proceeds from maturities, calls and principal paydowns of
|
|
|
|||
securities available for sale
|
53,817
|
|
61,745
|
|
69,343
|
Purchases of securities available for sale
|
(126,551)
|
|
(139,252)
|
|
(116,196)
|
Purchase of life insurance
|
(423)
|
|
(580)
|
|
(3,390)
|
Net increase in total loans
|
(101,670)
|
|
(347,217)
|
|
(391,145)
|
Proceeds from sales of land, premises and equipment
|
461
|
|
10
|
|
28
|
Purchases of land, premises and equipment
|
(7,968)
|
|
(9,582)
|
|
(9,825)
|
Purchase of Federal Home Loan Bank Stock
|
0
|
|
(2,250)
|
|
(3,854)
|
Proceeds from sales of other real estate owned
|
21
|
|
199
|
|
136
|
Proceeds from life insurance
|
569
|
|
0
|
|
360
|
Net cash from investing activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . .
|
(166,442)
|
|
(396,050)
|
|
(442,448)
|
Cash flows from financing activities:
|
|
|
|||
Net increase in total deposits
|
35,410
|
|
430,743
|
|
394,491
|
Net increase/(decrease) in short-term borrowings
|
174,903
|
|
100,607
|
|
(19,577)
|
Proceeds on long-term borrowings
|
0
|
|
95,000
|
|
180,000
|
Payments on long-term borrowings
|
(80,030)
|
|
(275,002)
|
|
(70,002)
|
Common dividends paid
|
(25,278)
|
|
(21,396)
|
|
(18,200)
|
Preferred dividends paid
|
(13)
|
|
(13)
|
|
(13)
|
Proceeds (Payments) related to equity incentive plans
|
(2,435)
|
|
(1,736)
|
|
614
|
Purchase of treasury stock
|
(463)
|
|
(495)
|
|
(458)
|
Sales of treasury stock
|
115
|
|
0
|
|
0
|
Net cash from financing activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . .
|
102,209
|
|
327,708
|
|
466,855
|
Net change in cash and cash equivalents
|
40,742
|
|
8,900
|
|
86,606
|
Cash and cash equivalents at beginning of the year
|
176,180
|
|
167,280
|
|
80,674
|
Cash and cash equivalents at end of the year . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . .
|
$216,922
|
|
$176,180
|
|
$167,280
|
Cash paid during the year for:
|
|
|
|
|
|
Interest
|
$43,606
|
|
$29,171
|
|
$18,567
|
Income taxes
|
19,033
|
|
29,120
|
|
21,613
|
Supplemental non-cash disclosures:
|
|
|
|
|
|
Loans transferred to other real estate owned
|
316
|
|
88
|
|
105
|
Security purchased not settled
|
0
|
|
0
|
|
1,459
|
Property transferred to held for sale
|
221
|
|
0
|
|
0
|
For the year ended December 31, 2018
|
|||||
As reported
|
Under legacy GAAP
|
Impact of ASC 606
|
|||
Noninterest income
|
|||||
Loan and service fees
|
$9,291
|
$8,520
|
$771
|
||
Other income
|
2,381
|
2,625
|
(244)
|
||
Total
|
$11,672
|
$11,145
|
$527
|
||
Noninterest expense
|
|||||
Data processing fees and supplies
|
9,685
|
9,158
|
527
|
||
Total
|
$9,685
|
$9,158
|
$527
|
||
Net Impact
|
$1,987
|
$1,987
|
$0
|
||
Net income
|
$80,411
|
$80,411
|
$0
|
||
Comprehensive income
|
75,131
|
75,131
|
0
|
||
Basic earnings per share
|
$3.18
|
$3.18
|
$0
|
||
Diluted earnings per share
|
3.13
|
3.13
|
0
|
Gross
|
Gross
|
||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
||||
(dollars in thousands)
|
Cost
|
Gain
|
Losses
|
Value
|
|||
2018
|
|||||||
U.S. Treasury securities
|
$994
|
$0
|
$(7)
|
$987
|
|||
U.S. government sponsored agencies
|
4,435
|
0
|
(85)
|
4,350
|
|||
Mortgage-backed securities: residential
|
329,516
|
1,392
|
(5,496)
|
325,412
|
|||
Mortgage-backed securities: commercial
|
38,712
|
0
|
(571)
|
38,141
|
|||
State and municipal securities
|
217,964
|
1,403
|
(2,708)
|
216,659
|
|||
Total
|
$591,621
|
$2,795
|
$(8,867)
|
$585,549
|
|||
2017
|
|||||||
U.S. Treasury securities
|
$992
|
$5
|
$0
|
$997
|
|||
U.S. government sponsored agencies
|
5,191
|
0
|
(69)
|
5,122
|
|||
Mortgage-backed securities: residential
|
314,650
|
2,099
|
(2,975)
|
313,774
|
|||
Mortgage-backed securities: commercial
|
44,208
|
75
|
(72)
|
44,211
|
|||
State and municipal securities
|
172,375
|
2,990
|
(976)
|
174,389
|
|||
Total
|
$537,416
|
$5,169
|
$(4,092)
|
$538,493
|
Amortized
|
Fair
|
||
(dollars in thousands)
|
Cost
|
Value
|
|
Due in one year or less
|
$2,540
|
$2,541
|
|
Due after one year through five years
|
22,363
|
22,522
|
|
Due after five years through ten years
|
32,702
|
32,656
|
|
Due after ten years
|
165,788
|
164,277
|
|
223,393
|
221,996
|
||
Mortgage-backed securities
|
368,228
|
363,553
|
|
Total debt securities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . .
|
$591,621
|
$585,549
|
(dollars in thousands)
|
2018
|
2017
|
2016
|
||
Sales of securities available for sale
|
|||||
Proceeds
|
$15,302
|
$40,877
|
$12,095
|
||
Gross gains
|
21
|
267
|
83
|
||
Gross losses
|
(71)
|
(235)
|
(17)
|
||
Number of securities
|
29
|
50
|
15
|
Less than 12 months
|
12 months or more
|
Total
|
|||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||
(dollars in thousands)
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||
2018
|
|||||||||||
U.S. Treasury securities
|
$0
|
$0
|
$987
|
$7
|
$987
|
$7
|
|||||
U.S. government sponsored agencies
|
0
|
0
|
4,350
|
85
|
4,350
|
85
|
|||||
Mortgage-backed securities: residential
|
11,619
|
12
|
217,182
|
5,484
|
228,801
|
5,496
|
|||||
Mortgage-backed securities: commercial
|
0
|
0
|
38,141
|
571
|
38,141
|
571
|
|||||
State and municipal securities
|
26,229
|
124
|
85,982
|
2,584
|
112,211
|
2,708
|
|||||
Total temporarily impaired
|
$37,848
|
$136
|
$346,642
|
$8,731
|
$384,490
|
$8,867
|
|||||
2017
|
|||||||||||
U.S. government sponsored agencies
|
$2,353
|
$6
|
$2,769
|
$63
|
$5,122
|
$69
|
|||||
Mortgage-backed securities: residential
|
142,834
|
1,412
|
59,024
|
1,563
|
201,858
|
2,975
|
|||||
Mortgage-backed securities: commercial
|
23,505
|
72
|
0
|
0
|
23,505
|
72
|
|||||
State and municipal securities
|
8,585
|
47
|
49,552
|
929
|
58,137
|
976
|
|||||
Total temporarily impaired
|
$177,277
|
$1,537
|
$111,345
|
$2,555
|
$288,622
|
$4,092
|
Less than
|
12 months
|
||||
12 months
|
or more
|
Total
|
|||
2018
|
|||||
U.S. Treasury securities
|
0
|
1
|
1
|
||
U.S. government sponsored agencies
|
0
|
2
|
2
|
||
Mortgage-backed securities: residential
|
5
|
84
|
89
|
||
Mortgage-backed securities: commercial
|
0
|
9
|
9
|
||
State and municipal securities
|
35
|
111
|
146
|
||
Total temporarily impaired
|
40
|
207
|
247
|
||
2017
|
|||||
U.S. government sponsored agencies
|
1
|
1
|
2
|
||
Mortgage-backed securities: residential
|
46
|
21
|
67
|
||
Mortgage-backed securities: commercial
|
5
|
0
|
5
|
||
State and municipal securities
|
17
|
62
|
79
|
||
Total temporarily impaired
|
69
|
84
|
153
|
(dollars in thousands)
|
2018
|
2017
|
|
Commercial and industrial loans:
|
|||
Working capital lines of credit loans
|
$690,620
|
$743,609
|
|
Non-working capital loans
|
714,759
|
675,072
|
|
Total commercial and industrial loans
|
1,405,379
|
1,418,681
|
|
Commercial real estate and multi-family residential loans:
|
|||
Construction and land development loans
|
266,805
|
224,474
|
|
Owner occupied loans
|
586,325
|
538,603
|
|
Nonowner occupied loans
|
520,901
|
508,121
|
|
Multi-family loans
|
195,604
|
173,715
|
|
Total commercial real estate and multi-family residential loans
|
1,569,635
|
1,444,913
|
|
Agri-business and agricultural loans:
|
|||
Loans secured by farmland
|
177,503
|
186,437
|
|
Loans for agricultural production
|
193,010
|
196,404
|
|
Total agri-business and agricultural loans
|
370,513
|
382,841
|
|
Other commercial loans
|
95,657
|
124,076
|
|
Total commercial loans
|
3,441,184
|
3,370,511
|
|
Consumer 1-4 family mortgage loans:
|
|||
Closed end first mortgage loans
|
185,822
|
179,302
|
|
Open end and junior lien loans
|
187,030
|
181,865
|
|
Residential construction and land development loans
|
16,226
|
13,478
|
|
Total consumer 1-4 family mortgage loans
|
389,078
|
374,645
|
|
Other consumer loans
|
86,064
|
74,369
|
|
Total consumer loans
|
475,142
|
449,014
|
|
Total loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . .
|
3,916,326
|
3,819,525
|
|
Less: Allowance for loan losses
|
(48,453)
|
(47,121)
|
|
Net deferred loan fees
|
(1,581)
|
(1,066)
|
|
Loans, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . .
|
$3,866,292
|
$3,771,338
|
Commercial
|
|||||||||||||||
Real Estate
|
|||||||||||||||
Commercial
|
and
|
Agri-business
|
Consumer
|
||||||||||||
and
|
Multi-family
|
and
|
Other
|
1-4 Family
|
Other
|
||||||||||
(dollars in thousands)
|
Industrial
|
Residential
|
Agricultural
|
Commercial
|
Mortgage
|
Consumer
|
Unallocated
|
Total
|
|||||||
December 31, 2018
|
|||||||||||||||
Beginning balance
|
$21,097
|
$14,714
|
$4,920
|
$577
|
$2,768
|
$379
|
$2,666
|
$47,121
|
|||||||
Provision for loan losses
|
5,884
|
1,140
|
(657)
|
(209)
|
(536)
|
150
|
628
|
6,400
|
|||||||
Loans charged-off
|
(5,215)
|
(491)
|
0
|
0
|
(48)
|
(357)
|
0
|
(6,111)
|
|||||||
Recoveries
|
752
|
30
|
42
|
0
|
108
|
111
|
0
|
1,043
|
|||||||
Net loans charged-off/(recovered)
|
(4,463)
|
(461)
|
42
|
0
|
60
|
(246)
|
0
|
(5,068)
|
|||||||
Ending balance
|
$22,518
|
$15,393
|
$4,305
|
$368
|
$2,292
|
$283
|
$3,294
|
$48,453
|
|||||||
Commercial
|
|||||||||||||||
Real Estate
|
|||||||||||||||
Commercial
|
and
|
Agri-business
|
Consumer
|
||||||||||||
and
|
Multi-family
|
and
|
Other
|
1-4 Family
|
Other
|
||||||||||
(dollars in thousands)
|
Industrial
|
Residential
|
Agricultural
|
Commercial
|
Mortgage
|
Consumer
|
Unallocated
|
Total
|
|||||||
December 31, 2017
|
|||||||||||||||
Beginning balance
|
$20,272
|
$13,452
|
$3,532
|
$461
|
$2,827
|
$387
|
$2,787
|
$43,718
|
|||||||
Provision for loan losses
|
614
|
997
|
1,365
|
116
|
(105)
|
134
|
(121)
|
3,000
|
|||||||
Loans charged-off
|
(842)
|
(406)
|
0
|
0
|
(53)
|
(259)
|
0
|
(1,560)
|
|||||||
Recoveries
|
1,053
|
671
|
23
|
0
|
99
|
117
|
0
|
1,963
|
|||||||
Net loans charged-off/(recovered)
|
211
|
265
|
23
|
0
|
46
|
(142)
|
0
|
403
|
|||||||
Ending balance
|
$21,097
|
$14,714
|
$4,920
|
$577
|
$2,768
|
$379
|
$2,666
|
$47,121
|
|||||||
Commercial
|
|||||||||||||||
Real Estate
|
|||||||||||||||
Commercial
|
and
|
Agri-business
|
Consumer
|
||||||||||||
and
|
Multi-family
|
and
|
Other
|
1-4 Family
|
Other
|
||||||||||
(dollars in thousands)
|
Industrial
|
Residential
|
Agricultural
|
Commercial
|
Mortgage
|
Consumer
|
Unallocated
|
Total
|
|||||||
December 31, 2016
|
|||||||||||||||
Beginning balance
|
$21,564
|
$12,473
|
$2,445
|
$574
|
$3,395
|
$319
|
$2,840
|
$43,610
|
|||||||
Provision for loan losses
|
(952)
|
1,209
|
1,068
|
(113)
|
(197)
|
188
|
(53)
|
1,150
|
|||||||
Loans charged-off
|
(801)
|
(566)
|
0
|
0
|
(478)
|
(210)
|
0
|
(2,055)
|
|||||||
Recoveries
|
461
|
336
|
19
|
0
|
107
|
90
|
0
|
1,013
|
|||||||
Net loans charged-off/(recovered)
|
(340)
|
(230)
|
19
|
0
|
(371)
|
(120)
|
0
|
(1,042)
|
|||||||
Ending balance
|
$20,272
|
$13,452
|
$3,532
|
$461
|
$2,827
|
$387
|
$2,787
|
$43,718
|
Commercial
|
|||||||||||||||
Real Estate
|
|||||||||||||||
Commercial
|
and
|
Agri-business
|
Consumer
|
||||||||||||
and
|
Multi-family
|
and
|
Other
|
1-4 Family
|
Other
|
||||||||||
(dollars in thousands)
|
Industrial
|
Residential
|
Agricultural
|
Commercial
|
Mortgage
|
Consumer
|
Unallocated
|
Total
|
|||||||
December 31, 2018
|
|||||||||||||||
Allowance for loan losses:
|
|||||||||||||||
Ending allowance balance attributable to loans:
|
|||||||||||||||
Individually evaluated for impairment
|
$8,552
|
$921
|
$73
|
$0
|
$457
|
$26
|
$0
|
$10,029
|
|||||||
Collectively evaluated for impairment
|
13,966
|
14,472
|
4,232
|
368
|
1,835
|
257
|
3,294
|
38,424
|
|||||||
Total ending allowance balance
|
$22,518
|
$15,393
|
$4,305
|
$368
|
$2,292
|
$283
|
$3,294
|
$48,453
|
|||||||
Loans:
|
|||||||||||||||
Loans individually evaluated for impairment
|
$19,734
|
$4,266
|
$433
|
$0
|
$2,240
|
$44
|
$0
|
$26,717
|
|||||||
Loans collectively evaluated for impairment
|
1,385,604
|
1,562,899
|
370,174
|
95,520
|
388,053
|
85,778
|
0
|
3,888,028
|
|||||||
Total ending loans balance
|
$1,405,338
|
$1,567,165
|
$370,607
|
$95,520
|
$390,293
|
$85,822
|
$0
|
$3,914,745
|
|||||||
Commercial
|
|||||||||||||||
Real Estate
|
|||||||||||||||
Commercial
|
and
|
Agri-business
|
Consumer
|
||||||||||||
and
|
Multi-family
|
and
|
Other
|
1-4 Family
|
Other
|
||||||||||
(dollars in thousands)
|
Industrial
|
Residential
|
Agricultural
|
Commercial
|
Mortgage
|
Consumer
|
Unallocated
|
Total
|
|||||||
December 31, 2017
|
|||||||||||||||
Allowance for loan losses:
|
|||||||||||||||
Ending allowance balance attributable to loans:
|
|||||||||||||||
Individually evaluated for impairment
|
$2,067
|
$795
|
$0
|
$0
|
$310
|
$44
|
$0
|
$3,216
|
|||||||
Collectively evaluated for impairment
|
19,030
|
13,919
|
4,920
|
577
|
2,458
|
335
|
2,666
|
43,905
|
|||||||
Total ending allowance balance
|
$21,097
|
$14,714
|
$4,920
|
$577
|
$2,768
|
$379
|
$2,666
|
$47,121
|
|||||||
Loans:
|
|||||||||||||||
Loans individually evaluated for impairment
|
$6,979
|
$4,802
|
$283
|
$0
|
$1,756
|
$50
|
$0
|
$13,870
|
|||||||
Loans collectively evaluated for impairment
|
1,411,648
|
1,438,219
|
382,643
|
123,922
|
374,013
|
74,144
|
0
|
3,804,589
|
|||||||
Total ending loans balance
|
$1,418,627
|
$1,443,021
|
$382,926
|
$123,922
|
$375,769
|
$74,194
|
$0
|
$3,818,459
|
Unpaid
|
Allowance for
|
||||
Principal
|
Recorded
|
Loan Losses
|
|||
(dollars in thousands)
|
Balance
|
Investment
|
Allocated
|
||
With no related allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Non-working capital loans
|
$3,284
|
$1,889
|
$0
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Owner occupied loans
|
1,773
|
1,527
|
0
|
||
Agri-business and agricultural loans:
|
|||||
Loans secured by farmland
|
603
|
283
|
0
|
||
Consumer 1-4 family loans:
|
|||||
Closed end first mortgage loans
|
583
|
502
|
0
|
||
Open end and junior lien loans
|
220
|
220
|
0
|
||
With an allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Working capital lines of credit loans
|
9,691
|
6,694
|
2,602
|
||
Non-working capital loans
|
11,099
|
11,151
|
5,950
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Construction and land development loans
|
291
|
291
|
142
|
||
Owner occupied loans
|
2,938
|
2,448
|
779
|
||
Agri-business and agricultural loans:
|
|||||
Loans secured by farmland
|
150
|
150
|
73
|
||
Consumer 1-4 family mortgage loans:
|
|||||
Closed end first mortgage loans
|
1,517
|
1,518
|
457
|
||
Other consumer loans
|
45
|
44
|
26
|
||
Total
|
$32,194
|
$26,717
|
$10,029
|
Unpaid
|
Allowance for
|
||||
Principal
|
Recorded
|
Loan Losses
|
|||
(dollars in thousands)
|
Balance
|
Investment
|
Allocated
|
||
With no related allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Working capital lines of credit loans
|
$491
|
$491
|
$0
|
||
Non-working capital loans
|
2,973
|
1,579
|
0
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Construction and land development loans
|
88
|
88
|
0
|
||
Owner occupied loans
|
2,558
|
2,310
|
0
|
||
Agri-business and agricultural loans:
|
|||||
Loans secured by farmland
|
603
|
283
|
0
|
||
Consumer 1-4 family loans:
|
|||||
Closed end first mortgage loans
|
636
|
570
|
0
|
||
With an allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Working capital lines of credit loans
|
1,617
|
1,617
|
667
|
||
Non-working capital loans
|
3,292
|
3,292
|
1,400
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Construction and land development loans
|
827
|
827
|
350
|
||
Owner occupied loans
|
1,577
|
1,577
|
445
|
||
Consumer 1-4 family mortgage loans:
|
|||||
Closed end first mortgage loans
|
950
|
950
|
269
|
||
Open end and junior lien loans
|
235
|
236
|
41
|
||
Other consumer loans
|
50
|
50
|
44
|
||
Total
|
$15,897
|
$13,870
|
$3,216
|
Cash Basis
|
|||||
Average
|
Interest
|
Interest
|
|||
Recorded
|
Income
|
Income
|
|||
(dollars in thousands)
|
Investment
|
Recognized
|
Recognized
|
||
With no related allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Working capital lines of credit loans
|
$785
|
$26
|
$23
|
||
Non-working capital loans
|
1,862
|
74
|
68
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Construction and land development loans
|
58
|
5
|
4
|
||
Owner occupied loans
|
2,291
|
36
|
37
|
||
Agri-business and agricultural loans:
|
|||||
Loans secured by farmland
|
283
|
0
|
0
|
||
Consumer 1-4 family loans:
|
|||||
Closed end first mortgage loans
|
521
|
13
|
12
|
||
Open end and junior lien loans
|
205
|
0
|
0
|
||
With an allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Working capital lines of credit loans
|
3,307
|
74
|
12
|
||
Non-working capital loans
|
5,328
|
138
|
81
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Construction and land development loans
|
453
|
26
|
29
|
||
Owner occupied loans
|
1,631
|
9
|
1
|
||
Agri-business and agricultural loans:
|
|||||
Loans secured by farmland
|
12
|
1
|
0
|
||
Consumer 1-4 family mortgage loans:
|
|||||
Closed end first mortgage loans
|
1,214
|
37
|
36
|
||
Open end and junior lien loans
|
38
|
0
|
0
|
||
Other consumer loans
|
47
|
3
|
3
|
||
Total
|
$18,035
|
$442
|
$306
|
Cash Basis
|
|||||
Average
|
Interest
|
Interest
|
|||
Recorded
|
Income
|
Income
|
|||
(dollars in thousands)
|
Investment
|
Recognized
|
Recognized
|
||
With no related allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Working capital lines of credit loans
|
$407
|
$46
|
$39
|
||
Non-working capital loans
|
1,341
|
57
|
51
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Construction and land development loans
|
110
|
5
|
5
|
||
Owner occupied loans
|
2,349
|
17
|
15
|
||
Nonowner occupied loans
|
3,009
|
294
|
284
|
||
Agri-business and agricultural loans:
|
|||||
Loans secured by farmland
|
287
|
0
|
0
|
||
Consumer 1-4 family loans:
|
|||||
Closed end first mortgage loans
|
293
|
9
|
8
|
||
Open end and junior lien loans
|
103
|
0
|
0
|
||
With an allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Working capital lines of credit loans
|
2,083
|
17
|
17
|
||
Non-working capital loans
|
5,715
|
103
|
103
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Construction and land development loans
|
69
|
5
|
0
|
||
Owner occupied loans
|
1,664
|
3
|
2
|
||
Agri-business and agricultural loans:
|
|||||
Loans secured by farmland
|
2
|
0
|
0
|
||
Consumer 1-4 family mortgage loans:
|
|||||
Closed end first mortgage loans
|
1,006
|
25
|
22
|
||
Open end and junior lien loans
|
80
|
0
|
0
|
||
Other consumer loans
|
52
|
3
|
3
|
||
Total
|
$18,570
|
$584
|
$549
|
Cash Basis
|
|||||
Average
|
Interest
|
Interest
|
|||
Recorded
|
Income
|
Income
|
|||
(dollars in thousands)
|
Investment
|
Recognized
|
Recognized
|
||
With no related allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Working capital lines of credit loans
|
$331
|
$15
|
$14
|
||
Non-working capital loans
|
996
|
16
|
13
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Construction and land development loans
|
114
|
10
|
10
|
||
Owner occupied loans
|
2,555
|
3
|
3
|
||
Nonowner occupied loans
|
4,732
|
292
|
286
|
||
Multifamily loans
|
8
|
0
|
0
|
||
Agri-business and agricultural loans:
|
|||||
Loans secured by farmland
|
393
|
0
|
0
|
||
Loans for ag production
|
677
|
5
|
4
|
||
Other commercial loans
|
1
|
0
|
0
|
||
Consumer 1-4 family loans:
|
|||||
Closed end first mortgage loans
|
91
|
2
|
2
|
||
Open end and junior lien loans
|
58
|
0
|
0
|
||
With an allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Working capital lines of credit loans
|
1,199
|
33
|
30
|
||
Non-working capital loans
|
4,685
|
151
|
151
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Construction and land development loans
|
186
|
0
|
0
|
||
Owner occupied loans
|
1,143
|
3
|
3
|
||
Nonowner occupied loans
|
19
|
0
|
0
|
||
Multifamily loans
|
256
|
12
|
11
|
||
Agri-business and agricultural loans:
|
|||||
Other commercial loans
|
8
|
0
|
1
|
||
Consumer 1-4 family mortgage loans:
|
|||||
Closed end first mortgage loans
|
1,392
|
36
|
34
|
||
Open end and junior lien loans
|
166
|
0
|
0
|
||
Other consumer loans
|
57
|
4
|
4
|
||
Total
|
$19,067
|
$582
|
$566
|
Greater than
|
|||||||||||
30-89
|
90 Days Past
|
Total Past
|
|||||||||
Loans Not
|
Days
|
Due and Still
|
Due and
|
||||||||
(dollars in thousands)
|
Past Due
|
Past Due
|
Accruing
|
Nonaccrual
|
Nonaccrual
|
Total
|
|||||
Commercial and industrial loans:
|
|||||||||||
Working capital lines of credit loans
|
$684,191
|
$4,328
|
$0
|
$2,245
|
$6,573
|
$690,764
|
|||||
Non-working capital loans
|
709,629
|
3,368
|
0
|
1,577
|
4,945
|
714,574
|
|||||
Commercial real estate and multi-family
|
|||||||||||
residential loans:
|
|||||||||||
Construction and land development loans
|
265,544
|
0
|
0
|
0
|
0
|
265,544
|
|||||
Owner occupied loans
|
583,214
|
486
|
0
|
2,269
|
2,755
|
585,969
|
|||||
Nonowner occupied loans
|
520,431
|
57
|
0
|
0
|
57
|
520,488
|
|||||
Multi-family loans
|
195,164
|
0
|
0
|
0
|
0
|
195,164
|
|||||
Agri-business and agricultural loans:
|
|||||||||||
Loans secured by farmland
|
177,080
|
150
|
0
|
283
|
433
|
177,513
|
|||||
Loans for agricultural production
|
193,094
|
0
|
0
|
0
|
0
|
193,094
|
|||||
Other commercial loans
|
95,520
|
0
|
0
|
0
|
0
|
95,520
|
|||||
Consumer 1-4 family mortgage loans:
|
|||||||||||
Closed end first mortgage loans
|
183,420
|
1,370
|
0
|
671
|
2,041
|
185,461
|
|||||
Open end and junior lien loans
|
188,320
|
98
|
0
|
220
|
318
|
188,638
|
|||||
Residential construction loans
|
16,194
|
0
|
0
|
0
|
0
|
16,194
|
|||||
Other consumer loans
|
85,654
|
168
|
0
|
0
|
168
|
85,822
|
|||||
Total
|
$3,897,455
|
$10,025
|
$0
|
$7,265
|
$17,290
|
$3,914,745
|
Greater than
|
|||||||||||
30-89
|
90 Days Past
|
Total Past
|
|||||||||
Loans Not
|
Days
|
Due and Still
|
Due and
|
||||||||
(dollars in thousands)
|
Past Due
|
Past Due
|
Accruing
|
Nonaccrual
|
Nonaccrual
|
Total
|
|||||
Commercial and industrial loans:
|
|||||||||||
Working capital lines of credit loans
|
$742,205
|
$11
|
$0
|
$1,459
|
$1,470
|
$743,675
|
|||||
Non-working capital loans
|
671,490
|
0
|
0
|
3,462
|
3,462
|
674,952
|
|||||
Commercial real estate and multi-family
|
|||||||||||
residential loans:
|
|||||||||||
Construction and land development loans
|
215,713
|
8,000
|
0
|
0
|
8,000
|
223,713
|
|||||
Owner occupied loans
|
534,648
|
0
|
0
|
3,620
|
3,620
|
538,268
|
|||||
Nonowner occupied loans
|
507,696
|
0
|
0
|
0
|
0
|
507,696
|
|||||
Multi-family loans
|
173,100
|
244
|
0
|
0
|
244
|
173,344
|
|||||
Agri-business and agricultural loans:
|
|||||||||||
Loans secured by farmland
|
186,160
|
0
|
0
|
283
|
283
|
186,443
|
|||||
Loans for agricultural production
|
196,483
|
0
|
0
|
0
|
0
|
196,483
|
|||||
Other commercial loans
|
123,922
|
0
|
0
|
0
|
0
|
123,922
|
|||||
Consumer 1-4 family mortgage loans:
|
|||||||||||
Closed end first mortgage loans
|
177,410
|
1,183
|
6
|
342
|
1,531
|
178,941
|
|||||
Open end and junior lien loans
|
183,056
|
89
|
0
|
236
|
325
|
183,381
|
|||||
Residential construction loans
|
13,447
|
0
|
0
|
0
|
0
|
13,447
|
|||||
Other consumer loans
|
74,102
|
92
|
0
|
0
|
92
|
74,194
|
|||||
Total
|
$3,799,432
|
$9,619
|
$6
|
$9,402
|
$19,027
|
$3,818,459
|
(dollars in thousands)
|
2018
|
2017
|
|
Accruing troubled debt restructured loans
|
$8,016
|
$2,893
|
|
Nonaccrual troubled debt restructured loans
|
4,384
|
7,750
|
|
Total troubled debt restructured loans
|
$12,400
|
$10,643
|
Modified Repayment Terms
|
|||||||||
Pre-Modification
|
Post-Modification
|
Extension
|
|||||||
Outstanding
|
Outstanding
|
Period or
|
|||||||
Number of
|
Recorded
|
Recorded
|
Number of
|
Range
|
|||||
(dollars in thousands)
|
Loans
|
Investment
|
Investment
|
Loans
|
(in months)
|
||||
Troubled Debt Restructurings
|
|||||||||
Commercial and industrial loans:
|
|||||||||
Working capital lines of credit loans
|
1
|
$600
|
$600
|
1
|
0
|
||||
Non-working capital loans
|
7
|
4,628
|
4,628
|
7
|
0-6
|
||||
Commercial real estate and multi-
|
|||||||||
family residential loans:
|
|||||||||
Construction and land
|
|||||||||
development loans
|
1
|
824
|
824
|
1
|
12
|
||||
Owner occupied loans
|
2
|
933
|
933
|
2
|
12
|
||||
Consumer 1-4 family loans:
|
|||||||||
Closed end first mortgage loans
|
1
|
198
|
197
|
1
|
239
|
||||
Total
|
12
|
$7,183
|
$7,182
|
12
|
0-239
|
Pre-Modification
|
Post-Modification
|
Extension
|
|||||||
Outstanding
|
Outstanding
|
Period or
|
|||||||
Number of
|
Recorded
|
Recorded
|
Number of
|
Range
|
|||||
(dollars in thousands)
|
Loans
|
Investment
|
Investment
|
Loans
|
(in months)
|
||||
Troubled Debt Restructurings
|
|||||||||
Commercial and industrial loans:
|
|||||||||
Working capital lines of credit loans
|
1
|
$1,324
|
$1,324
|
1
|
9
|
||||
Non-working capital loans
|
4
|
1,922
|
1,922
|
4
|
0-6
|
||||
Commercial real estate and multi-
|
|||||||||
family residential loans:
|
|||||||||
Owner occupied loans
|
1
|
486
|
486
|
1
|
6
|
||||
Consumer 1-4 family loans:
|
|||||||||
Closed end first mortgage loans
|
2
|
120
|
122
|
2
|
198-350
|
||||
Total
|
8
|
$3,852
|
$3,854
|
8
|
0-350
|
Pre-Modification
|
Post-Modification
|
Extension
|
|||||||
Outstanding
|
Outstanding
|
Period or
|
|||||||
Number of
|
Recorded
|
Recorded
|
Number of
|
Range
|
|||||
(dollars in thousands)
|
Loans
|
Investment
|
Investment
|
Loans
|
(in months)
|
||||
Troubled Debt Restructurings
|
|||||||||
Commercial and industrial loans:
|
|||||||||
Non-working capital loans
|
6
|
$1,841
|
$1,902
|
5
|
9-356
|
||||
Commercial real estate and multi-
|
|||||||||
family residential loans:
|
|||||||||
Owner occupied loans
|
3
|
718
|
717
|
3
|
13-24
|
||||
Total
|
9
|
$2,559
|
$2,619
|
8
|
9-356
|
Special
|
Not
|
||||||||||
(dollars in thousands)
|
Pass
|
Mention
|
Substandard
|
Doubtful
|
Rated
|
Total
|
|||||
Commercial and industrial loans:
|
|||||||||||
Working capital lines of credit loans
|
$618,612
|
$43,240
|
$28,563
|
$0
|
$349
|
$690,764
|
|||||
Non-working capital loans
|
664,787
|
15,992
|
27,548
|
0
|
6,247
|
714,574
|
|||||
Commercial real estate and multi-
|
|||||||||||
family residential loans:
|
|||||||||||
Construction and land
|
|||||||||||
development loans
|
264,900
|
353
|
291
|
0
|
0
|
265,544
|
|||||
Owner occupied loans
|
541,734
|
21,864
|
22,371
|
0
|
0
|
585,969
|
|||||
Nonowner occupied loans
|
517,356
|
2,491
|
641
|
0
|
0
|
520,488
|
|||||
Multi-family loans
|
194,948
|
216
|
0
|
0
|
0
|
195,164
|
|||||
Agri-business and agricultural loans:
|
|||||||||||
Loans secured by farmland
|
166,623
|
9,107
|
1,783
|
0
|
0
|
177,513
|
|||||
Loans for agricultural production
|
183,189
|
8,155
|
1,750
|
0
|
0
|
193,094
|
|||||
Other commercial loans
|
95,516
|
0
|
0
|
0
|
4
|
95,520
|
|||||
Consumer 1-4 family mortgage loans:
|
|||||||||||
Closed end first mortgage loans
|
54,879
|
0
|
2,021
|
0
|
128,561
|
185,461
|
|||||
Open end and junior lien loans
|
8,810
|
0
|
220
|
0
|
179,608
|
188,638
|
|||||
Residential construction loans
|
0
|
0
|
0
|
0
|
16,194
|
16,194
|
|||||
Other consumer loans
|
12,700
|
0
|
44
|
0
|
73,078
|
85,822
|
|||||
Total
|
$3,324,054
|
$101,418
|
$85,232
|
$0
|
$404,041
|
$3,914,745
|
Special
|
Not
|
||||||||||
(dollars in thousands)
|
Pass
|
Mention
|
Substandard
|
Doubtful
|
Rated
|
Total
|
|||||
Commercial and industrial loans:
|
|||||||||||
Working capital lines of credit loans
|
$688,748
|
$33,337
|
$21,350
|
$0
|
$240
|
$743,675
|
|||||
Non-working capital loans
|
624,275
|
20,171
|
25,834
|
0
|
4,672
|
674,952
|
|||||
Commercial real estate and multi-
|
|||||||||||
family residential loans:
|
|||||||||||
Construction and land
|
|||||||||||
development loans
|
222,445
|
441
|
827
|
0
|
0
|
223,713
|
|||||
Owner occupied loans
|
496,231
|
19,361
|
22,676
|
0
|
0
|
538,268
|
|||||
Nonowner occupied loans
|
505,033
|
1,970
|
693
|
0
|
0
|
507,696
|
|||||
Multi-family loans
|
173,100
|
244
|
0
|
0
|
0
|
173,344
|
|||||
Agri-business and agricultural loans:
|
|||||||||||
Loans secured by farmland
|
174,118
|
7,988
|
4,337
|
0
|
0
|
186,443
|
|||||
Loans for agricultural production
|
185,772
|
9,716
|
995
|
0
|
0
|
196,483
|
|||||
Other commercial loans
|
123,917
|
0
|
0
|
0
|
5
|
123,922
|
|||||
Consumer 1-4 family mortgage loans:
|
|||||||||||
Closed end first mortgage loans
|
52,301
|
0
|
1,520
|
0
|
125,120
|
178,941
|
|||||
Open end and junior lien loans
|
8,259
|
0
|
236
|
0
|
174,886
|
183,381
|
|||||
Residential construction loans
|
0
|
0
|
0
|
0
|
13,447
|
13,447
|
|||||
Other consumer loans
|
18,642
|
0
|
50
|
0
|
55,502
|
74,194
|
|||||
Total
|
$3,272,841
|
$93,228
|
$78,518
|
$0
|
$373,872
|
$3,818,459
|
Level 1
|
|
Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the
measurement date.
|
Level 2
|
|
Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in
markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
|
Level 3
|
Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in
pricing an asset or liability.
|
December 31, 2018
|
|||||||
Fair Value Measurements Using
|
Assets
|
||||||
(dollars in thousands)
|
Level 1
|
Level 2
|
Level 3
|
at Fair Value
|
|||
Assets
|
|||||||
U.S. Treasury securities
|
$987
|
$0
|
$0
|
$987
|
|||
U.S. government sponsored agency securities
|
0
|
4,350
|
0
|
4,350
|
|||
Mortgage-backed securities: residential
|
0
|
325,412
|
0
|
325,412
|
|||
Mortgage-backed securities: commercial
|
0
|
38,141
|
0
|
38,141
|
|||
State and municipal securities
|
0
|
216,509
|
150
|
216,659
|
|||
Total Securities
|
987
|
584,412
|
150
|
585,549
|
|||
Mortgage banking derivative
|
0
|
95
|
0
|
95
|
|||
Interest rate swap derivative
|
0
|
3,869
|
0
|
3,869
|
|||
Total assets
|
$987
|
$588,376
|
$150
|
$589,513
|
|||
Liabilities
|
|||||||
Mortgage banking derivative
|
0
|
23
|
0
|
23
|
|||
Interest rate swap derivative
|
0
|
4,025
|
0
|
4,025
|
|||
Total liabilities
|
$0
|
$4,048
|
$0
|
$4,048
|
December 31, 2017
|
|||||||
Fair Value Measurements Using
|
Assets
|
||||||
(dollars in thousands)
|
Level 1
|
Level 2
|
Level 3
|
at Fair Value
|
|||
Assets
|
|||||||
U.S. Treasury securities
|
$997
|
$0
|
$0
|
$997
|
|||
U.S. government sponsored agency securities
|
0
|
5,122
|
0
|
5,122
|
|||
Mortgage-backed securities: residential
|
0
|
313,774
|
0
|
313,774
|
|||
Mortgage-backed securities: commercial
|
0
|
44,211
|
0
|
44,211
|
|||
State and municipal securities
|
0
|
173,509
|
880
|
174,389
|
|||
Total Securities
|
997
|
536,616
|
880
|
538,493
|
|||
Mortgage banking derivative
|
0
|
136
|
0
|
136
|
|||
Interest rate swap derivative
|
0
|
2,441
|
0
|
2,441
|
|||
Total assets
|
$997
|
$539,193
|
$880
|
$541,070
|
|||
Liabilities
|
|||||||
Mortgage banking derivative
|
0
|
3
|
0
|
3
|
|||
Interest rate swap derivative
|
0
|
2,562
|
0
|
2,562
|
|||
Total liabilities
|
$0
|
$2,565
|
$0
|
$2,565
|
State and Municipal Securities
|
|||||||
(dollars in thousands)
|
2018
|
2017
|
|||||
Balance of recurring Level 3 assets at January 1
|
$880
|
$670
|
|||||
Transfers into Level 3
|
0
|
325
|
|||||
Changes in fair value of securities
|
|||||||
included in other comprehensive income
|
(10)
|
(10)
|
|||||
Principal payments
|
(720)
|
(105)
|
|||||
Sales
|
0
|
0
|
|||||
Balance of recurring Level 3 assets at December 31
|
$150
|
$880
|
Quantitative Information about Level 3 Fair Value Measurements
|
|||||||
Range of
|
|||||||
Fair Value at
|
Inputs
|
||||||
(dollars in thousands)
|
12/31/2018
|
Valuation Technique
|
Unobservable Input
|
(Average)
|
|||
State and municipal securities
|
$150
|
Price to type, par, call
|
Discount to benchmark index
|
0-1%
|
|||
(0.17%)
|
Quantitative Information about Level 3 Fair Value Measurements
|
|||||||
Range of
|
|||||||
Fair Value at
|
Inputs
|
||||||
(dollars in thousands)
|
12/31/2017
|
Valuation Technique
|
Unobservable Input
|
(Average)
|
|||
State and municipal securities
|
$880
|
Price to type, par, call
|
Discount to benchmark index
|
0-5%
|
|||
(2.03%)
|
December 31, 2018
|
|||||||
Fair Value Measurements Using
|
Assets
|
||||||
(dollars in thousands)
|
Level 1
|
Level 2
|
Level 3
|
at Fair Value
|
|||
Assets
|
|||||||
Impaired loans:
|
|||||||
Commercial and industrial loans:
|
|||||||
Working capital lines of credit loans
|
$0
|
$0
|
$4,092
|
$4,092
|
|||
Non-working capital loans
|
0
|
0
|
4,967
|
4,967
|
|||
Commercial real estate and multi-family
|
|||||||
residential loans:
|
|||||||
Construction and land development loans
|
0
|
0
|
148
|
148
|
|||
Owner occupied loans
|
0
|
0
|
1,669
|
1,669
|
|||
Agri-business and agricultural loans:
|
|||||||
Loans secured by farmland
|
0
|
0
|
77
|
77
|
|||
Consumer 1-4 family mortgage loans:
|
|||||||
Closed end first mortgage loans
|
0
|
0
|
553
|
553
|
|||
Total impaired loans
|
$0
|
$0
|
$11,506
|
$11,506
|
|||
Other real estate owned
|
0
|
0
|
316
|
316
|
|||
Total assets
|
$0
|
$0
|
$11,822
|
$11,822
|
December 31, 2017
|
|||||||
Fair Value Measurements Using
|
Assets
|
||||||
(dollars in thousands)
|
Level 1
|
Level 2
|
Level 3
|
at Fair Value
|
|||
Assets
|
|||||||
Impaired loans:
|
|||||||
Commercial and industrial loans:
|
|||||||
Working capital lines of credit loans
|
$0
|
$0
|
$934
|
$934
|
|||
Non-working capital loans
|
0
|
0
|
1,693
|
1,693
|
|||
Commercial real estate and multi-family
|
|||||||
residential loans:
|
|||||||
Construction and land development loans
|
0
|
0
|
477
|
477
|
|||
Owner occupied loans
|
0
|
0
|
1,133
|
1,133
|
|||
Consumer 1-4 family mortgage loans:
|
|||||||
Open end and junior lien loans
|
0
|
0
|
195
|
195
|
|||
Total impaired loans
|
$0
|
$0
|
$4,432
|
$4,432
|
|||
Other real estate owned
|
0
|
0
|
0
|
0
|
|||
Total assets
|
$0
|
$0
|
$4,432
|
$4,432
|
(dollars in thousands)
|
Fair Value
|
Valuation Methodology
|
Unobservable Inputs
|
Average
|
Range of Inputs
|
|||||
Impaired loans:
|
||||||||||
Commercial and industrial
|
$9,059
|
Collateral based
|
Discount to reflect
|
48%
|
4%-100%
|
|||||
measurements
|
current market conditions
|
|||||||||
and ultimate collectability
|
||||||||||
Impaired loans:
|
||||||||||
Commercial real estate
|
1,817
|
Collateral based
|
Discount to reflect
|
34%
|
6%-53%
|
|||||
measurements
|
current market conditions
|
|||||||||
and ultimate collectability
|
||||||||||
Impaired loans:
|
||||||||||
Agribusiness and agricultural
|
77
|
Collateral based
|
Discount to reflect
|
49%
|
||||||
measurements
|
current market conditions
|
|||||||||
and ultimate collectability
|
||||||||||
Impaired loans:
|
||||||||||
Consumer 1-4 family mortgage
|
553
|
Collateral based
|
Discount to reflect
|
23%
|
0%-64%
|
|||||
measurements
|
current market conditions
|
|||||||||
and ultimate collectability
|
||||||||||
Other real estate owned
|
316
|
Collateral based
|
Discount to reflect
|
0%
|
||||||
measurements
|
current market conditions
|
(dollars in thousands)
|
Fair Value
|
Valuation Methodology
|
Unobservable Inputs
|
Average
|
Range of Inputs
|
|||||
Impaired loans:
|
||||||||||
Commercial and industrial
|
$2,627
|
Collateral based
|
Discount to reflect
|
37%
|
23% - 100%
|
|||||
measurements
|
current market conditions
|
|||||||||
and ultimate collectability
|
||||||||||
Impaired loans:
|
||||||||||
Commercial real estate
|
1,610
|
Collateral based
|
Discount to reflect
|
33%
|
2% - 58%
|
|||||
measurements
|
current market conditions
|
|||||||||
and ultimate collectability
|
||||||||||
Impaired loans:
|
||||||||||
Consumer 1-4 family mortgage
|
195
|
Collateral based
|
Discount to reflect
|
17%
|
||||||
measurements
|
current market conditions
|
|||||||||
and ultimate collectability
|
December 31, 2018
|
|||||||||
Carrying
|
Estimated Fair Value
|
||||||||
(dollars in thousands)
|
Value
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||
Financial Assets:
|
|||||||||
Cash and cash equivalents
|
$216,922
|
$214,452
|
$2,470
|
$0
|
$216,922
|
||||
Securities available for sale
|
585,549
|
987
|
584,412
|
150
|
585,549
|
||||
Real estate mortgages held for sale
|
2,293
|
0
|
2,314
|
0
|
2,314
|
||||
Loans, net
|
3,866,292
|
0
|
0
|
3,786,175
|
3,786,175
|
||||
Federal Reserve and Federal Home Loan Bank stock
|
13,772
|
N/A
|
N/A
|
N/A
|
N/A
|
||||
Accrued interest receivable
|
15,518
|
3
|
3,569
|
11,946
|
15,518
|
||||
Financial Liabilities:
|
|||||||||
Certificates of deposit
|
(1,419,754)
|
0
|
(1,424,553)
|
0
|
(1,424,553)
|
||||
All other deposits
|
(2,624,311)
|
(2,624,311)
|
0
|
0
|
(2,624,311)
|
||||
Securities sold under agreements
|
|||||||||
to repurchase
|
(75,555)
|
0
|
(75,555)
|
0
|
(75,555)
|
||||
Other short-term borrowings
|
(170,000)
|
0
|
(169,996)
|
0
|
(169,996)
|
||||
Subordinated debentures
|
(30,928)
|
0
|
0
|
(31,195)
|
(31,195)
|
||||
Standby letters of credit
|
(978)
|
0
|
0
|
(978)
|
(978)
|
||||
Accrued interest payable
|
(10,404)
|
(110)
|
(10,289)
|
(5)
|
(10,404)
|
Carrying
|
Estimated Fair Value
|
||||||||
(dollars in thousands)
|
Value
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||
Financial Assets:
|
|||||||||
Cash and cash equivalents
|
$176,180
|
$174,045
|
$2,127
|
$0
|
$176,172
|
||||
Securities available for sale
|
538,493
|
997
|
536,616
|
880
|
538,493
|
||||
Real estate mortgages held for sale
|
3,346
|
0
|
3,390
|
0
|
3,390
|
||||
Loans, net
|
3,771,338
|
0
|
0
|
3,744,842
|
3,744,842
|
||||
Federal Reserve and Federal Home Loan Bank stock
|
13,772
|
N/A
|
N/A
|
N/A
|
N/A
|
||||
Accrued interest receivable
|
14,093
|
3
|
2,925
|
11,165
|
14,093
|
||||
Financial Liabilities:
|
|||||||||
Certificates of deposit
|
(1,412,583)
|
0
|
(1,417,075)
|
0
|
(1,417,075)
|
||||
All other deposits
|
(2,596,072)
|
(2,596,072)
|
0
|
0
|
(2,596,072)
|
||||
Securities sold under agreements
|
|||||||||
to repurchase
|
(70,652)
|
0
|
(70,652)
|
0
|
(70,652)
|
||||
Long-term borrowings
|
(80,030)
|
0
|
(80,035)
|
0
|
(80,035)
|
||||
Subordinated debentures
|
(30,928)
|
0
|
0
|
(31,194)
|
(31,194)
|
||||
Standby letters of credit
|
(758)
|
0
|
0
|
(758)
|
(758)
|
||||
Accrued interest payable
|
(6,311)
|
(149)
|
(6,158)
|
(4)
|
(6,311)
|
(dollars in thousands)
|
2018
|
2017
|
|
Land
|
$16,649
|
$16,172
|
|
Premises
|
44,717
|
41,694
|
|
Equipment
|
36,111
|
34,349
|
|
Total cost . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . .
|
97,477
|
92,215
|
|
Less accumulated depreciation
|
39,380
|
35,749
|
|
Land, premises and equipment, net
|
$58,097
|
$56,466
|
(dollars in thousands)
|
2018
|
2019
|
$553
|
2020
|
571
|
2021
|
582
|
2022
|
595
|
2023
|
511
|
Thereafter
|
2,792
|
Total
|
$5,604
|
(dollars in thousands)
|
2018
|
2017
|
|
Non-interest bearing demand deposits
|
$946,838
|
$885,622
|
|
Savings and transaction accounts:
|
|||
Savings deposits
|
247,903
|
263,570
|
|
Interest bearing demand deposits
|
1,429,570
|
1,446,880
|
|
Time deposits:
|
|||
Other time deposits
|
273,533
|
251,218
|
|
Deposits of $100,000 to $250,000
|
268,058
|
236,354
|
|
Deposits of $250,000 or more
|
878,163
|
925,011
|
|
Total deposits
|
$4,044,065
|
$4,008,655
|
(dollars in thousands)
|
Amount
|
Maturing in 2019
|
$933,323
|
Maturing in 2020
|
383,254
|
Maturing in 2021
|
58,944
|
Maturing in 2022
|
27,978
|
Maturing in 2023
|
15,950
|
Thereafter
|
305
|
Total time deposits . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . .
|
$1,419,754
|
(dollars in thousands)
|
2018
|
2017
|
|
Federal Home Loan Bank of Indianapolis Notes, 2.52%, Due January 7, 2019
|
$170,000
|
$0
|
|
Federal Home Loan Bank of Indianapolis Notes, 1.67%, Due June 27, 2018
|
0
|
80,000
|
|
Federal Home Loan Bank of Indianapolis Notes, 6.15%, Due January 16, 2018
|
0
|
30
|
|
Total
|
$170,000
|
$80,030
|
(dollars in thousands)
|
2018
|
2017
|
2016
|
|||
Securities sold under agreements to repurchase
|
||||||
Outstanding at year end
|
$75,555
|
$70,652
|
$50,045
|
|||
Approximate average interest rate at year end
|
0.74
|
%
|
0.46
|
%
|
0.29
|
%
|
Highest amount outstanding as of any month end
|
||||||
during the year
|
$106,239
|
$77,886
|
$60,198
|
|||
Approximate average outstanding during the year
|
86,874
|
63,379
|
57,945
|
|||
Approximate average interest rate during the year
|
0.58
|
%
|
0.39
|
%
|
0.25
|
%
|
Pension Benefits
|
SERP Benefits
|
||||||
(dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
|||
Change in benefit obligation:
|
|||||||
Beginning benefit obligation
|
$2,862
|
$2,841
|
$1,086
|
$1,163
|
|||
Interest cost
|
93
|
104
|
34
|
40
|
|||
Actuarial (gain)/loss
|
(325)
|
134
|
(62)
|
20
|
|||
Benefits paid
|
(512)
|
(217)
|
(134)
|
(137)
|
|||
Ending benefit obligation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
2,118
|
2,862
|
924
|
1,086
|
|||
Change in plan assets (primarily equity and fixed
|
|||||||
income investments and money market funds),
|
|||||||
at fair value:
|
|||||||
Beginning plan assets
|
2,356
|
2,063
|
1,047
|
1,000
|
|||
Actual return
|
(61)
|
313
|
(28)
|
144
|
|||
Employer contribution
|
368
|
197
|
0
|
40
|
|||
Benefits paid
|
(512)
|
(217)
|
(134)
|
(137)
|
|||
Ending plan assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
2,151
|
2,356
|
885
|
1,047
|
|||
Funded status at end of year
|
$33
|
$(506)
|
$(39)
|
$(39)
|
Pension Benefits
|
SERP Benefits
|
||||||
(dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
|||
Funded status included in other liabilities
|
$33
|
$(506)
|
$(39)
|
$(39)
|
Pension Benefits
|
SERP Benefits
|
||||||
(dollars in thousands)
|
2018
|
2017
|
2018
|
2017
|
|||
Net actuarial loss
|
$1,242
|
$1,731
|
$615
|
$661
|
Pension Benefits
|
SERP Benefits
|
||||||||||
(dollars in thousands)
|
2018
|
2017
|
2016
|
2018
|
2017
|
2016
|
|||||
Net pension expense:
|
|||||||||||
Service cost
|
$0
|
$0
|
$0
|
$0
|
$0
|
$0
|
|||||
Interest cost
|
93
|
104
|
105
|
34
|
40
|
45
|
|||||
Expected return on plan assets
|
(138)
|
(143)
|
(139)
|
(61)
|
(63)
|
(70)
|
|||||
Recognized net actuarial loss
|
193
|
185
|
135
|
73
|
80
|
80
|
|||||
Settlement cost
|
224
|
0
|
128
|
0
|
0
|
0
|
|||||
Net pension expense
|
$372
|
$146
|
$229
|
$46
|
$57
|
$55
|
|||||
Net (gain)/loss
|
$(296)
|
$(36)
|
$122
|
$27
|
$(61)
|
$29
|
|||||
Amortization of net loss
|
(193)
|
(185)
|
(135)
|
(73)
|
(80)
|
(80)
|
|||||
Total recognized in other comprehensive
|
|||||||||||
income
|
(489)
|
(221)
|
(13)
|
(46)
|
(141)
|
(51)
|
|||||
Total recognized in net pension expense
|
|||||||||||
and other comprehensive income
|
$(117)
|
$(75)
|
$216
|
$0
|
$(84)
|
$4
|
Pension Benefits
|
SERP Benefits
|
||||||||||
2018
|
2017
|
2016
|
2018
|
2017
|
2016
|
||||||
The following assumptions were used in calculating the net benefit obligation:
|
|||||||||||
Weighted average discount rate
|
4.08%
|
3.46%
|
3.86%
|
4.08%
|
3.46%
|
3.86%
|
|||||
Rate of increase in future compensation
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
|||||
Lump sum assumed interest rates
|
|||||||||||
First 5 years
|
3.33%
|
2.05%
|
1.57%
|
N/A
|
N/A
|
N/A
|
|||||
Next 15 years
|
4.39%
|
3.61%
|
3.45%
|
N/A
|
N/A
|
N/A
|
|||||
All future years
|
4.72%
|
4.27%
|
4.39%
|
N/A
|
N/A
|
N/A
|
|||||
The following assumptions were used in calculating the net pension expense:
|
|||||||||||
Weighted average discount rate
|
3.46%
|
3.86%
|
3.96%
|
3.46%
|
3.86%
|
3.96%
|
|||||
Rate of increase in future compensation
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
|||||
Expected long-term rate of return
|
6.50%
|
6.50%
|
7.00%
|
6.50%
|
6.50%
|
7.00%
|
Percentage of Plan
|
Weighted
|
||||||
Target
|
Assets
|
Average Expected
|
|||||
Allocation
|
at Year End
|
Long-Term Rate
|
|||||
Asset Category
|
2019
|
2018
|
2017
|
of Return
|
|||
Equity securities
|
55-65%
|
59%
|
63%
|
8.69%
|
|||
Debt securities
|
35-45%
|
40%
|
33%
|
3.00%
|
|||
Other
|
5-10%
|
1%
|
4%
|
0.10%
|
|||
Total
|
100%
|
100%
|
6.50%
|
Percentage of Plan
|
Weighted
|
||||||
Target
|
Assets
|
Average Expected
|
|||||
Allocation
|
at Year End
|
Long-Term Rate
|
|||||
Asset Category
|
2019
|
2018
|
2017
|
of Return
|
|||
Equity securities
|
55-65%
|
58%
|
66%
|
8.69%
|
|||
Debt securities
|
35-45%
|
40%
|
32%
|
3.00%
|
|||
Other
|
5-10%
|
2%
|
2%
|
0.10%
|
|||
Total
|
100%
|
100%
|
6.50%
|
Quoted Prices
|
|||||||
in Active
|
Significant
|
Significant
|
|||||
Markets for
|
Observable
|
Unobservable
|
|||||
Identical Assets
|
Inputs
|
Inputs
|
|||||
Asset Category
|
Total
|
(Level 1)
|
(Level 2 )
|
(Level 3)
|
|||
(dollars in thousands)
|
|||||||
Equity securities - US large cap common stocks
|
$784
|
$784
|
$0
|
$0
|
|||
Equity securities - US mid cap stock mutual funds
|
107
|
107
|
0
|
0
|
|||
Equity securities - US small cap stock mutual funds
|
114
|
114
|
0
|
0
|
|||
Equity securities - international stock mutual funds
|
225
|
225
|
0
|
0
|
|||
Equity securities - emerging markets stock mutual funds
|
49
|
49
|
0
|
0
|
|||
Debt securities - intermediate term bond mutual funds
|
309
|
309
|
0
|
0
|
|||
Debt securities - short term bond mutual funds
|
543
|
543
|
0
|
0
|
|||
Cash - money market account
|
17
|
17
|
0
|
0
|
|||
Total
|
$2,148
|
$2,148
|
$0
|
$0
|
Quoted Prices
|
|||||||
in Active
|
Significant
|
Significant
|
|||||
Markets for
|
Observable
|
Unobservable
|
|||||
Identical Assets
|
Inputs
|
Inputs
|
|||||
Asset Category
|
Total
|
(Level 1)
|
(Level 2 )
|
(Level 3)
|
|||
(dollars in thousands)
|
|||||||
Equity securities - US large cap common stocks
|
$911
|
$911
|
$0
|
$0
|
|||
Equity securities - US mid cap stock mutual funds
|
119
|
119
|
0
|
0
|
|||
Equity securities - US small cap stock mutual funds
|
125
|
125
|
0
|
0
|
|||
Equity securities - international stock mutual funds
|
240
|
240
|
0
|
0
|
|||
Equity securities - emerging markets stock mutual funds
|
95
|
95
|
0
|
0
|
|||
Debt securities - intermediate term bond mutual funds
|
344
|
344
|
0
|
0
|
|||
Debt securities - short term bond mutual funds
|
387
|
387
|
0
|
0
|
|||
Debt securities - commercial
|
50
|
0
|
50
|
0
|
|||
Cash - money market account
|
82
|
82
|
0
|
0
|
|||
Total
|
$2,353
|
$2,303
|
$50
|
$0
|
Quoted Prices
|
|||||||
in Active
|
Significant
|
Significant
|
|||||
Markets for
|
Observable
|
Unobservable
|
|||||
Identical Assets
|
Inputs
|
Inputs
|
|||||
Asset Category
|
Total
|
(Level 1)
|
(Level 2 )
|
(Level 3)
|
|||
(dollars in thousands)
|
|||||||
Equity securities - US large cap common stocks
|
$322
|
$322
|
$0
|
$0
|
|||
Equity securities - US mid cap stock mutual funds
|
43
|
43
|
0
|
0
|
|||
Equity securities - US small cap stock mutual funds
|
43
|
43
|
0
|
0
|
|||
Equity securities - emerging markets stock mutual funds
|
18
|
18
|
0
|
0
|
|||
Equity securities - international stock mutual funds
|
89
|
89
|
0
|
0
|
|||
Debt securities - intermediate term bond mutual funds
|
123
|
123
|
0
|
0
|
|||
Debt securities - short term bond mutual funds
|
231
|
231
|
0
|
0
|
|||
Cash - money market account
|
15
|
15
|
0
|
0
|
|||
Total
|
$884
|
$884
|
$0
|
$0
|
Quoted Prices
|
|||||||
in Active
|
Significant
|
Significant
|
|||||
Markets for
|
Observable
|
Unobservable
|
|||||
Identical Assets
|
Inputs
|
Inputs
|
|||||
Asset Category
|
Total
|
(Level 1)
|
(Level 2 )
|
(Level 3)
|
|||
(dollars in thousands)
|
|||||||
Equity securities - US large cap common stocks
|
$422
|
$422
|
$0
|
$0
|
|||
Equity securities - US mid cap stock mutual funds
|
58
|
58
|
0
|
0
|
|||
Equity securities - US small cap stock mutual funds
|
60
|
60
|
0
|
0
|
|||
Equity securities - emerging markets stock mutual funds
|
42
|
42
|
0
|
0
|
|||
Equity securities - international stock mutual funds
|
115
|
115
|
0
|
0
|
|||
Debt securities - intermediate term bond mutual funds
|
146
|
146
|
0
|
0
|
|||
Debt securities - short term bond mutual funds
|
158
|
158
|
0
|
0
|
|||
Debt securities - commercial
|
30
|
0
|
30
|
0
|
|||
Cash - money market account
|
15
|
15
|
0
|
0
|
|||
Total
|
$1,046
|
$1,016
|
$30
|
$0
|
Pension
|
SERP
|
||||||
Plan Year
|
Benefits
|
Benefits
|
|||||
(dollars in thousands)
|
|||||||
2019
|
$223
|
$133
|
|||||
2020
|
183
|
127
|
|||||
2021
|
195
|
121
|
|||||
2022
|
194
|
114
|
|||||
2023
|
180
|
106
|
|||||
2024-2028
|
829
|
392
|
(dollars in thousands)
|
2018
|
2017
|
2016
|
||
Current federal
|
$16,871
|
$27,064
|
$23,749
|
||
Deferred federal
|
707
|
(199)
|
268
|
||
Revalue deferred taxes due to tax reform
|
(408)
|
4,137
|
0
|
||
Current state
|
1,462
|
1,559
|
1,086
|
||
Deferred state
|
(99)
|
(257)
|
30
|
||
Total income tax expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
$18,533
|
$32,304
|
$25,133
|
(dollars in thousands)
|
2018
|
2017
|
2016
|
||
Income taxes at statutory federal rate of 21% (2018) and 35% (prior years)
|
$20,778
|
$31,372
|
$27,026
|
||
Increase (decrease) in taxes resulting from:
|
|||||
Tax exempt income
|
(1,434)
|
(2,015)
|
(1,498)
|
||
Nondeductible expense
|
165
|
193
|
190
|
||
State income tax, net of federal tax effect
|
1,077
|
846
|
726
|
||
Captive insurance premium income
|
(292)
|
(378)
|
(361)
|
||
Tax credits
|
(412)
|
(326)
|
(311)
|
||
Bank owned life insurance
|
(303)
|
(619)
|
(554)
|
||
Long - term incentive plan
|
(641)
|
(854)
|
0
|
||
Revaluation deferred tax asset at 21% rate
|
(408)
|
4,137
|
0
|
||
Other
|
3
|
(52)
|
(85)
|
||
Total income tax expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . .
|
$18,533
|
$32,304
|
$25,133
|
(dollars in thousands)
|
2018
|
2017
|
|
Deferred tax assets:
|
|||
Bad debts
|
$12,478
|
$12,043
|
|
Pension and deferred compensation liability
|
1,188
|
1,028
|
|
Nonaccrual loan interest
|
937
|
970
|
|
Long-term incentive plan
|
2,357
|
2,043
|
|
Other
|
506
|
403
|
|
17,466
|
16,487
|
||
Deferred tax liabilities:
|
|||
Depreciation
|
4,583
|
3,614
|
|
Loan servicing rights
|
877
|
793
|
|
State taxes
|
447
|
426
|
|
Intangible assets
|
1,280
|
1,261
|
|
REIT spillover dividend
|
1,231
|
1,242
|
|
Prepaid expenses
|
786
|
752
|
|
Other
|
475
|
412
|
|
9,679
|
8,500
|
||
Valuation allowance
|
0
|
0
|
|
Net deferred tax asset . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
$7,787
|
$7,987
|
(dollars in thousands)
|
2018
|
2017
|
|
Beginning balance
|
$105,242
|
$118,305
|
|
New loans and advances
|
94,542
|
79,570
|
|
Effect of changes in related parties
|
0
|
(66)
|
|
Repayments and renewals
|
(116,238)
|
(92,567)
|
|
Ending balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . .
|
$83,546
|
$105,242
|
Weighted-
|
|||||||
Weighted-
|
Average
|
||||||
Average
|
Remaining
|
Aggregate
|
|||||
Exercise
|
Contractual
|
Intrinsic
|
|||||
Shares
|
Price
|
Term (years)
|
Value
|
||||
(in thousands)
|
|||||||
Outstanding at beginning of the year
|
7,500
|
$16.03
|
|||||
Granted
|
0
|
0.00
|
|||||
Exercised
|
(7,500)
|
16.03
|
|||||
Forfeited
|
0
|
0
|
|||||
Outstanding at end of the year . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
0
|
$0
|
0.0
|
$0
|
|||
Options exercisable at end of the year
|
0
|
$0
|
0.0
|
$0
|
(dollars in thousands)
|
2018
|
2017
|
2016
|
||||
Total intrinsic value
|
$243
|
$44
|
$755
|
||||
Cash received
|
118
|
24
|
625
|
||||
Actual tax benefit realized for tax deductions
|
0
|
0
|
669
|
Weighted-Average
|
|||
Grant-Date
|
|||
Nonvested Shares
|
Shares
|
Fair Value
|
|
Nonvested at January 1, 2018
|
500
|
$41.22
|
|
Granted
|
15,300
|
49.09
|
|
Vested
|
(14,800)
|
48.89
|
|
Forfeited
|
0
|
0.00
|
|
Nonvested at December 31, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . .
|
1,000
|
$48.14
|
Weighted-Average
|
|||
Grant-Date
|
|||
Nonvested Shares
|
Shares
|
Fair Value
|
|
Nonvested at January 1, 2018
|
387,693
|
$33.39
|
|
Granted
|
118,282
|
46.07
|
|
Vested
|
(137,472)
|
27.05
|
|
Forfeited
|
0
|
0.00
|
|
Nonvested at December 31, 2018 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . .
|
368,503
|
$39.83
|
Minimum Required to
|
|||||||||||||||
Minimum Required
|
For Capital Adequacy
|
Be Well Capitalized
|
|||||||||||||
For Capital
|
Purposes Plus Capital
|
Under Prompt Corrective
|
|||||||||||||
Actual
|
Adequacy Purposes
|
Conservation Buffer
|
Action Regulations
|
||||||||||||
(dollars in thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||
As of December 31, 2018:
|
|||||||||||||||
Total Capital (to Risk
|
|||||||||||||||
Weighted Assets)
|
|||||||||||||||
Consolidated
|
$601,379
|
14.20%
|
$338,690
|
8.00%
|
$418,070
|
N/A
|
N/A
|
N/A
|
|||||||
Bank
|
$583,206
|
13.80%
|
$338,098
|
8.00%
|
$417,340
|
9.875%
|
$422,623
|
10.00%
|
|||||||
Tier I Capital (to Risk
|
|||||||||||||||
Weighted Assets)
|
|||||||||||||||
Consolidated
|
$552,836
|
13.06%
|
$254,017
|
6.00%
|
$333,398
|
N/A
|
N/A
|
N/A
|
|||||||
Bank
|
$534,664
|
12.65%
|
$253,574
|
6.00%
|
$332,815
|
7.875%
|
$338,098
|
8.00%
|
|||||||
Common Equity Tier 1 (CET1)
|
|||||||||||||||
Consolidated
|
$522,836
|
12.35%
|
$190,513
|
4.50%
|
$269,893
|
N/A
|
N/A
|
N/A
|
|||||||
Bank
|
$534,664
|
12.65%
|
$190,180
|
4.50%
|
$269,422
|
6.375%
|
$274,705
|
6.50%
|
|||||||
Tier I Capital (to Average Assets)
|
|||||||||||||||
Consolidated
|
$552,836
|
11.44%
|
$193,305
|
4.00%
|
$193,305
|
N/A
|
N/A
|
N/A
|
|||||||
Bank
|
$534,664
|
11.06%
|
$193,312
|
4.00%
|
$193,312
|
4.00%
|
$241,639
|
5.00%
|
|||||||
As of December 31, 2017:
|
|||||||||||||||
Total Capital (to Risk
|
|||||||||||||||
Weighted Assets)
|
|||||||||||||||
Consolidated
|
$541,475
|
13.26%
|
$326,782
|
8.00%
|
$377,842
|
N/A
|
N/A
|
N/A
|
|||||||
Bank
|
$525,482
|
12.89%
|
$326,140
|
8.00%
|
$377,099
|
9.250%
|
$407,675
|
10.00%
|
|||||||
Tier I Capital (to Risk
|
|||||||||||||||
Weighted Assets)
|
|||||||||||||||
Consolidated
|
$494,265
|
12.10%
|
$245,087
|
6.00%
|
$296,147
|
N/A
|
N/A
|
N/A
|
|||||||
Bank
|
$478,272
|
11.73%
|
$244,605
|
6.00%
|
$295,564
|
7.250%
|
$326,140
|
8.00%
|
|||||||
Common Equity Tier 1 (CET1)
|
|||||||||||||||
Consolidated
|
$464,265
|
11.37%
|
$183,815
|
4.50%
|
$234,875
|
N/A
|
N/A
|
N/A
|
|||||||
Bank
|
$478,272
|
11.73%
|
$183,454
|
4.50%
|
$234,413
|
5.750%
|
$264,988
|
6.50%
|
|||||||
Tier I Capital (to Average Assets)
|
|||||||||||||||
Consolidated
|
$494,265
|
10.76%
|
$183,793
|
4.00%
|
$183,793
|
N/A
|
N/A
|
N/A
|
|||||||
Bank
|
$478,272
|
10.44%
|
$183,187
|
4.00%
|
$183,187
|
4.00%
|
$228,984
|
5.00%
|
December 31, 2018
|
|||||||||||
Gross
|
|||||||||||
Gross
|
Amounts
|
Net Amounts
|
Gross Amounts Not
|
||||||||
Amounts of
|
Offset in the
|
presented in
|
Offset in the Statement
|
||||||||
Recognized
|
Statement of
|
the Statement
|
of Financial Position
|
||||||||
Assets/
|
Financial
|
of Financial
|
Financial
|
Cash Collateral
|
|||||||
(dollars in thousands)
|
Liabilities
|
Position
|
Position
|
Instruments
|
Received
|
Net Amount
|
|||||
Assets
|
|||||||||||
Interest Rate Swap Derivatives
|
$3,869
|
$0
|
$3,869
|
$0
|
$(760)
|
$3,109
|
|||||
Total Assets
|
$3,869
|
$0
|
$3,869
|
$0
|
$(760)
|
$3,109
|
|||||
Liabilities
|
|||||||||||
Interest Rate Swap Derivatives
|
$4,025
|
$0
|
$4,025
|
$0
|
$(560)
|
$3,465
|
|||||
Repurchase Agreements
|
75,555
|
0
|
75,555
|
(75,555)
|
0
|
0
|
|||||
Total Liabilities
|
$79,580
|
$0
|
$79,580
|
$(75,555)
|
$(560)
|
$3,465
|
December 31, 2017
|
|||||||||||
Gross
|
|||||||||||
Gross
|
Amounts
|
Net Amounts
|
Gross Amounts Not
|
||||||||
Amounts of
|
Offset in the
|
presented in
|
Offset in the Statement
|
||||||||
Recognized
|
Statement of
|
the Statement
|
of Financial Position
|
||||||||
Assets/
|
Financial
|
of Financial
|
Financial
|
Cash Collateral
|
|||||||
(dollars in thousands)
|
Liabilities
|
Position
|
Position
|
Instruments
|
Received
|
Net Amount
|
|||||
Assets
|
|||||||||||
Interest Rate Swap Derivatives
|
$2,441
|
$0
|
$2,441
|
$0
|
$0
|
$2,441
|
|||||
Total Assets
|
$2,441
|
$0
|
$2,441
|
$0
|
$0
|
$2,441
|
|||||
Liabilities
|
|||||||||||
Interest Rate Swap Derivatives
|
$2,562
|
$0
|
$2,562
|
$0
|
$(750)
|
$1,812
|
|||||
Repurchase Agreements
|
70,652
|
0
|
70,652
|
(70,652)
|
0
|
0
|
|||||
Total Liabilities
|
$73,214
|
$0
|
$73,214
|
$(70,652)
|
$(750)
|
$1,812
|
2018
|
2017
|
||||||
Fixed
|
Variable
|
Fixed
|
Variable
|
||||
(dollars in thousands)
|
Rate
|
Rate
|
Rate
|
Rate
|
|||
Commercial loan lines of credit
|
$63,625
|
$1,337,437
|
$53,998
|
$1,155,096
|
|||
Commercial letters of credit
|
0
|
3,245
|
0
|
50
|
|||
Standby letters of credit
|
0
|
81,512
|
0
|
71,046
|
|||
Real estate mortgage loans
|
2,811
|
2,881
|
4,973
|
5,722
|
|||
Real estate construction mortgage loans
|
400
|
2,189
|
2,365
|
6,042
|
|||
Home equity mortgage open-ended revolving lines
|
0
|
232,362
|
0
|
212,776
|
|||
Consumer loan open-ended revolving lines
|
215
|
14,468
|
249
|
11,892
|
|||
Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
$67,051
|
$1,674,094
|
$61,585
|
$1,462,624
|
2018
|
2017
|
|||||||
Fixed
|
Variable
|
Fixed
|
Variable
|
|||||
Rate
|
Rate
|
Rate
|
Rate
|
|||||
Commercial loan
|
0.75-14.50
|
%
|
2.65-10.00
|
%
|
2.00-14.50
|
%
|
2.48-9.50
|
%
|
Real estate mortgage loan
|
3.75-6.13
|
%
|
3.75-11.00
|
%
|
3.25-4.50
|
%
|
3.50-5.75
|
%
|
Consumer loan open-ended revolving line
|
15.00
|
%
|
3.88-15.00
|
%
|
15.00
|
%
|
4.00-15.00
|
%
|
December 31,
|
|||
(dollars in thousands)
|
2018
|
2017
|
|
ASSETS
|
|||
Deposits with Lake City Bank
|
$1,283
|
$850
|
|
Deposits with other depository institutions
|
7,613
|
4,969
|
|
Cash
|
8,896
|
5,819
|
|
Investments in banking subsidiary
|
533,442
|
482,585
|
|
Investments in other subsidiaries
|
3,992
|
3,552
|
|
Other assets
|
6,468
|
7,789
|
|
Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . .
|
$552,798
|
$499,745
|
|
LIABILITIES
|
|||
Dividends payable and other liabilities
|
$255
|
$239
|
|
Subordinated debt
|
30,928
|
30,928
|
|
STOCKHOLDERS' EQUITY
|
521,615
|
468,578
|
|
Total liabilities and stockholders' equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . .
|
$552,798
|
$499,745
|
Years Ended December 31,
|
|||||
(dollars in thousands)
|
2018
|
2017
|
2016
|
||
Dividends from Lake City Bank
|
$27,933
|
$21,822
|
$20,622
|
||
Dividends from non-bank subsidiaries
|
1,010
|
1,030
|
1,035
|
||
Other income
|
171
|
57
|
50
|
||
Interest expense on subordinated debt
|
(1,643)
|
(1,349)
|
(1,190)
|
||
Miscellaneous expense
|
(6,422)
|
(6,491)
|
(5,006)
|
||
INCOME BEFORE INCOME TAXES AND EQUITY IN
|
|||||
UNDISTRIBUTED INCOME OF SUBSIDIARIES
|
21,049
|
15,069
|
15,511
|
||
Income tax benefit
|
2,795
|
2,688
|
2,483
|
||
INCOME BEFORE EQUITY IN UNDISTRIBUTED
|
|||||
INCOME OF SUBSIDIARIES
|
23,844
|
17,757
|
17,994
|
||
Equity in undistributed income of subsidiaries
|
56,567
|
39,573
|
34,090
|
||
NET INCOME . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . .
|
$80,411
|
$57,330
|
$52,084
|
||
COMPREHENSIVE INCOME
|
$75,131
|
$59,047
|
$47,555
|
Years Ended December 31,
|
|||||
(dollars in thousands)
|
2018
|
2017
|
2016
|
||
Cash flows from operating activities:
|
|||||
Net income
|
$80,411
|
$57,330
|
$52,084
|
||
Adjustments to net cash from operating activities:
|
|||||
Equity in undistributed income of subsidiaries
|
(56,567)
|
(39,573)
|
(34,090)
|
||
Other changes
|
7,294
|
3,586
|
3,818
|
||
Net cash from operating activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
31,138
|
21,343
|
21,812
|
||
Cash flows from financing activities
|
|||||
Proceeds (Payments) related to equity incentive plans
|
(2,435)
|
(1,736)
|
614
|
||
Purchase of treasury stock
|
(463)
|
(495)
|
(458)
|
||
Sales of treasury stock
|
115
|
0
|
0
|
||
Dividends paid
|
(25,278)
|
(21,396)
|
(18,200)
|
||
Cash flows from financing activities
|
(28,061)
|
(23,627)
|
(18,044)
|
||
Net increase in cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
3,077
|
(2,284)
|
3,768
|
||
Cash and cash equivalents at beginning of the year
|
5,819
|
8,103
|
4,335
|
||
Cash and cash equivalents at end of the year . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
$8,896
|
$5,819
|
$8,103
|
(dollars in thousand except share and per share data)
|
2018
|
2017
|
2016
|
||
Basic earnings per common share:
|
|||||
Net income
|
$80,411
|
$57,330
|
$52,084
|
||
Weighted-average common shares outstanding
|
25,288,533
|
25,181,208
|
25,056,095
|
||
Basic earnings per common share
|
$3.18
|
$2.28
|
$2.08
|
||
Diluted earnings per common share:
|
|||||
Net income
|
$80,411
|
$57,330
|
$52,084
|
||
Weighted-average common shares outstanding for
|
|||||
basic earnings per common share
|
25,288,533
|
25,181,208
|
25,056,095
|
||
Add: Dilutive effect of assumed exercise of warrant
|
225,831
|
219,273
|
184,205
|
||
Add: Dilutive effect of assumed exercises of stock options
|
|||||
and awards
|
213,467
|
262,900
|
220,427
|
||
Average shares and dilutive potential common shares
|
25,727,831
|
25,663,381
|
25,460,727
|
||
Diluted earnings per common share
|
$3.13
|
$2.23
|
$2.05
|
Unrealized
|
|||||
Gains and
|
|||||
Losses on
|
Defined
|
||||
Available-
|
Benefit
|
||||
for-Sales
|
Pension
|
||||
(dollars in thousands)
|
Securities
|
Items
|
Total
|
||
Balance at December 31, 2017
|
$784
|
$(1,454)
|
$(670)
|
||
Other comprehensive income before reclassification
|
(5,691)
|
175
|
(5,516)
|
||
Amounts reclassified from accumulated other comprehensive income (loss)
|
39
|
197
|
236
|
||
Net current period other comprehensive income
|
(5,652)
|
372
|
(5,280)
|
||
Adoption of ASU 2018-02
|
140
|
(313)
|
(173)
|
||
Adoption of ASU 2016-01
|
(68)
|
0
|
(68)
|
||
Balance at December 31, 2018
|
$(4,796)
|
$(1,395)
|
$(6,191)
|
Unrealized
|
|||||
Gains and
|
|||||
Losses on
|
Defined
|
||||
Available-
|
Benefit
|
||||
for-Sales
|
Pension
|
||||
(dollars in thousands)
|
Securities
|
Items
|
Total
|
||
Balance at December 31, 2016
|
$(722)
|
$(1,665)
|
$(2,387)
|
||
Other comprehensive income before reclassification
|
1,525
|
50
|
1,575
|
||
Amounts reclassified from accumulated other comprehensive income (loss)
|
(19)
|
161
|
142
|
||
Net current period other comprehensive income
|
1,506
|
211
|
1,717
|
||
Balance at December 31, 2017
|
$784
|
$(1,454)
|
$(670)
|
Details about
|
Amount
|
Affected Line Item
|
||
Accumulated Other
|
Reclassified From
|
in the Statement
|
||
Comprehensive
|
Accumulated Other
|
Where Net
|
||
Income Components
|
Comprehensive Income
|
Income is Presented
|
||
2018
|
||||
(dollars in thousands)
|
||||
Unrealized gains and losses on available-for-sale securities
|
$(50)
|
Net securities gains (losses)
|
||
Tax effect
|
11
|
Income tax expense
|
||
(39)
|
Net of tax
|
|||
Amortization of defined benefit pension items(1)
|
(266)
|
Salaries and employee benefits
|
||
Tax effect
|
69
|
Income tax expense
|
||
(197)
|
Net of tax
|
|||
Total reclassifications for the period
|
$(236)
|
Net income
|
||
2017
|
||||
(dollars in thousands)
|
||||
Unrealized gains and losses on available-for-sale securities
|
$32
|
Net securities gains (losses)
|
||
Tax effect
|
(13)
|
Income tax expense
|
||
19
|
Net of tax
|
|||
Amortization of defined benefit pension items(1)
|
(265)
|
Salaries and employee benefits
|
||
Tax effect
|
104
|
Income tax expense
|
||
(161)
|
Net of tax
|
|||
Total reclassifications for the period
|
$(142)
|
Net income
|
||
2016
|
||||
(dollars in thousands)
|
||||
Unrealized gains and losses on available-for-sale securities
|
$66
|
Net securities gains (losses)
|
||
Tax effect
|
(26)
|
Income tax expense
|
||
40
|
Net of tax
|
|||
Amortization of defined benefit pension items(1)
|
(215)
|
Salaries and employee benefits
|
||
Tax effect
|
85
|
Income tax expense
|
||
(130)
|
Net of tax
|
|||
Total reclassifications for the period
|
$(90)
|
Net income
|
|
|
|
|
|
|
|
|
2018
|
4th
|
|
3rd
|
|
2nd
|
|
1st
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
Interest income
|
$53,728
|
|
$50,379
|
|
$48,795
|
|
$46,068
|
Interest expense
|
14,138
|
|
12,454
|
|
11,262
|
|
9,845
|
Net interest income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
39,590
|
|
37,925
|
|
37,533
|
|
36,223
|
Provision for loan losses
|
300
|
|
1,100
|
|
1,700
|
|
3,300
|
Net interest income after provision
|
39,290
|
|
36,825
|
|
35,833
|
|
32,923
|
Noninterest income
|
10,105
|
|
10,433
|
|
9,693
|
|
9,879
|
Noninterest expense
|
22,552
|
|
22,009
|
|
20,274
|
|
21,202
|
Income tax expense
|
5,480
|
|
4,679
|
|
5,110
|
|
3,264
|
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
$21,363
|
|
$20,570
|
|
$20,142
|
|
$18,336
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
$0.84
|
|
$0.81
|
|
$0.80
|
|
$0.73
|
Diluted earnings per common share
|
$0.83
|
|
$0.80
|
|
$0.78
|
|
$0.71
|
|
|
|
|
|
|
|
|
2017
|
4th
|
|
3rd
|
|
2nd
|
|
1st
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
Interest income
|
$44,161
|
|
$42,589
|
|
$40,821
|
|
$38,127
|
Interest expense
|
8,769
|
|
7,969
|
|
7,002
|
|
6,066
|
Net interest income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
35,392
|
|
34,620
|
|
33,819
|
|
32,061
|
Provision for loan losses
|
1,850
|
|
450
|
|
500
|
|
200
|
Net interest income after provision
|
33,542
|
|
34,170
|
|
33,319
|
|
31,861
|
Noninterest income
|
9,462
|
|
9,497
|
|
8,791
|
|
8,259
|
Noninterest expense
|
19,598
|
|
20,269
|
|
19,352
|
|
20,048
|
Income tax expense
|
11,779
|
|
7,573
|
|
7,394
|
|
5,558
|
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
$11,627
|
|
$15,825
|
|
$15,364
|
|
$14,514
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
$0.46
|
|
$0.63
|
|
$0.61
|
|
$0.58
|
Diluted earnings per common share
|
$0.45
|
|
$0.62
|
|
$0.60
|
|
$0.57
|
|
2018
|
|
2017 (2)
|
|
2016 (2)
|
NONINTEREST INCOME
|
|
|
|
|
|
Wealth advisory fees
|
$6,344
|
|
$5,481
|
|
$4,805
|
Investment brokerage fees
|
1,458
|
|
1,273
|
|
1,010
|
Service charges on deposit accounts
|
|
|
|
|
|
Service charges on commercial deposit acounts
|
10,234
|
|
8,230
|
|
6,224
|
Service charges on retail deposit acounts
|
879
|
|
905
|
|
989
|
Overdrafts, net
|
3,581
|
|
3,452
|
|
3,700
|
Other
|
1,137
|
|
1,109
|
|
1,100
|
Loan and service fees
|
|
|
|
|
|
Debit card interchange fees
|
5,883
|
|
4,663
|
|
4,332
|
Loan fees (1)
|
2,423
|
|
2,231
|
|
2,421
|
Other
|
985
|
|
1,006
|
|
928
|
Merchant card fee income
|
2,461
|
|
2,279
|
|
2,098
|
Bank owned life insurance income (1)
|
1,244
|
|
1,768
|
|
1,392
|
Other income
|
2,381
|
|
2,598
|
|
2,213
|
Mortgage banking income (1)
|
1,150
|
|
982
|
|
1,586
|
Net securities gains/(losses) (1)
|
(50)
|
|
32
|
|
66
|
Total noninterest income
|
$40,110
|
|
$36,009
|
|
$32,864
|
(1)
|
Not within scope of ASC 606
|
(2)
|
The Company elected the modified retrospective approach of adoption; therefore, prior period balances are presented under legacy GAAP
and may not be comparable to current year presentation. As a result of this new standard, the only revenue streams with changes in reporting in the current periods compared to the prior year comparable periods are loan and service fees
and other income.
|
Exhibit No.
|
Document
|
Incorporated by reference to
|
LAKELAND FINANCIAL CORPORATION
|
|
Date: February 28, 2019
|
By /s/ David M. Findlay
|
David M. Findlay, Chief Executive Officer
|
Name
|
Title
|
Date
|
/s/ David M. Findlay
|
President, Chief Executive Officer and Director
|
|
David M. Findlay
|
(principal executive officer)
|
February 28, 2019
|
/s/ Lisa M. O’Neill
|
Executive Vice President, Chief Financial Officer
|
|
Lisa M. O’Neill
|
(principal financial officer and principal accounting officer)
|
February 28, 2019
|
/s/ Blake W. Augsburger
|
||
Blake W. Augsburger
|
Director
|
February 28, 2019
|
/s/ Robert E. Bartels, Jr.
|
||
Robert E. Bartels, Jr.
|
Director
|
February 28, 2019
|
/s/Darrianne P. Christian
|
||
Darrianne P. Christian
|
Director
|
February 28, 2019
|
/s/ Daniel F. Evans, Jr.
|
||
Daniel F. Evans, Jr.
|
Director
|
February 28, 2019
|
/s/ Thomas A. Hiatt
|
||
Thomas A. Hiatt
|
Director
|
February 28, 2019
|
/s/ Michael L. Kubacki
|
||
Michael L. Kubacki
|
Chairman and Director
|
February 28, 2019
|
/s/ Emily E. Pichon
|
||
Emily E. Pichon
|
Director
|
February 28, 2019
|
/s/ Steven D. Ross
|
||
Steven D. Ross
|
Director
|
February 28, 2019
|
/s/ Brian J. Smith
|
||
Brian J. Smith
|
Director
|
February 28, 2019
|
/s/ Bradley J. Toothaker
|
||
Bradley J. Toothaker
|
Director
|
February 28, 2019
|
/s/ Ronald D. Truex
|
||
Ronald D. Truex
|
Director
|
February 28, 2019
|
/s/ M. Scott Welch
|
||
M. Scott Welch
|
Director
|
February 28, 2019
|