Indiana
|
0-11487
|
35-1559596
|
(State or Other Jurisdiction
|
(Commission File Number)
|
(IRS Employer
|
of Incorporation or Organization)
|
Identification No.)
|
Page
|
||
PART I. FINANCIAL INFORMATION
|
||
Item 1.
|
||
1
|
||
2
|
||
3
|
||
4
|
||
5
|
||
6
|
||
Item 2.
|
36
|
|
Item 3.
|
49
|
|
Item 4.
|
50
|
|
PART II. OTHER INFORMATION
|
||
Item 1.
|
51
|
|
Item 1A.
|
51
|
|
Item 2.
|
51
|
|
Item 3.
|
51
|
|
Item 4.
|
51
|
|
Item 5.
|
51
|
|
Item 6.
|
52
|
|
53
|
||
|
June 30,
|
|
December 31,
|
|
2017
|
|
2016
|
|
(Unaudited)
|
|
|
ASSETS
|
|
|
|
Cash and due from banks
|
$111,406
|
|
$142,408
|
Short-term investments
|
25,930
|
|
24,872
|
Total cash and cash equivalents
|
137,336
|
|
167,280
|
|
|
|
|
Securities available for sale (carried at fair value)
|
530,312
|
|
504,191
|
Real estate mortgage loans held for sale
|
4,221
|
|
5,915
|
|
|
|
|
Loans, net of allowance for loan losses of $44,563 and $43,718
|
3,532,441
|
|
3,427,209
|
|
|
|
|
Land, premises and equipment, net
|
56,492
|
|
52,092
|
Bank owned life insurance
|
74,929
|
|
74,006
|
Federal Reserve and Federal Home Loan Bank stock
|
11,522
|
|
11,522
|
Accrued interest receivable
|
12,028
|
|
11,687
|
Goodwill
|
4,970
|
|
4,970
|
Other assets
|
28,748
|
|
31,153
|
Total assets
|
$4,392,999
|
|
$4,290,025
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
Noninterest bearing deposits
|
$762,965
|
|
$819,803
|
Interest bearing deposits
|
2,852,974
|
|
2,758,109
|
Total deposits
|
3,615,939
|
|
3,577,912
|
|
|
|
|
Short-term borrowings
|
|
|
|
Securities sold under agreements to repurchase
|
60,188
|
|
50,045
|
Other short-term borrowings
|
215,000
|
|
180,000
|
Total short-term borrowings
|
275,188
|
|
230,045
|
|
|
|
|
Long-term borrowings
|
30
|
|
32
|
Subordinated debentures
|
30,928
|
|
30,928
|
Accrued interest payable
|
4,809
|
|
5,676
|
Other liabilities
|
15,645
|
|
18,365
|
Total liabilities
|
3,942,539
|
|
3,862,958
|
|
|
|
|
STOCKHOLDERS' EQUITY
|
|
|
|
Common stock: 90,000,000 shares authorized, no par value
|
|
|
|
25,185,619 shares issued and 25,021,759 outstanding as of June 30, 2017
|
|
|
|
25,096,087 shares issued and 24,937,865 outstanding as of December 31, 2016
|
105,744
|
|
104,405
|
Retained earnings
|
347,427
|
|
327,873
|
Accumulated other comprehensive income/(loss)
|
369
|
|
(2,387)
|
Treasury stock, at cost (2017 - 163,860 shares, 2016 - 158,222 shares)
|
(3,169)
|
|
(2,913)
|
Total stockholders' equity
|
450,371
|
|
426,978
|
Noncontrolling interest
|
89
|
|
89
|
Total equity
|
450,460
|
|
427,067
|
Total liabilities and equity
|
$4,392,999
|
|
$4,290,025
|
|
|
|
|||||
|
Three Months Ended
|
|
Six Months Ended
|
||||
|
June 30,
|
|
June 30,
|
||||
|
2017
|
|
2016
|
|
2017
|
|
2016
|
NET INTEREST INCOME
|
|
|
|
|
|
|
|
Interest and fees on loans
|
|
|
|
|
|
|
|
Taxable
|
$36,967
|
|
$30,918
|
|
$71,414
|
|
$60,548
|
Tax exempt
|
162
|
|
111
|
|
312
|
|
222
|
Interest and dividends on securities
|
|
|
|
|
|
|
|
Taxable
|
2,364
|
|
2,297
|
|
4,684
|
|
4,843
|
Tax exempt
|
1,274
|
|
947
|
|
2,436
|
|
1,842
|
Interest on short-term investments
|
54
|
|
82
|
|
102
|
|
110
|
Total interest income
|
40,821
|
|
34,355
|
|
78,948
|
|
67,565
|
|
|
|
|
|
|
|
|
Interest on deposits
|
6,243
|
|
4,694
|
|
11,685
|
|
8,889
|
Interest on borrowings
|
|
|
|
|
|
|
|
Short-term
|
431
|
|
99
|
|
741
|
|
246
|
Long-term
|
328
|
|
289
|
|
642
|
|
575
|
Total interest expense
|
7,002
|
|
5,082
|
|
13,068
|
|
9,710
|
|
|
|
|
|
|
|
|
NET INTEREST INCOME
|
33,819
|
|
29,273
|
|
65,880
|
|
57,855
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
500
|
|
0
|
|
700
|
|
0
|
|
|
|
|
|
|
|
|
NET INTEREST INCOME AFTER PROVISION FOR
|
|
|
|
|
|
|
|
LOAN LOSSES
|
33,319
|
|
29,273
|
|
65,180
|
|
57,855
|
|
|
|
|
|
|
|
|
NONINTEREST INCOME
|
|
|
|
|
|
|
|
Wealth advisory fees
|
1,284
|
|
1,133
|
|
2,534
|
|
2,293
|
Investment brokerage fees
|
299
|
|
212
|
|
620
|
|
500
|
Service charges on deposit accounts
|
3,253
|
|
2,843
|
|
6,396
|
|
5,623
|
Loan, insurance and service fees
|
1,897
|
|
1,892
|
|
3,790
|
|
3,730
|
Merchant card fee income
|
570
|
|
527
|
|
1,108
|
|
1,024
|
Bank owned life insurance income
|
402
|
|
489
|
|
873
|
|
662
|
Other income
|
659
|
|
587
|
|
1,168
|
|
515
|
Mortgage banking income
|
378
|
|
384
|
|
509
|
|
711
|
Net securities gains
|
49
|
|
0
|
|
52
|
|
52
|
Total noninterest income
|
8,791
|
|
8,067
|
|
17,050
|
|
15,110
|
|
|
|
|
|
|
|
|
NONINTEREST EXPENSE
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
11,065
|
|
10,592
|
|
22,486
|
|
20,197
|
Net occupancy expense
|
1,154
|
|
1,041
|
|
2,274
|
|
2,137
|
Equipment costs
|
1,156
|
|
909
|
|
2,231
|
|
1,810
|
Data processing fees and supplies
|
1,974
|
|
2,120
|
|
3,990
|
|
4,152
|
Corporate and business development
|
1,196
|
|
763
|
|
2,698
|
|
1,620
|
FDIC insurance and other regulatory fees
|
419
|
|
557
|
|
853
|
|
1,080
|
Professional fees
|
801
|
|
859
|
|
1,755
|
|
1,686
|
Other expense
|
1,587
|
|
1,605
|
|
3,113
|
|
3,148
|
Total noninterest expense
|
19,352
|
|
18,446
|
|
39,400
|
|
35,830
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAX EXPENSE
|
22,758
|
|
18,894
|
|
42,830
|
|
37,135
|
Income tax expense
|
7,394
|
|
6,091
|
|
12,952
|
|
12,053
|
NET INCOME
|
$15,364
|
|
$12,803
|
|
$29,878
|
|
$25,082
|
|
|
|
|
|
|
|
|
BASIC WEIGHTED AVERAGE COMMON SHARES
|
25,183,186
|
|
25,045,251
|
|
25,167,799
|
|
25,032,502
|
BASIC EARNINGS PER COMMON SHARE
|
$0.61
|
|
$0.51
|
|
$1.19
|
|
$1.00
|
DILUTED WEIGHTED AVERAGE COMMON SHARES
|
25,619,977
|
|
25,395,770
|
|
25,618,552
|
|
25,370,607
|
DILUTED EARNINGS PER COMMON SHARE
|
$0.60
|
|
$0.50
|
|
$1.17
|
|
$0.99
|
|
|
|
|
||||||
Three months ended June 30,
|
Six months ended June 30,
|
||||||||
2017
|
2016
|
2017
|
2016
|
||||||
Net income
|
$15,364
|
$12,803
|
$29,878
|
$25,082
|
|||||
Other comprehensive income (loss)
|
|||||||||
Change in securities available for sale:
|
|||||||||
Unrealized holding gain on securities available for sale
|
|||||||||
arising during the period
|
3,358
|
4,155
|
4,070
|
11,702
|
|||||
Reclassification adjustment for gains included in net income
|
(49)
|
0
|
(52)
|
(52)
|
|||||
Net securities gain activity during the period
|
3,309
|
4,155
|
4,018
|
11,650
|
|||||
Tax effect
|
(1,079)
|
(1,385)
|
(1,343)
|
(3,691)
|
|||||
Net of tax amount
|
2,230
|
2,770
|
2,675
|
7,959
|
|||||
Defined benefit pension plans:
|
|||||||||
Amortization of net actuarial loss
|
67
|
54
|
133
|
108
|
|||||
Tax effect
|
(26)
|
(21)
|
(52)
|
(43)
|
|||||
Net of tax amount
|
41
|
33
|
81
|
65
|
|||||
|
|
|
|
||||||
Total other comprehensive income, net of tax
|
2,271
|
2,803
|
2,756
|
8,024
|
|||||
Comprehensive income
|
$17,635
|
$15,606
|
$32,634
|
$33,106
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
Total
|
|
|
Common Stock
|
|
Retained
|
|
Comprehensive
|
|
Treasury
|
|
Stockholders'
|
|
||
|
Shares
|
|
Stock
|
|
Earnings
|
|
Income (Loss)
|
|
Stock
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2016
|
24,819,066
|
|
$99,123
|
|
$294,002
|
|
$2,142
|
|
$(2,455)
|
|
$392,812
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
25,082
|
|
|
|
|
|
25,082
|
|
Other comprehensive income (loss), net of tax
|
|
|
|
|
|
|
8,024
|
|
|
|
8,024
|
|
Cash dividends declared, $0.35 per share
|
|
|
|
|
(8,767)
|
|
|
|
|
|
(8,767)
|
|
Treasury shares purchased under deferred
|
|
|
|
|
|
|
|
|
|
|
|
|
directors' plan
|
(7,613)
|
|
226
|
|
|
|
|
|
(226)
|
|
0
|
|
Stock activity under equity compensation plans
|
82,775
|
|
(143)
|
|
|
|
|
|
|
|
(143)
|
|
Stock based compensation expense
|
|
|
1,796
|
|
|
|
|
|
|
|
1,796
|
|
Balance at June 30, 2016
|
24,894,228
|
|
$101,002
|
|
$310,317
|
|
$10,166
|
|
$(2,681)
|
|
$418,804
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2017
|
24,937,865
|
|
$104,405
|
|
$327,873
|
|
$(2,387)
|
|
$(2,913)
|
|
$426,978
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
29,878
|
|
|
|
|
|
29,878
|
|
Other comprehensive income (loss), net of tax
|
|
|
|
|
|
|
2,756
|
|
|
|
2,756
|
|
Cash dividends declared, $0.41 per share
|
|
|
|
|
(10,324)
|
|
|
|
|
|
(10,324)
|
|
Treasury shares purchased under deferred
|
|
|
|
|
|
|
|
|
|
|
|
|
directors' plan
|
(5,638)
|
|
256
|
|
|
|
|
|
(256)
|
|
0
|
|
Stock activity under equity compensation plans
|
89,532
|
|
(1,736)
|
|
|
|
|
|
|
|
(1,736)
|
|
Stock based compensation expense
|
|
|
2,819
|
|
|
|
|
|
|
|
2,819
|
|
Balance at June 30, 2017
|
25,021,759
|
|
$105,744
|
|
$347,427
|
|
$369
|
|
$(3,169)
|
|
$450,371
|
|
Six Months Ended June 30
|
2017
|
|
2016
|
Cash flows from operating activities:
|
|
|
|
Net income
|
$29,878
|
|
$25,082
|
Adjustments to reconcile net income to net cash from operating
|
|
|
|
activities:
|
|
|
|
Depreciation
|
2,412
|
|
2,009
|
Provision for loan losses
|
700
|
|
0
|
Net (gain) loss on sale and write down of other real estate owned
|
(5)
|
|
2
|
Amortization of loan servicing rights
|
307
|
|
296
|
Loans originated for sale
|
(40,622)
|
|
(27,572)
|
Net gain on sales of loans
|
(859)
|
|
(814)
|
Proceeds from sale of loans
|
42,773
|
|
27,391
|
Net (gain) loss on sales of premises and equipment
|
(5)
|
|
10
|
Net gain on sales and calls of securities available for sale
|
(52)
|
|
(52)
|
Net securities amortization
|
1,407
|
|
1,420
|
Stock based compensation expense
|
2,819
|
|
1,796
|
Earnings on life insurance
|
(873)
|
|
(662)
|
Tax benefit of stock option exercises
|
(932)
|
|
(482)
|
Net change:
|
|
|
|
Interest receivable and other assets
|
1,784
|
|
(2,259)
|
Interest payable and other liabilities
|
(2,804)
|
|
8,613
|
Total adjustments
|
6,050
|
|
9,696
|
Net cash from operating activities
|
35,928
|
|
34,778
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
Proceeds from sale of securities available for sale
|
35,845
|
|
6,929
|
Proceeds from maturities, calls and principal paydowns of
|
|
|
|
securities available for sale
|
30,837
|
|
35,591
|
Purchases of securities available for sale
|
(90,140)
|
|
(53,766)
|
Purchase of life insurance
|
(490)
|
|
(338)
|
Net increase in total loans
|
(106,011)
|
|
(117,495)
|
Proceeds from sales of land, premises and equipment
|
7
|
|
6
|
Purchases of land, premises and equipment
|
(6,814)
|
|
(4,485)
|
Purchases of Federal Home Loan Bank Stock
|
0
|
|
(704)
|
Proceeds from sales of other real estate
|
42
|
|
31
|
Net cash from investing activities
|
(136,724)
|
|
(134,231)
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
Net increase in total deposits
|
38,027
|
|
220,034
|
Net increase (decrease) in short-term borrowings
|
45,143
|
|
(83,254)
|
Payments on long-term borrowings
|
(2)
|
|
(2)
|
Common dividends paid
|
(10,311)
|
|
(8,754)
|
Preferred dividends paid
|
(13)
|
|
(13)
|
Payments related to equity incentive plans
|
(1,736)
|
|
(143)
|
Purchase of treasury stock
|
(256)
|
|
(226)
|
Net cash from financing activities
|
70,852
|
|
127,642
|
Net change in cash and cash equivalents
|
(29,944)
|
|
28,189
|
Cash and cash equivalents at beginning of the period
|
167,280
|
|
80,674
|
Cash and cash equivalents at end of the period
|
$137,336
|
|
$108,863
|
Cash paid during the period for:
|
|
|
|
Interest
|
$13,936
|
|
$9,080
|
Income taxes
|
11,513
|
|
8,750
|
Supplemental non-cash disclosures:
|
|
|
|
Loans transferred to other real estate owned
|
79
|
|
64
|
|
|
|
|
Securities purchases payable
|
0
|
|
3,885
|
Gross
|
Gross
|
||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
||||
(dollars in thousands)
|
Cost
|
Gain
|
Losses
|
Value
|
|||
June 30, 2017
|
|||||||
U.S. Treasury securities
|
$990
|
$18
|
$0
|
$1,008
|
|||
U.S. government sponsored agencies
|
5,895
|
13
|
(62)
|
5,846
|
|||
Agency residential mortgage-backed securities
|
355,055
|
3,779
|
(1,930)
|
356,904
|
|||
State and municipal securities
|
165,489
|
2,869
|
(1,804)
|
166,554
|
|||
Total
|
$527,429
|
$6,679
|
$(3,796)
|
$530,312
|
|||
December 31, 2016
|
|||||||
U.S. Treasury securities
|
$990
|
$13
|
$0
|
$1,003
|
|||
U.S. government sponsored agencies
|
6,312
|
10
|
(81)
|
6,241
|
|||
Agency residential mortgage-backed securities
|
351,108
|
3,604
|
(3,144)
|
351,568
|
|||
State and municipal securities
|
146,917
|
1,784
|
(3,322)
|
145,379
|
|||
Total
|
$505,327
|
$5,411
|
$(6,547)
|
$504,191
|
Amortized
|
Fair
|
||
(dollars in thousands)
|
Cost
|
Value
|
|
Due in one year or less
|
$2,293
|
$2,320
|
|
Due after one year through five years
|
23,660
|
24,214
|
|
Due after five years through ten years
|
43,811
|
45,005
|
|
Due after ten years
|
102,610
|
101,869
|
|
172,374
|
173,408
|
||
Mortgage-backed securities
|
355,055
|
356,904
|
|
Total debt securities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
$527,429
|
$530,312
|
Three months ended June 30,
|
Six months ended June 30,
|
||||||
(dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
|||
Sales of securities available for sale
|
|||||||
Proceeds
|
$19,034
|
$0
|
$35,845
|
$6,929
|
|||
Gross gains
|
59
|
0
|
256
|
65
|
|||
Gross losses
|
(10)
|
0
|
(204)
|
(13)
|
Less than 12 months
|
12 months or more
|
Total
|
|||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||
(dollars in thousands)
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||
June 30, 2017
|
|||||||||||
U.S. government sponsored agencies
|
$3,054
|
$62
|
$0
|
$0
|
$3,054
|
$62
|
|||||
Agency residential mortgage-backed
|
|||||||||||
securities
|
131,542
|
1,576
|
10,254
|
354
|
141,796
|
1,930
|
|||||
State and municipal securities
|
57,041
|
1,582
|
4,456
|
222
|
61,497
|
1,804
|
|||||
Total temporarily impaired
|
$191,637
|
$3,220
|
$14,710
|
$576
|
$206,347
|
$3,796
|
|||||
December 31, 2016
|
|||||||||||
U.S. government sponsored agencies
|
$3,290
|
$81
|
$0
|
$0
|
$3,290
|
$81
|
|||||
Agency residential mortgage-backed
|
|||||||||||
securities
|
181,699
|
2,882
|
7,080
|
262
|
188,779
|
3,144
|
|||||
State and municipal securities
|
77,434
|
3,180
|
2,361
|
142
|
79,795
|
3,322
|
|||||
Total temporarily impaired
|
$262,423
|
$6,143
|
$9,441
|
$404
|
$271,864
|
$6,547
|
Less than
|
12 months
|
||||
12 months
|
or more
|
Total
|
|||
June 30, 2017
|
|||||
U.S. government sponsored agencies
|
1
|
0
|
1
|
||
Agency residential mortgage-backed securities
|
38
|
3
|
41
|
||
State and municipal securities
|
74
|
6
|
80
|
||
Total temporarily impaired
|
113
|
9
|
122
|
||
December 31, 2016
|
|||||
U.S. government sponsored agencies
|
1
|
0
|
1
|
||
Agency residential mortgage-backed securities
|
59
|
2
|
61
|
||
State and municipal securities
|
121
|
4
|
125
|
||
Total temporarily impaired
|
181
|
6
|
187
|
June 30,
|
December 31,
|
|||||
(dollars in thousands)
|
2017
|
2016
|
||||
Commercial and industrial loans:
|
||||||
Working capital lines of credit loans
|
$717,875
|
20.0
|
%
|
$624,404
|
18.0
|
%
|
Non-working capital loans
|
646,517
|
18.1
|
644,086
|
18.5
|
||
Total commercial and industrial loans
|
1,364,392
|
38.1
|
1,268,490
|
36.5
|
||
Commercial real estate and multi-family residential loans:
|
||||||
Construction and land development loans
|
209,772
|
5.8
|
245,182
|
7.1
|
||
Owner occupied loans
|
511,425
|
14.3
|
469,705
|
13.5
|
||
Nonowner occupied loans
|
450,907
|
12.6
|
458,404
|
13.2
|
||
Multifamily loans
|
170,902
|
4.8
|
127,632
|
3.7
|
||
Total commercial real estate and multi-family residential loans
|
1,343,006
|
37.5
|
1,300,923
|
37.5
|
||
Agri-business and agricultural loans:
|
||||||
Loans secured by farmland
|
156,053
|
4.4
|
172,633
|
5.0
|
||
Loans for agricultural production
|
175,334
|
4.9
|
222,210
|
6.4
|
||
Total agri-business and agricultural loans
|
331,387
|
9.3
|
394,843
|
11.4
|
||
Other commercial loans
|
116,651
|
3.3
|
98,270
|
2.8
|
||
Total commercial loans
|
3,155,436
|
88.2
|
3,062,526
|
88.2
|
||
Consumer 1-4 family mortgage loans:
|
||||||
Closed end first mortgage loans
|
171,495
|
4.8
|
163,155
|
4.7
|
||
Open end and junior lien loans
|
172,530
|
4.8
|
169,664
|
4.9
|
||
Residential construction and land development loans
|
10,118
|
0.3
|
15,015
|
0.4
|
||
Total consumer 1-4 family mortgage loans
|
354,143
|
9.9
|
347,834
|
10.0
|
||
Other consumer loans
|
68,646
|
1.9
|
61,308
|
1.8
|
||
Total consumer loans
|
422,789
|
11.8
|
409,142
|
11.8
|
||
Subtotal
|
3,578,225
|
100.0
|
%
|
3,471,668
|
100.0
|
%
|
Less: Allowance for loan losses
|
(44,563)
|
(43,718)
|
||||
Net deferred loan fees
|
(1,221)
|
(741)
|
||||
Loans, net
|
$3,532,441
|
$3,427,209
|
Commercial
|
|||||||||||||||
Real Estate
|
|||||||||||||||
Commercial
|
and
|
Agri-business
|
Consumer
|
||||||||||||
and
|
Multifamily
|
and
|
Other
|
1-4 Family
|
Other
|
||||||||||
(dollars in thousands)
|
Industrial
|
Residential
|
Agricultural
|
Commercial
|
Mortgage
|
Consumer
|
Unallocated
|
Total
|
|||||||
Three Months Ended June 30, 2017
|
|||||||||||||||
Beginning balance, April 1
|
$19,781
|
$13,718
|
$3,459
|
$545
|
$2,790
|
$379
|
$3,102
|
$43,774
|
|||||||
Provision for loan losses
|
160
|
61
|
405
|
23
|
(123)
|
23
|
(49)
|
500
|
|||||||
Loans charged-off
|
(11)
|
(211)
|
0
|
0
|
(6)
|
(33)
|
0
|
(261)
|
|||||||
Recoveries
|
289
|
207
|
6
|
0
|
28
|
20
|
0
|
550
|
|||||||
Net (charge-offs)/recoveries
|
278
|
(4)
|
6
|
0
|
22
|
(13)
|
0
|
289
|
|||||||
Ending balance
|
$20,219
|
$13,775
|
$3,870
|
$568
|
$2,689
|
$389
|
$3,053
|
$44,563
|
|||||||
Real Estate
|
|||||||||||||||
Commercial
|
and
|
Agri-business
|
Consumer
|
||||||||||||
and
|
Multifamily
|
and
|
Other
|
1-4 Family
|
Other
|
||||||||||
(dollars in thousands)
|
Industrial
|
Residential
|
Agricultural
|
Commercial
|
Mortgage
|
Consumer
|
Unallocated
|
Total
|
|||||||
Three Months Ended June 30, 2016
|
|||||||||||||||
Beginning balance, April 1
|
$20,465
|
$12,752
|
$2,454
|
$559
|
$3,586
|
$344
|
$3,124
|
$43,284
|
|||||||
Provision for loan losses
|
605
|
(315)
|
589
|
(194)
|
(563)
|
6
|
(128)
|
0
|
|||||||
Loans charged-off
|
(160)
|
0
|
0
|
0
|
(92)
|
(45)
|
0
|
(297)
|
|||||||
Recoveries
|
25
|
200
|
4
|
0
|
3
|
28
|
0
|
260
|
|||||||
Net (charge-offs)/recoveries
|
(135)
|
200
|
4
|
0
|
(89)
|
(17)
|
0
|
(37)
|
|||||||
Ending balance
|
$20,935
|
$12,637
|
$3,047
|
$365
|
$2,934
|
$333
|
$2,996
|
$43,247
|
|||||||
Commercial
|
|||||||||||||||
Real Estate
|
|||||||||||||||
Commercial
|
and
|
Agri-business
|
Consumer
|
||||||||||||
and
|
Multifamily
|
and
|
Other
|
1-4 Family
|
Other
|
||||||||||
(dollars in thousands)
|
Industrial
|
Residential
|
Agricultural
|
Commercial
|
Mortgage
|
Consumer
|
Unallocated
|
Total
|
|||||||
Six Months Ended June 30, 2017
|
|||||||||||||||
Beginning balance, January 1
|
$20,272
|
$13,452
|
$3,532
|
$461
|
$2,827
|
$387
|
$2,787
|
$43,718
|
|||||||
Provision for loan losses
|
(179)
|
318
|
328
|
107
|
(200)
|
60
|
266
|
700
|
|||||||
Loans charged-off
|
(386)
|
(259)
|
0
|
0
|
(13)
|
(106)
|
0
|
(764)
|
|||||||
Recoveries
|
512
|
264
|
10
|
0
|
75
|
48
|
0
|
909
|
|||||||
Net (charge-offs)/recoveries
|
126
|
5
|
10
|
0
|
62
|
(58)
|
0
|
145
|
|||||||
Ending balance
|
$20,219
|
$13,775
|
$3,870
|
$568
|
$2,689
|
$389
|
$3,053
|
$44,563
|
|||||||
Commercial
|
|||||||||||||||
Real Estate
|
|||||||||||||||
Commercial
|
and
|
Agri-business
|
Consumer
|
||||||||||||
and
|
Multifamily
|
and
|
Other
|
1-4 Family
|
Other
|
||||||||||
(dollars in thousands)
|
Industrial
|
Residential
|
Agricultural
|
Commercial
|
Mortgage
|
Consumer
|
Unallocated
|
Total
|
|||||||
Six Months Ended June 30, 2016
|
|||||||||||||||
Beginning balance, January 1
|
$21,564
|
$12,473
|
$2,445
|
$574
|
$3,395
|
$319
|
$2,840
|
$43,610
|
|||||||
Provision for loan losses
|
(342)
|
121
|
593
|
(209)
|
(367)
|
48
|
156
|
0
|
|||||||
Loans charged-off
|
(374)
|
(168)
|
0
|
0
|
(130)
|
(90)
|
0
|
(762)
|
|||||||
Recoveries
|
87
|
211
|
9
|
0
|
36
|
56
|
0
|
399
|
|||||||
Net (charge-offs)/recoveries
|
(287)
|
43
|
9
|
0
|
(94)
|
(34)
|
0
|
(363)
|
|||||||
Ending balance
|
$20,935
|
$12,637
|
$3,047
|
$365
|
$2,934
|
$333
|
$2,996
|
$43,247
|
|||||||
Commercial
|
|||||||||||||||
Real Estate
|
|||||||||||||||
Commercial
|
and
|
Agri-business
|
Consumer
|
||||||||||||
and
|
Multifamily
|
and
|
Other
|
1-4 Family
|
Other
|
||||||||||
(dollars in thousands)
|
Industrial
|
Residential
|
Agricultural
|
Commercial
|
Mortgage
|
Consumer
|
Unallocated
|
Total
|
|||||||
June 30, 2017
|
|||||||||||||||
Allowance for loan losses:
|
|||||||||||||||
Ending allowance balance attributable to loans:
|
|||||||||||||||
Individually evaluated for impairment
|
$3,734
|
$561
|
$0
|
$0
|
$286
|
$44
|
$0
|
$4,625
|
|||||||
Collectively evaluated for impairment
|
16,485
|
13,214
|
3,870
|
568
|
2,403
|
345
|
3,053
|
39,938
|
|||||||
Total ending allowance balance
|
$20,219
|
$13,775
|
$3,870
|
$568
|
$2,689
|
$389
|
$3,053
|
$44,563
|
|||||||
Loans:
|
|||||||||||||||
Loans individually evaluated for impairment
|
$11,192
|
$6,661
|
$283
|
$0
|
$1,391
|
$53
|
$0
|
$19,580
|
|||||||
Loans collectively evaluated for impairment
|
1,353,075
|
1,334,473
|
331,173
|
116,493
|
353,809
|
68,401
|
0
|
3,557,424
|
|||||||
Total ending loans balance
|
$1,364,267
|
$1,341,134
|
$331,456
|
$116,493
|
$355,200
|
$68,454
|
$0
|
$3,577,004
|
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
|
|||||||||||||||
Allowance for loan losses:
|
|||||||||||||||
Ending allowance balance attributable to loans:
|
|||||||||||||||
Individually evaluated for impairment
|
$3,191
|
$576
|
$0
|
$0
|
$296
|
$51
|
$0
|
$4,114
|
|||||||
Collectively evaluated for impairment
|
17,081
|
12,876
|
3,532
|
461
|
2,531
|
336
|
2,787
|
39,604
|
|||||||
Total ending allowance balance
|
$20,272
|
$13,452
|
$3,532
|
$461
|
$2,827
|
$387
|
$2,787
|
$43,718
|
|||||||
Loans:
|
|||||||||||||||
Loans individually evaluated for impairment
|
$9,776
|
$9,151
|
$283
|
$0
|
$1,427
|
$55
|
$0
|
$20,692
|
|||||||
Loans collectively evaluated for impairment
|
1,258,682
|
1,290,131
|
394,621
|
98,265
|
347,408
|
61,128
|
0
|
3,450,235
|
|||||||
Total ending loans balance
|
$1,268,458
|
$1,299,282
|
$394,904
|
$98,265
|
$348,835
|
$61,183
|
$0
|
$3,470,927
|
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
|
$515
|
$515
|
$0
|
||
Non-working capital loans
|
3,052
|
1,303
|
0
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Construction and land development loans
|
126
|
126
|
0
|
||
Owner occupied loans
|
2,515
|
2,267
|
0
|
||
Nonowner occupied loans
|
2,797
|
2,797
|
0
|
||
Agri-business and agricultural loans:
|
|||||
Loans secured by farmland
|
603
|
283
|
0
|
||
Consumer 1-4 family loans:
|
|||||
Closed end first mortgage loans
|
341
|
260
|
0
|
||
Open end and junior lien loans
|
366
|
154
|
0
|
||
With an allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Working capital lines of credit loans
|
2,839
|
2,536
|
1,212
|
||
Non-working capital loans
|
6,839
|
6,838
|
2,522
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Owner occupied loans
|
1,472
|
1,471
|
561
|
||
Consumer 1-4 family mortgage loans:
|
|||||
Closed end first mortgage loans
|
976
|
977
|
286
|
||
Other consumer loans
|
53
|
53
|
44
|
||
Total
|
$22,494
|
$19,580
|
$4,625
|
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
|
$951
|
$494
|
$0
|
||
Non-working capital loans
|
3,007
|
1,358
|
0
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Construction and land development loans
|
126
|
126
|
0
|
||
Owner occupied loans
|
2,868
|
2,620
|
0
|
||
Nonowner occupied loans
|
4,632
|
4,633
|
0
|
||
Agri-business and agricultural loans:
|
|||||
Loans secured by farmland
|
603
|
283
|
0
|
||
Consumer 1-4 family loans:
|
|||||
Closed end first mortgage loans
|
161
|
147
|
0
|
||
Open end and junior lien loans
|
408
|
195
|
0
|
||
With an allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Working capital lines of credit loans
|
1,100
|
1,099
|
465
|
||
Non-working capital loans
|
6,827
|
6,825
|
2,726
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Owner occupied loans
|
1,773
|
1,772
|
576
|
||
Consumer 1-4 family mortgage loans:
|
|||||
Closed end first mortgage loans
|
1,152
|
1,085
|
296
|
||
Other consumer loans
|
55
|
55
|
51
|
||
Total
|
$23,663
|
$20,692
|
$4,114
|
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
|
$ 562
|
$ 8
|
$ 8
|
||
Non-working capital loans
|
1,310
|
9
|
6
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Construction and land development loans
|
126
|
1
|
1
|
||
Owner occupied loans
|
2,390
|
2
|
1
|
||
Nonowner occupied loans
|
2,803
|
70
|
59
|
||
Agri-business and agricultural loans:
|
|||||
Loans secured by farmland
|
283
|
0
|
0
|
||
Consumer 1-4 family loans:
|
|||||
Closed end first mortgage loans
|
213
|
2
|
2
|
||
Open end and junior lien loans
|
155
|
0
|
0
|
||
With an allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Working capital lines of credit loans
|
2,376
|
11
|
4
|
||
Non-working capital loans
|
6,855
|
42
|
30
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Owner occupied loans
|
1,544
|
3
|
2
|
||
Consumer 1-4 family mortgage loans:
|
|||||
Closed end first mortgage loans
|
1,028
|
5
|
2
|
||
Other consumer loans
|
53
|
1
|
0
|
||
Total
|
$ 19,698
|
$ 154
|
$ 115
|
||
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
|
$493
|
$0
|
$0
|
||
Non-working capital loans
|
557
|
0
|
0
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Owner occupied loans
|
2,536
|
0
|
0
|
||
Nonowner occupied loans
|
4,783
|
88
|
89
|
||
Agri-business and agricultural loans:
|
|||||
Loans secured by farmland
|
471
|
0
|
0
|
||
Loans for ag production
|
2,032
|
5
|
4
|
||
Consumer 1-4 family loans:
|
|||||
Closed end first mortgage loans
|
149
|
0
|
0
|
||
With an allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Working capital lines of credit loans
|
841
|
5
|
5
|
||
Non-working capital loans
|
4,077
|
33
|
34
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Construction and land development loans
|
297
|
4
|
2
|
||
Owner occupied loans
|
975
|
0
|
0
|
||
Multifamily loans
|
383
|
5
|
5
|
||
Agri-business and agricultural loans:
|
|||||
Other commercial loans
|
12
|
2
|
0
|
||
Consumer 1-4 family mortgage loans:
|
|||||
Closed end first mortgage loans
|
1,363
|
10
|
14
|
||
Open end and junior lien loans
|
165
|
0
|
0
|
||
Other consumer loans
|
58
|
1
|
1
|
||
Total
|
$19,192
|
$153
|
$154
|
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
|
$ 570
|
$ 15
|
$ 15
|
||
Non-working capital loans
|
1,345
|
17
|
14
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Construction and land development loans
|
126
|
2
|
2
|
||
Owner occupied loans
|
2,481
|
3
|
2
|
||
Nonowner occupied loans
|
3,703
|
154
|
143
|
||
Agri-business and agricultural loans:
|
|||||
Loans secured by farmland
|
283
|
0
|
0
|
||
Consumer 1-4 family loans:
|
|||||
Closed end first mortgage loans
|
202
|
3
|
3
|
||
Open end and junior lien loans
|
156
|
0
|
0
|
||
With an allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Working capital lines of credit loans
|
1,870
|
22
|
17
|
||
Non-working capital loans
|
6,777
|
91
|
81
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Owner occupied loans
|
1,605
|
8
|
7
|
||
Consumer 1-4 family mortgage loans:
|
|||||
Closed end first mortgage loans
|
1,050
|
12
|
9
|
||
Other consumer loans
|
54
|
2
|
1
|
||
Total
|
$ 20,222
|
$ 329
|
$ 294
|
||
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
|
$256
|
$0
|
$0
|
||
Non-working capital loans
|
615
|
0
|
0
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Owner occupied loans
|
2,630
|
0
|
0
|
||
Nonowner occupied loans
|
4,796
|
117
|
112
|
||
Agri-business and agricultural loans:
|
|||||
Loans secured by farmland
|
471
|
0
|
0
|
||
Loans for ag production
|
1,016
|
5
|
4
|
||
Consumer 1-4 family loans:
|
|||||
Closed end first mortgage loans
|
98
|
0
|
0
|
||
With an allowance recorded:
|
|||||
Commercial and industrial loans:
|
|||||
Working capital lines of credit loans
|
1,097
|
10
|
10
|
||
Non-working capital loans
|
4,356
|
67
|
68
|
||
Commercial real estate and multi-family residential loans:
|
|||||
Construction and land development loans
|
318
|
7
|
5
|
||
Owner occupied loans
|
959
|
0
|
0
|
||
Nonowner occupied loans
|
38
|
0
|
0
|
||
Multifamily loans
|
384
|
10
|
10
|
||
Agri-business and agricultural loans:
|
|||||
Other commercial loans
|
12
|
2
|
0
|
||
Consumer 1-4 family mortgage loans:
|
|||||
Closed end first mortgage loans
|
1,495
|
25
|
25
|
||
Open end and junior lien loans
|
208
|
0
|
0
|
||
Other consumer loans
|
58
|
2
|
2
|
||
Total
|
$18,807
|
$245
|
$236
|
30-89
|
Greater than
|
||||||||||
Loans Not
|
Days
|
90 Days
|
Total
|
||||||||
(dollars in thousands)
|
Past Due
|
Past Due
|
Past Due
|
Nonaccrual
|
Past Due
|
Total
|
|||||
Commercial and industrial loans:
|
|||||||||||
Working capital lines of credit loans
|
$716,236
|
$0
|
$0
|
$1,614
|
$1,614
|
$717,850
|
|||||
Non-working capital loans
|
642,356
|
1
|
0
|
4,060
|
4,061
|
646,417
|
|||||
Commercial real estate and multi-family
|
|||||||||||
residential loans:
|
|||||||||||
Construction and land development loans
|
208,881
|
0
|
0
|
0
|
0
|
208,881
|
|||||
Owner occupied loans
|
507,600
|
48
|
0
|
3,471
|
3,519
|
511,119
|
|||||
Nonowner occupied loans
|
450,427
|
0
|
0
|
106
|
106
|
450,533
|
|||||
Multifamily loans
|
170,601
|
0
|
0
|
0
|
0
|
170,601
|
|||||
Agri-business and agricultural loans:
|
|||||||||||
Loans secured by farmland
|
155,745
|
30
|
0
|
283
|
313
|
156,058
|
|||||
Loans for agricultural production
|
175,398
|
0
|
0
|
0
|
0
|
175,398
|
|||||
Other commercial loans
|
116,493
|
0
|
0
|
0
|
0
|
116,493
|
|||||
Consumer 1-4 family mortgage loans:
|
|||||||||||
Closed end first mortgage loans
|
169,758
|
1,198
|
0
|
196
|
1,394
|
171,152
|
|||||
Open end and junior lien loans
|
173,646
|
156
|
0
|
154
|
310
|
173,956
|
|||||
Residential construction loans
|
10,092
|
0
|
0
|
0
|
0
|
10,092
|
|||||
Other consumer loans
|
68,325
|
129
|
0
|
0
|
129
|
68,454
|
|||||
Total
|
$3,565,558
|
$1,562
|
$0
|
$9,884
|
$11,446
|
$3,577,004
|
30-89
|
Greater than
|
||||||||||
Loans Not
|
Days
|
90 Days
|
Total
|
||||||||
(dollars in thousands)
|
Past Due
|
Past Due
|
Past Due
|
Nonaccrual
|
Past Due
|
Total
|
|||||
Commercial and industrial loans:
|
|||||||||||
Working capital lines of credit loans
|
$624,213
|
$9
|
$0
|
$140
|
$149
|
$624,362
|
|||||
Non-working capital loans
|
642,014
|
0
|
0
|
2,082
|
2,082
|
644,096
|
|||||
Commercial real estate and multi-family
|
|||||||||||
residential loans:
|
|||||||||||
Construction and land development loans
|
244,411
|
0
|
0
|
0
|
0
|
244,411
|
|||||
Owner occupied loans
|
465,789
|
0
|
0
|
3,598
|
3,598
|
469,387
|
|||||
Nonowner occupied loans
|
457,880
|
0
|
0
|
122
|
122
|
458,002
|
|||||
Multi-family loans
|
127,482
|
0
|
0
|
0
|
0
|
127,482
|
|||||
Agri-business and agricultural loans:
|
|||||||||||
Loans secured by farmland
|
172,349
|
0
|
0
|
283
|
283
|
172,632
|
|||||
Loans for agricultural production
|
222,272
|
0
|
0
|
0
|
0
|
222,272
|
|||||
Other commercial loans
|
98,265
|
0
|
0
|
0
|
0
|
98,265
|
|||||
Consumer 1-4 family mortgage loans:
|
|||||||||||
Closed end first mortgage loans
|
161,499
|
1,072
|
53
|
213
|
1,338
|
162,837
|
|||||
Open end and junior lien loans
|
170,372
|
448
|
0
|
195
|
643
|
171,015
|
|||||
Residential construction loans
|
14,983
|
0
|
0
|
0
|
0
|
14,983
|
|||||
Other consumer loans
|
61,119
|
64
|
0
|
0
|
64
|
61,183
|
|||||
Total
|
$3,462,648
|
$1,593
|
$53
|
$6,633
|
$8,279
|
$3,470,927
|
June 30
|
December 31
|
||
(dollars in thousands)
|
2017
|
2016
|
|
Accruing troubled debt restructured loans
|
$8,425
|
$10,351
|
|
Nonaccrual troubled debt restructured loans
|
6,852
|
5,633
|
|
Total troubled debt restructured loans
|
$15,277
|
$15,984
|
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:
|
|||||||||
Non-working capital loans
|
2
|
$1,712
|
$1,712
|
2
|
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
|
1
|
44
|
46
|
1
|
350
|
||||
Total
|
4
|
$2,242
|
$2,244
|
4
|
6-350
|
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:
|
|||||||||
Non-working capital loans
|
3
|
$775
|
$775
|
3
|
9-15
|
||||
Commercial real estate and multi-
|
|||||||||
family residential loans:
|
|||||||||
Owner occupied loans
|
1
|
305
|
305
|
1
|
13
|
||||
Total
|
4
|
$1,080
|
$1,080
|
4
|
9-15
|
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:
|
|||||||||
Non-working capital loans
|
3
|
$775
|
$775
|
3
|
9-15
|
||||
Commercial real estate and multi-
|
|||||||||
family residential loans:
|
|||||||||
Owner occupied loans
|
2
|
640
|
640
|
2
|
13-15
|
||||
Total | 5 | $1,415 | $1,415 | 5 | 9-15 |
Special
|
Not
|
||||||||||
(dollars in thousands)
|
Pass
|
Mention
|
Substandard
|
Doubtful
|
Rated
|
Total
|
|||||
Commercial and industrial loans:
|
|||||||||||
Working capital lines of credit loans
|
$660,503
|
$30,547
|
$26,602
|
$0
|
$198
|
$717,850
|
|||||
Non-working capital loans
|
596,679
|
23,539
|
22,546
|
0
|
3,653
|
646,417
|
|||||
Commercial real estate and multi-
|
|||||||||||
family residential loans:
|
|||||||||||
Construction and land development loans
|
207,566
|
1,315
|
0
|
0
|
0
|
208,881
|
|||||
Owner occupied loans
|
483,925
|
14,384
|
12,810
|
0
|
0
|
511,119
|
|||||
Nonowner occupied loans
|
445,235
|
4,475
|
823
|
0
|
0
|
450,533
|
|||||
Multifamily loans
|
170,349
|
252
|
0
|
0
|
0
|
170,601
|
|||||
Agri-business and agricultural loans:
|
|||||||||||
Loans secured by farmland
|
146,607
|
7,051
|
2,400
|
0
|
0
|
156,058
|
|||||
Loans for agricultural production
|
170,484
|
4,209
|
705
|
0
|
0
|
175,398
|
|||||
Other commercial loans
|
116,489
|
0
|
0
|
0
|
4
|
116,493
|
|||||
Consumer 1-4 family mortgage loans:
|
|||||||||||
Closed end first mortgage loans
|
45,974
|
0
|
1,237
|
0
|
123,941
|
171,152
|
|||||
Open end and junior lien loans
|
7,275
|
0
|
0
|
0
|
166,681
|
173,956
|
|||||
Residential construction loans
|
0
|
0
|
0
|
0
|
10,092
|
10,092
|
|||||
Other consumer loans
|
19,612
|
0
|
53
|
0
|
48,789
|
68,454
|
|||||
Total
|
$3,070,698
|
$85,772
|
$67,176
|
$0
|
$353,358
|
$3,577,004
|
Special
|
Not
|
||||||||||
(dollars in thousands)
|
Pass
|
Mention
|
Substandard
|
Doubtful
|
Rated
|
Total
|
|||||
Commercial and industrial loans:
|
|||||||||||
Working capital lines of credit loans
|
$577,208
|
$17,636
|
$29,396
|
$0
|
$122
|
$624,362
|
|||||
Non-working capital loans
|
583,135
|
32,587
|
24,405
|
0
|
3,969
|
644,096
|
|||||
Commercial real estate and multi-
|
|||||||||||
family residential loans:
|
|||||||||||
Construction and land
|
|||||||||||
development loans
|
242,964
|
1,447
|
0
|
0
|
0
|
244,411
|
|||||
Owner occupied loans
|
444,143
|
10,285
|
14,959
|
0
|
0
|
469,387
|
|||||
Nonowner occupied loans
|
451,390
|
4,550
|
2,062
|
0
|
0
|
458,002
|
|||||
Multi-family loans
|
127,219
|
263
|
0
|
0
|
0
|
127,482
|
|||||
Agri-business and agricultural loans:
|
|||||||||||
Loans secured by farmland
|
168,660
|
3,689
|
283
|
0
|
0
|
172,632
|
|||||
Loans for agricultural production
|
218,581
|
3,691
|
0
|
0
|
0
|
222,272
|
|||||
Other commercial loans
|
98,261
|
0
|
0
|
0
|
4
|
98,265
|
|||||
Consumer 1-4 family mortgage loans:
|
|||||||||||
Closed end first mortgage loans
|
44,687
|
126
|
1,232
|
0
|
116,792
|
162,837
|
|||||
Open end and junior lien loans
|
7,028
|
0
|
0
|
0
|
163,987
|
171,015
|
|||||
Residential construction loans
|
0
|
0
|
0
|
0
|
14,983
|
14,983
|
|||||
Other consumer loans
|
17,717
|
0
|
55
|
0
|
43,411
|
61,183
|
|||||
Total
|
$2,980,993
|
$74,274
|
$72,392
|
$0
|
$343,268
|
$3,470,927
|
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.
|
June 30, 2017
|
|||||||
Fair Value Measurements Using
|
Assets
|
||||||
(dollars in thousands)
|
Level 1
|
Level 2
|
Level 3
|
at Fair Value
|
|||
Assets
|
|||||||
U.S. Treasury securities
|
$ 1,008
|
$ 0
|
$ 0
|
$ 1,008
|
|||
U.S. government sponsored agency securities
|
0
|
5,846
|
0
|
5,846
|
|||
Mortgage-backed securities
|
0
|
356,904
|
0
|
356,904
|
|||
State and municipal securities
|
0
|
165,935
|
619
|
166,554
|
|||
Total Securities
|
1,008
|
528,685
|
619
|
530,312
|
|||
Mortgage banking derivative
|
0
|
264
|
0
|
264
|
|||
Interest rate swap derivative
|
0
|
2,693
|
0
|
2,693
|
|||
Total assets
|
$ 1,008
|
$ 531,642
|
$ 619
|
$ 533,269
|
|||
Liabilities
|
|||||||
Mortgage banking derivative
|
0
|
7
|
0
|
7
|
|||
Interest rate swap derivative
|
0
|
2,840
|
0
|
2,840
|
|||
Total liabilities
|
$ 0
|
$ 2,847
|
$ 0
|
$ 2,847
|
|||
December 31, 2016
|
|||||||
Fair Value Measurements Using
|
Assets
|
||||||
(dollars in thousands)
|
Level 1
|
Level 2
|
Level 3
|
at Fair Value
|
|||
Assets
|
|||||||
U.S. Treasury securities
|
$ 1,003
|
$ 0
|
$ 0
|
$ 1,003
|
|||
U.S. government sponsored agency securities
|
0
|
6,241
|
0
|
6,241
|
|||
Mortgage-backed securities
|
0
|
351,568
|
0
|
351,568
|
|||
State and municipal securities
|
0
|
144,709
|
670
|
145,379
|
|||
Total Securities
|
1,003
|
502,518
|
670
|
504,191
|
|||
Mortgage banking derivative
|
0
|
314
|
0
|
314
|
|||
Interest rate swap derivative
|
0
|
2,645
|
0
|
2,645
|
|||
Total assets
|
$ 1,003
|
$ 505,477
|
$ 670
|
$ 507,150
|
|||
Liabilities
|
|||||||
Mortgage banking derivative
|
0
|
14
|
0
|
14
|
|||
Interest rate swap derivative
|
0
|
2,735
|
0
|
2,735
|
|||
Total liabilities
|
$ 0
|
$ 2,749
|
$ 0
|
$ 2,749
|
|||
State and Municipal Securities
|
|||||||
(dollars in thousands)
|
2017
|
2016
|
|||||
Balance of recurring Level 3 assets at January 1
|
$ 670
|
$ 551
|
|||||
Transfers into Level 3
|
0
|
339
|
|||||
Changes in fair value of securities
|
|||||||
included in other comprehensive income
|
(6)
|
6
|
|||||
Principal payments
|
(45)
|
(40)
|
|||||
Balance of recurring Level 3 assets at June 30
|
$ 619
|
$ 856
|
|||||
Quantitative Information about Level 3 Fair Value Measurements
|
|||||||
Range of
|
|||||||
Fair Value at
|
Inputs
|
||||||
(dollars in thousands)
|
June 30, 2017
|
Valuation Technique
|
Unobservable Input
|
(Average)
|
|||
State and municipal securities
|
$ 619
|
Price to type, par, call
|
Discount to benchmark index
|
0-5%
|
|||
(2.01%)
|
|||||||
Quantitative Information about Level 3 Fair Value Measurements
|
|||||||
Range of
|
|||||||
Fair Value at
|
Inputs
|
||||||
(dollars in thousands)
|
December 31, 2016
|
Valuation Technique
|
Unobservable Input
|
(Average)
|
|||
State and municipal securities
|
$ 670
|
Price to type, par, call
|
Discount to benchmark index
|
0-5%
|
|||
(2.98%)
|
|||||||
June 30, 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
|
$ 1,341
|
$ 1,341
|
|||
Non-working capital loans
|
0
|
0
|
4,013
|
4,013
|
|||
Commercial real estate and multi-family
|
|||||||
residential loans:
|
|||||||
Owner occupied loans
|
0
|
0
|
910
|
910
|
|||
Total impaired loans
|
$ 0
|
$ 0
|
$ 6,264
|
$ 6,264
|
|||
Other real estate owned
|
0
|
0
|
75
|
75
|
|||
Total assets
|
$ 0
|
$ 0
|
$ 6,339
|
$ 6,339
|
|||
December 31, 2016
|
|||||||
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
|
$ 621
|
$ 621
|
|||
Non-working capital loans
|
0
|
0
|
3,889
|
3,889
|
|||
Commercial real estate and multi-family
|
|||||||
residential loans:
|
|||||||
Owner occupied loans
|
0
|
0
|
1,195
|
1,195
|
|||
Consumer 1-4 family mortgage loans:
|
|||||||
Closed end first mortgage loans
|
0
|
0
|
62
|
62
|
|||
Total impaired loans
|
$ 0
|
$ 0
|
$ 5,767
|
$ 5,767
|
|||
Other real estate owned
|
0
|
0
|
75
|
75
|
|||
Total assets
|
$ 0
|
$ 0
|
$ 5,842
|
$ 5,842
|
|||
(dollars in thousands)
|
Fair Value
|
Valuation Methodology
|
Unobservable Inputs
|
Average
|
Range of Inputs
|
|||||
Impaired loans:
|
||||||||||
Commercial and industrial
|
$ 5,354
|
Collateral based
|
Discount to reflect
|
37%
|
(23% - 100%)
|
|||||
measurements
|
current market conditions
|
|||||||||
and ultimate collectability
|
||||||||||
Impaired loans:
|
||||||||||
Commercial real estate and
|
910
|
Collateral based
|
Discount to reflect
|
38%
|
(3% - 60%)
|
|||||
multi-family residential loans
|
measurements
|
current market conditions
|
||||||||
and ultimate collectability
|
||||||||||
Other real estate owned
|
75
|
Appraisals
|
Discount to reflect
|
49%
|
||||||
current market conditions
|
||||||||||
(dollars in thousands)
|
Fair Value
|
Valuation Methodology
|
Unobservable Inputs
|
Average
|
Range of Inputs
|
|||||
Impaired loans:
|
||||||||||
Commercial and industrial
|
$ 4,510
|
Collateral based
|
Discount to reflect
|
44%
|
(22% - 100%)
|
|||||
measurements
|
current market conditions
|
|||||||||
and ultimate collectability
|
||||||||||
Impaired loans:
|
||||||||||
Commercial real estate
|
1,195
|
Collateral based
|
Discount to reflect
|
30%
|
(6% - 59%)
|
|||||
measurements
|
current market conditions
|
|||||||||
and ultimate collectability
|
||||||||||
Impaired loans:
|
||||||||||
Consumer 1-4 family mortgage
|
62
|
Collateral based
|
Discount to reflect
|
15%
|
||||||
measurements
|
current market conditions
|
|||||||||
and ultimate collectability
|
||||||||||
Other real estate owned
|
75
|
Appraisals
|
Discount to reflect
|
49%
|
||||||
current market conditions
|
||||||||||
June 30, 2017
|
|||||||||
Carrying
|
Estimated Fair Value
|
||||||||
(dollars in thousands)
|
Value
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||
Financial Assets:
|
|||||||||
Cash and cash equivalents
|
$ 137,336
|
$ 135,131
|
$ 2,207
|
$ 0
|
$ 137,338
|
||||
Securities available for sale
|
530,312
|
1,008
|
528,685
|
619
|
530,312
|
||||
Real estate mortgages held for sale
|
4,221
|
0
|
4,294
|
0
|
4,294
|
||||
Loans, net
|
3,532,441
|
0
|
0
|
3,502,029
|
3,502,029
|
||||
Federal Home Loan Bank stock
|
8,102
|
N/A
|
N/A
|
N/A
|
N/A
|
||||
Federal Reserve Bank stock
|
3,420
|
N/A
|
N/A
|
N/A
|
N/A
|
||||
Accrued interest receivable
|
12,028
|
3
|
2,924
|
9,101
|
12,028
|
||||
Financial Liabilities:
|
|||||||||
Certificates of deposit
|
(1,254,976)
|
0
|
(1,261,314)
|
0
|
(1,261,314)
|
||||
All other deposits
|
(2,360,963)
|
(2,360,963)
|
0
|
0
|
(2,360,963)
|
||||
Securities sold under agreements
|
|||||||||
to repurchase
|
(60,188)
|
0
|
(60,188)
|
0
|
(60,188)
|
||||
Other short-term borrowings
|
(215,000)
|
0
|
(214,985)
|
0
|
(214,985)
|
||||
Long-term borrowings
|
(30)
|
0
|
(31)
|
0
|
(31)
|
||||
Subordinated debentures
|
(30,928)
|
0
|
0
|
(31,206)
|
(31,206)
|
||||
Standby letters of credit
|
(427)
|
0
|
0
|
(427)
|
(427)
|
||||
Accrued interest payable
|
(4,809)
|
(103)
|
(4,702)
|
(4)
|
(4,809)
|
||||
December 31, 2016
|
|||||||||
Carrying
|
Estimated Fair Value
|
||||||||
(dollars in thousands)
|
Value
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||
Financial Assets:
|
|||||||||
Cash and cash equivalents
|
$ 167,280
|
$ 165,385
|
$ 1,899
|
$ 0
|
$ 167,284
|
||||
Securities available for sale
|
504,191
|
1,003
|
502,518
|
670
|
504,191
|
||||
Real estate mortgages held for sale
|
5,915
|
0
|
5,994
|
0
|
5,994
|
||||
Loans, net
|
3,427,209
|
0
|
0
|
3,411,121
|
3,411,121
|
||||
Federal Home Loan Bank stock
|
8,102
|
N/A
|
N/A
|
N/A
|
N/A
|
||||
Federal Reserve Bank stock
|
3,420
|
N/A
|
N/A
|
N/A
|
N/A
|
||||
Accrued interest receivable
|
11,687
|
3
|
2,688
|
8,996
|
11,687
|
||||
Financial Liabilities:
|
|||||||||
Certificates of deposit
|
(1,163,818)
|
0
|
(1,169,905)
|
0
|
(1,169,905)
|
||||
All other deposits
|
(2,414,094)
|
(2,414,094)
|
0
|
0
|
(2,414,094)
|
||||
Securities sold under agreements
|
|||||||||
to repurchase
|
(50,045)
|
0
|
(50,045)
|
0
|
(50,045)
|
||||
Other short-term borrowings
|
(180,000)
|
0
|
(180,005)
|
0
|
(180,005)
|
||||
Long-term borrowings
|
(32)
|
0
|
(34)
|
0
|
(34)
|
||||
Subordinated debentures
|
(30,928)
|
0
|
0
|
(31,194)
|
(31,194)
|
||||
Standby letters of credit
|
(323)
|
0
|
0
|
(323)
|
(323)
|
||||
Accrued interest payable
|
(5,676)
|
(93)
|
(5,580)
|
(3)
|
(5,676)
|
||||
Six Months Ended June 30,
|
Three Months Ended June 30,
|
||||||||||||||
Pension Benefits
|
SERP Benefits
|
Pension Benefits
|
SERP Benefits
|
||||||||||||
(dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
2017
|
2016
|
2017
|
2016
|
|||||||
Interest cost
|
$52
|
$52
|
$20
|
$24
|
$26
|
$26
|
$10
|
$12
|
|||||||
Expected return on plan assets
|
(72)
|
(70)
|
(31)
|
(36)
|
(37)
|
(35)
|
(15)
|
(18)
|
|||||||
Recognized net actuarial (gain) loss
|
93
|
68
|
40
|
40
|
47
|
34
|
20
|
20
|
|||||||
Net pension expense (benefit)
|
$73
|
$50
|
$29
|
$28
|
$36
|
$25
|
$15
|
$14
|
June 30, 2017
|
|||||||||||
Gross
|
Net Amounts
|
||||||||||
Gross
|
Amounts
|
of Assets
|
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
|
$2,693
|
$0
|
$2,693
|
$0
|
$0
|
$2,693
|
|||||
Total Assets
|
$2,693
|
$0
|
$2,693
|
$0
|
$0
|
$2,693
|
|||||
Liabilities
|
|||||||||||
Interest Rate Swap Derivatives
|
$2,840
|
$0
|
$2,840
|
$0
|
$(2,680)
|
$160
|
|||||
Repurchase Agreements
|
60,188
|
0
|
60,188
|
(60,188)
|
0
|
0
|
|||||
Total Liabilities
|
$63,028
|
$0
|
$63,028
|
$(60,188)
|
$(2,680)
|
$160
|
|||||
December 31, 2016
|
|||||||||||
Gross
|
Net Amounts
|
||||||||||
Gross
|
Amounts
|
of Assets
|
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
|
$2,645
|
$0
|
$2,645
|
$0
|
$0
|
$2,645
|
|||||
Total Assets
|
$2,645
|
$0
|
$2,645
|
$0
|
$0
|
$2,645
|
|||||
Liabilities
|
|||||||||||
Interest Rate Swap Derivatives
|
$2,735
|
$0
|
$2,735
|
$0
|
$(1,330)
|
$1,405
|
|||||
Repurchase Agreements
|
50,045
|
0
|
50,045
|
(50,045)
|
0
|
0
|
|||||
Total Liabilities
|
$52,780
|
$0
|
$52,780
|
$(50,045)
|
$(1,330)
|
$1,405
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||
2017
|
2016
|
2017
|
2016
|
||||
Weighted average shares outstanding for basic earnings per common share
|
25,183,186
|
25,045,251
|
25,167,799
|
25,032,502
|
|||
Dilutive effect of stock options, awards and warrants
|
436,791
|
350,519
|
450,753
|
338,105
|
|||
Weighted average shares outstanding for diluted earnings per common share
|
25,619,977
|
25,395,770
|
25,618,552
|
25,370,607
|
|||
Basic earnings per common share
|
$0.61
|
$0.51
|
$1.19
|
$1.00
|
|||
Diluted earnings per common share
|
$0.60
|
$0.50
|
$1.17
|
$0.99
|
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
|
2,706
|
0
|
2,706
|
||
Amounts reclassified from accumulated other comprehensive income (loss)
|
(31)
|
81
|
50
|
||
Net current period other comprehensive income
|
2,675
|
81
|
2,756
|
||
Balance at June 30, 2017
|
$1,953
|
$(1,584)
|
$369
|
Unrealized
|
|||||
Gains and
|
|||||
Losses on
|
Defined
|
||||
Available-
|
Benefit
|
||||
for-Sales
|
Pension
|
||||
(dollars in thousands)
|
Securities
|
Items
|
Total
|
||
Balance at December 31, 2015
|
$3,836
|
$(1,694)
|
$2,142
|
||
Other comprehensive income before reclassification
|
(4,518)
|
(101)
|
(4,619)
|
||
Amounts reclassified from accumulated other comprehensive income (loss)
|
(40)
|
130
|
90
|
||
Net current period other comprehensive income
|
(4,558)
|
29
|
(4,529)
|
||
Balance at December 31, 2016
|
$(722)
|
$(1,665)
|
$(2,387)
|
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
|
||
(dollars in thousands)
|
||||
Unrealized gains and losses on available-for-sale securities
|
$49
|
Net securities gains (losses)
|
||
Tax effect
|
(21)
|
Income tax expense
|
||
28
|
Net of tax
|
|||
Amortization of defined benefit pension items
|
(67)
|
Salaries and employee benefits
|
||
Tax effect
|
26
|
Income tax expense
|
||
(41)
|
Net of tax
|
|||
Total reclassifications for the period
|
$(13)
|
Net income
|
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
|
||
(dollars in thousands)
|
||||
Unrealized gains and losses on available-for-sale securities
|
$0
|
Net securities gains (losses)
|
||
Tax effect
|
0
|
Income tax expense
|
||
0
|
Net of tax
|
|||
Amortization of defined benefit pension items
|
(54)
|
Salaries and employee benefits
|
||
Tax effect
|
21
|
Income tax expense
|
||
(33)
|
Net of tax
|
|||
Total reclassifications for the period
|
$(33)
|
Net income
|
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
|
||
(dollars in thousands)
|
||||
Unrealized gains and losses on available-for-sale securities
|
$52
|
Net securities gains (losses)
|
||
Tax effect
|
(21)
|
Income tax expense
|
||
31
|
Net of tax
|
|||
Amortization of defined benefit pension items
|
(133)
|
Salaries and employee benefits
|
||
Tax effect
|
52
|
Income tax expense
|
||
(81)
|
Net of tax
|
|||
Total reclassifications for the period
|
$(50)
|
Net income
|
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
|
||
(dollars in thousands)
|
||||
Unrealized gains and losses on available-for-sale securities
|
$52
|
Net securities gains (losses)
|
||
Tax effect
|
(21)
|
Income tax expense
|
||
31
|
Net of tax
|
|||
Amortization of defined benefit pension items
|
(108)
|
Salaries and employee benefits
|
||
Tax effect
|
43
|
Income tax expense
|
||
(65)
|
Net of tax
|
|||
Total reclassifications for the period
|
$(34)
|
Net income
|
· |
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.
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||
(dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
|||
Income Statement Summary:
|
|||||||
Net interest income
|
$33,819
|
$29,273
|
$65,880
|
$57,855
|
|||
Provision for loan losses
|
500
|
0
|
700
|
0
|
|||
Noninterest income
|
8,791
|
8,067
|
17,050
|
15,110
|
|||
Noninterest expense
|
19,352
|
18,446
|
39,400
|
35,830
|
|||
Other Data:
|
|||||||
Efficiency ratio (1)
|
45.42%
|
49.40%
|
47.51%
|
49.11%
|
|||
Dilutive EPS
|
$0.60
|
$0.50
|
$1.17
|
$0.99
|
|||
Tangible capital ratio (2)
|
10.19%
|
10.57%
|
10.19%
|
10.57%
|
|||
Net charge-offs/(recoveries) to average loans
|
-0.03%
|
0.00%
|
-0.01%
|
0.02%
|
|||
Net interest margin
|
3.34%
|
3.19%
|
3.31%
|
3.22%
|
|||
Noninterest income to total revenue
|
20.63%
|
21.60%
|
20.56%
|
20.71%
|
(1)
|
Noninterest expense/Net interest income plus Noninterest income
|
(2)
|
Non-GAAP financial measure. See reconciliation below.
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||
(dollars in thousands)
|
2017
|
2016
|
2017
|
2016
|
|||
Total Equity
|
$450,460
|
$418,893
|
$450,460
|
$418,893
|
|||
Less: Goodwill
|
(4,970)
|
(4,970)
|
(4,970)
|
(4,970)
|
|||
Plus: Deferred tax assets related to goodwill
|
1,844
|
1,833
|
1,844
|
1,833
|
|||
Tangible Common Equity
|
447,334
|
415,756
|
447,334
|
415,756
|
|||
Total Assets
|
$4,392,999
|
$3,937,304
|
$4,392,999
|
$3,937,304
|
|||
Less: Goodwill
|
(4,970)
|
(4,970)
|
(4,970)
|
(4,970)
|
|||
Plus: Deferred tax assets related to goodwill
|
1,844
|
1,833
|
1,844
|
1,833
|
|||
Tangible Assets
|
4,389,873
|
3,934,167
|
4,389,873
|
3,934,167
|
|||
Tangible Common Equity/Tangible Assets
|
10.19%
|
10.57%
|
10.19%
|
10.57%
|
Six Months Ended June 30,
|
|||||||||||||
2017
|
2016
|
||||||||||||
Average
|
Interest
|
Yield (1)/
|
Average
|
Interest
|
Yield (1)/
|
||||||||
(fully tax equivalent basis, dollars in thousands)
|
Balance
|
Income
|
Rate
|
Balance
|
Income
|
Rate
|
|||||||
Earning Assets
|
|||||||||||||
Loans:
|
|||||||||||||
Taxable (2)(3)
|
$3,528,970
|
$71,414
|
4.08
|
%
|
$3,129,112
|
$60,548
|
3.89
|
%
|
|||||
Tax exempt (1)
|
19,025
|
459
|
4.87
|
11,835
|
330
|
5.61
|
|||||||
Investments: (1)
|
|||||||||||||
Available for sale
|
523,317
|
8,374
|
3.23
|
483,649
|
7,642
|
3.18
|
|||||||
Short-term investments
|
5,625
|
13
|
0.47
|
6,008
|
7
|
0.23
|
|||||||
Interest bearing deposits
|
28,372
|
89
|
0.63
|
51,143
|
103
|
0.41
|
|||||||
Total earning assets
|
$4,105,309
|
$80,349
|
3.95
|
%
|
$3,681,747
|
$68,630
|
3.75
|
%
|
|||||
Less: Allowance for loan losses
|
(44,035)
|
(43,311)
|
|||||||||||
Nonearning Assets
|
|||||||||||||
Cash and due from banks
|
105,044
|
98,593
|
|||||||||||
Premises and equipment
|
53,539
|
48,078
|
|||||||||||
Other nonearning assets
|
133,199
|
122,867
|
|||||||||||
Total assets
|
$4,353,056
|
$3,907,974
|
|||||||||||
Interest Bearing Liabilities
|
|||||||||||||
Savings deposits
|
$272,876
|
$203
|
0.15
|
%
|
$258,322
|
$237
|
0.18
|
%
|
|||||
Interest bearing checking accounts
|
1,393,730
|
4,339
|
0.63
|
1,274,835
|
2,779
|
0.44
|
|||||||
Time deposits:
|
|||||||||||||
In denominations under $100,000
|
230,131
|
1,370
|
1.20
|
252,028
|
1,456
|
1.16
|
|||||||
In denominations over $100,000
|
992,803
|
5,773
|
1.17
|
879,515
|
4,417
|
1.01
|
|||||||
Miscellaneous short-term borrowings
|
199,816
|
741
|
0.75
|
111,818
|
246
|
0.44
|
|||||||
Long-term borrowings and
|
|||||||||||||
subordinated debentures
|
30,959
|
642
|
4.18
|
30,960
|
575
|
3.73
|
|||||||
Total interest bearing liabilities
|
$3,120,315
|
$13,068
|
0.84
|
%
|
$2,807,478
|
$9,710
|
0.70
|
%
|
|||||
Noninterest Bearing Liabilities
|
|||||||||||||
Demand deposits
|
762,345
|
669,695
|
|||||||||||
Other liabilities
|
23,769
|
24,847
|
|||||||||||
Stockholders' Equity
|
438,627
|
405,954
|
|||||||||||
Total liabilities and stockholders' equity
|
$4,345,056
|
$3,907,974
|
|||||||||||
Interest Margin Recap
|
|||||||||||||
Interest income/average earning assets
|
80,349
|
3.95
|
68,630
|
3.75
|
|||||||||
Interest expense/average earning assets
|
13,068
|
0.64
|
9,710
|
0.53
|
|||||||||
Net interest income and margin
|
$67,281
|
3.31
|
%
|
$58,920
|
3.22
|
%
|
(1)
|
Tax exempt income was converted to a fully taxable equivalent basis at a 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 $1.4 million and $1.1 million in the six-month periods ended June 30, 2017 and 2016, respectively.
|
(2)
|
Loan fees, which are immaterial in relation to total taxable loan interest income for the six months ended June 30, 2017 and 2016, are included as taxable loan interest income.
|
(3)
|
Nonaccrual loans are included in the average balance of taxable loans.
|
Three Months Ended June 30,
|
|||||||||||||
2017
|
2016
|
||||||||||||
Average
|
Interest
|
Yield (1)/
|
Average
|
Interest
|
Yield (1)/
|
||||||||
(fully tax equivalent basis, dollars in thousands)
|
Balance
|
Income
|
Rate
|
Balance
|
Income
|
Rate
|
|||||||
Earning Assets
|
|||||||||||||
Loans:
|
|||||||||||||
Taxable (2)(3)
|
$3,566,504
|
$36,967
|
4.16
|
%
|
$3,180,783
|
$30,918
|
3.91
|
%
|
|||||
Tax exempt (1)
|
19,903
|
240
|
4.82
|
11,763
|
164
|
5.62
|
|||||||
Investments: (1)
|
|||||||||||||
Available for sale
|
531,262
|
4,291
|
3.24
|
488,762
|
3,736
|
3.07
|
|||||||
Short-term investments
|
6,124
|
8
|
0.52
|
5,805
|
3
|
0.21
|
|||||||
Interest bearing deposits
|
26,441
|
46
|
0.70
|
75,909
|
79
|
0.42
|
|||||||
Total earning assets
|
$4,150,234
|
$41,552
|
4.02
|
%
|
$3,763,022
|
$34,900
|
3.73
|
%
|
|||||
Less: Allowance for loan losses
|
(44,090)
|
(43,228)
|
|||||||||||
Nonearning Assets
|
|||||||||||||
Cash and due from banks
|
101,446
|
109,743
|
|||||||||||
Premises and equipment
|
54,341
|
48,921
|
|||||||||||
Other nonearning assets
|
133,564
|
125,175
|
|||||||||||
Total assets
|
$4,395,495
|
$4,003,633
|
|||||||||||
Interest Bearing Liabilities
|
|||||||||||||
Savings deposits
|
$274,645
|
$105
|
0.15
|
%
|
$263,331
|
$115
|
0.18
|
%
|
|||||
Interest bearing checking accounts
|
1,403,560
|
2,387
|
0.68
|
1,309,443
|
1,455
|
0.45
|
|||||||
Time deposits:
|
|||||||||||||
In denominations under $100,000
|
237,917
|
700
|
1.18
|
249,452
|
719
|
1.16
|
|||||||
In denominations over $100,000
|
1,009,964
|
3,051
|
1.21
|
937,470
|
2,405
|
1.03
|
|||||||
Miscellaneous short-term borrowings
|
214,520
|
431
|
0.81
|
96,878
|
99
|
0.41
|
|||||||
Long-term borrowings and
|
|||||||||||||
subordinated debentures
|
30,959
|
328
|
4.25
|
30,960
|
289
|
3.75
|
|||||||
Total interest bearing liabilities
|
$3,171,565
|
$7,002
|
0.89
|
%
|
$2,887,534
|
$5,082
|
0.71
|
%
|
|||||
Noninterest Bearing Liabilities
|
|||||||||||||
Demand deposits
|
756,262
|
677,797
|
|||||||||||
Other liabilities
|
22,381
|
26,316
|
|||||||||||
Stockholders' Equity
|
445,287
|
411,986
|
|||||||||||
Total liabilities and stockholders' equity
|
$4,395,495
|
$4,003,633
|
|||||||||||
Interest Margin Recap
|
|||||||||||||
Interest income/average earning assets
|
41,552
|
4.02
|
34,900
|
3.73
|
|||||||||
Interest expense/average earning assets
|
7,002
|
0.68
|
5,082
|
0.54
|
|||||||||
Net interest income and margin
|
$34,550
|
3.34
|
%
|
$29,818
|
3.19
|
%
|
(1)
|
Tax exempt income was converted to a fully taxable equivalent basis at a 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 $731,000 and $545,000 in the three-month periods ended June 30, 2017 and 2016, respectively.
|
(2)
|
Loan fees, which are immaterial in relation to total taxable loan interest income for the three months ended June 30, 2017 and 2016, are included as taxable loan interest income.
|
(3)
|
Nonaccrual loans are included in the average balance of taxable loans.
|
Six Months Ended
|
||||||
June 30,
|
||||||
Percent
|
||||||
(dollars in thousands)
|
2017
|
|
2016
|
|
Change
|
|
Wealth advisory fees
|
$2,534
|
|
$2,293
|
|
10.5
|
%
|
Investment brokerage fees
|
620
|
|
500
|
|
24.0
|
|
Service charges on deposit accounts
|
6,396
|
|
5,623
|
|
13.7
|
|
Loan, insurance and service fees
|
3,790
|
|
3,730
|
|
1.6
|
|
Merchant card fee income
|
1,108
|
|
1,024
|
|
8.2
|
|
Bank owned life insurance
|
873
|
|
662
|
|
31.9
|
|
Other income
|
1,168
|
|
515
|
|
126.8
|
|
Mortgage banking income
|
509
|
|
711
|
|
(28.4)
|
|
Net securities gains (losses)
|
52
|
|
52
|
|
N/A
|
|
Total noninterest income
|
$17,050
|
|
$15,110
|
|
12.8
|
%
|
Noninterest income to total revenue
|
20.56%
|
20.71%
|
Three Months Ended
|
||||||
June 30,
|
||||||
Percent
|
||||||
(dollars in thousands)
|
2017
|
|
2016
|
|
Change
|
|
Wealth advisory fees
|
$1,284
|
|
$1,133
|
|
13.3
|
%
|
Investment brokerage fees
|
299
|
|
212
|
|
41.0
|
|
Service charges on deposit accounts
|
3,253
|
|
2,843
|
|
14.4
|
|
Loan, insurance and service fees
|
1,897
|
|
1,892
|
|
0.3
|
|
Merchant card fee income
|
570
|
|
527
|
|
8.2
|
|
Bank owned life insurance
|
402
|
|
489
|
|
(17.8)
|
|
Other income
|
659
|
|
587
|
|
12.3
|
|
Mortgage banking income
|
378
|
|
384
|
|
(1.6)
|
|
Net securities gains (losses)
|
49
|
|
0
|
|
N/A
|
|
Total noninterest income
|
$8,791
|
|
$8,067
|
|
9.0
|
%
|
Noninterest income to total revenue
|
20.63%
|
21.60%
|
Six Months Ended
|
||||||
June 30,
|
||||||
Percent
|
||||||
(dollars in thousands)
|
2017
|
|
2016
|
|
Change
|
|
Salaries and employee benefits
|
$22,486
|
|
$20,197
|
|
11.3
|
%
|
Net occupancy expense
|
2,274
|
|
2,137
|
|
6.4
|
|
Equipment costs
|
2,231
|
|
1,810
|
|
23.3
|
|
Data processing fees and supplies
|
3,990
|
|
4,152
|
|
(3.9)
|
|
Corporate and business development
|
2,698
|
|
1,620
|
|
66.5
|
|
FDIC insurance and other regulatory fees
|
853
|
|
1,080
|
|
(21.0)
|
|
Professional fees
|
1,755
|
|
1,686
|
|
4.1
|
|
Other expense
|
3,113
|
|
3,148
|
|
(1.1)
|
|
Total noninterest expense
|
$39,400
|
|
$35,830
|
|
10.0
|
%
|
Three Months Ended
|
||||||
June 30,
|
||||||
Percent
|
||||||
(dollars in thousands)
|
2017
|
|
2016
|
|
Change
|
|
Salaries and employee benefits
|
$11,065
|
|
$10,592
|
|
4.5
|
%
|
Net occupancy expense
|
1,154
|
|
1,041
|
|
10.9
|
|
Equipment costs
|
1,156
|
|
909
|
|
27.2
|
|
Data processing fees and supplies
|
1,974
|
|
2,120
|
|
(6.9)
|
|
Corporate and business development
|
1,196
|
|
763
|
|
56.7
|
|
FDIC insurance and other regulatory fees
|
419
|
|
557
|
|
(24.8)
|
|
Professional fees
|
801
|
|
859
|
|
(6.8)
|
|
Other expense
|
1,587
|
|
1,605
|
|
(1.1)
|
|
Total noninterest expense
|
$19,352
|
|
$18,446
|
|
4.9
|
%
|
June 30, 2017
|
December 31, 2016
|
||||||
Amortized
|
Fair
|
Amortized
|
Fair
|
||||
(dollars in thousands)
|
Cost
|
Value
|
Cost
|
Value
|
|||
U.S. Treasury securities
|
$990
|
$1,008
|
$990
|
$1,003
|
|||
U.S. government sponsored agencies
|
5,895
|
5,846
|
6,312
|
6,241
|
|||
Agency residential mortgage-backed securities
|
355,055
|
356,904
|
351,108
|
351,568
|
|||
State and municipal securities
|
165,489
|
166,554
|
146,917
|
145,379
|
|||
Total
|
$527,429
|
$530,312
|
$505,327
|
$504,191
|
Current
|
|||||||
June 30,
|
December 31,
|
Period
|
|||||
(dollars in thousands)
|
2017
|
2016
|
Change
|
||||
Commercial and industrial loans
|
$1,364,392
|
38.1
|
%
|
$1,268,490
|
36.5
|
%
|
$95,902
|
Commercial real estate and multi-family residential loans
|
1,343,006
|
37.5
|
1,300,923
|
37.5
|
42,083
|
||
Agri-business and agricultural loans
|
331,387
|
9.3
|
394,843
|
11.4
|
(63,456)
|
||
Other commercial loans
|
116,651
|
3.3
|
98,270
|
2.8
|
18,381
|
||
Consumer 1-4 family mortgage loans
|
354,143
|
9.9
|
347,834
|
10.0
|
6,309
|
||
Other consumer loans
|
68,646
|
1.9
|
61,308
|
1.8
|
7,338
|
||
Subtotal
|
3,578,225
|
100.0
|
%
|
3,471,668
|
100.0
|
%
|
106,557
|
Less: Allowance for loan losses
|
(44,563)
|
(43,718)
|
(845)
|
||||
Net deferred loan fees
|
(1,221)
|
(741)
|
(480)
|
||||
Loans, net
|
$3,532,441
|
$3,427,209
|
$105,232
|
June 30,
|
December 31,
|
||
(dollars in thousands)
|
2017
|
2016
|
|
Nonaccrual loans including nonaccrual troubled debt restructured loans
|
$ 9,884
|
$ 6,633
|
|
Loans past due over 90 days and still accruing
|
0
|
53
|
|
Total nonperforming loans
|
$ 9,884
|
$ 6,686
|
|
Other real estate owned
|
194
|
153
|
|
Repossessions
|
0
|
11
|
|
Total nonperforming assets
|
$ 10,078
|
$ 6,850
|
|
Impaired loans including troubled debt restructurings
|
$ 19,580
|
$ 20,692
|
|
Nonperforming loans to total loans
|
0.28%
|
0.19%
|
|
Nonperforming assets to total assets
|
0.23%
|
0.16%
|
|
Performing troubled debt restructured loans
|
$ 8,425
|
$ 10,351
|
|
Nonperforming troubled debt restructured loans (included in nonaccrual loans)
|
6,852
|
5,633
|
|
Total troubled debt restructured loans
|
$ 15,277
|
$ 15,984
|
|
Current
|
|||||
June 30,
|
December 31,
|
Period
|
|||
(dollars in thousands)
|
2017
|
2016
|
Change
|
||
Non-interest bearing demand deposits
|
$762,965
|
$819,803
|
$(56,838)
|
||
Savings and transaction accounts:
|
|||||
Savings deposits
|
275,151
|
268,970
|
6,181
|
||
Interest bearing demand deposits
|
1,322,847
|
1,325,320
|
(2,473)
|
||
Time deposits:
|
|||||
Deposits of $100,000 or more
|
1,015,741
|
924,825
|
90,916
|
||
Other time deposits
|
239,235
|
238,994
|
241
|
||
Total deposits
|
$3,615,939
|
$3,577,912
|
$38,027
|
||
FHLB advances and other borrowings
|
306,146
|
261,005
|
45,141
|
||
Total funding sources
|
$3,922,085
|
$3,838,917
|
$83,168
|
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 June 30, 2017:
|
|||||||||||||||
Total Capital (to Risk
|
|||||||||||||||
Weighted Assets)
|
|||||||||||||||
Consolidated
|
$519,675
|
13.30%
|
$312,647
|
8.00%
|
$361,498
|
9.25%
|
$390,809
|
10.00%
|
|||||||
Bank
|
$504,152
|
12.93%
|
$311,959
|
8.00%
|
$360,703
|
9.25%
|
$389,949
|
10.00%
|
|||||||
Tier I Capital (to Risk
|
|||||||||||||||
Weighted Assets)
|
|||||||||||||||
Consolidated
|
$475,023
|
12.15%
|
$234,485
|
6.00%
|
$283,336
|
7.25%
|
$312,647
|
8.00%
|
|||||||
Bank
|
$459,500
|
11.78%
|
$233,969
|
6.00%
|
$282,713
|
7.25%
|
$311,959
|
8.00%
|
|||||||
Common Equity Tier 1 (CET1)
|
|||||||||||||||
Consolidated
|
$445,023
|
11.39%
|
$175,864
|
4.50%
|
$224,715
|
5.75%
|
$254,026
|
6.50%
|
|||||||
Bank
|
$459,500
|
11.78%
|
$175,477
|
4.50%
|
$224,221
|
5.75%
|
$253,467
|
6.50%
|
|||||||
Tier I Capital (to Average Assets)
|
|||||||||||||||
Consolidated
|
$475,023
|
10.82%
|
$175,621
|
4.00%
|
$175,621
|
4.00%
|
$219,526
|
5.00%
|
|||||||
Bank
|
$459,500
|
10.50%
|
$175,008
|
4.00%
|
$175,008
|
4.00%
|
$218,760
|
5.00%
|
|||||||
As of December 31, 2016:
|
|||||||||||||||
Total Capital (to Risk
|
|||||||||||||||
Weighted Assets)
|
|||||||||||||||
Consolidated
|
$498,189
|
13.23%
|
$301,243
|
8.00%
|
$324,777
|
8.625%
|
$376,554
|
10.00%
|
|||||||
Bank
|
$482,600
|
12.84%
|
$300,784
|
8.00%
|
$324,283
|
8.625%
|
$375,980
|
10.00%
|
|||||||
Tier I Capital (to Risk
|
|||||||||||||||
Weighted Assets)
|
|||||||||||||||
Consolidated
|
$454,382
|
12.07%
|
$225,932
|
6.00%
|
$249,467
|
6.625%
|
$301,243
|
8.00%
|
|||||||
Bank
|
$438,793
|
11.67%
|
$225,588
|
6.00%
|
$249,087
|
6.625%
|
$300,784
|
8.00%
|
|||||||
Common Equity Tier 1 (CET1)
|
|||||||||||||||
Consolidated
|
$424,382
|
11.27%
|
$169,449
|
4.50%
|
$192,984
|
5.125%
|
$244,760
|
6.50%
|
|||||||
Bank
|
$438,793
|
11.67%
|
$169,191
|
4.50%
|
$192,690
|
5.125%
|
$244,387
|
6.50%
|
|||||||
Tier I Capital (to Average Assets)
|
|||||||||||||||
Consolidated
|
$454,382
|
10.86%
|
$167,310
|
4.00%
|
$167,310
|
4.00%
|
$209,138
|
5.00%
|
|||||||
Bank
|
$438,793
|
10.54%
|
$166,522
|
4.00%
|
$166,522
|
4.00%
|
$208,153
|
5.00%
|
· |
the effects of future economic, business and market conditions and changes, both domestic and foreign;
|
· |
governmental monetary and fiscal policies;
|
· |
legislative and regulatory changes, including changes in banking, securities and tax laws and regulations and their application by our regulators;
|
· |
national and international political conditions and events;
|
· |
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;
|
· |
changes in accounting policies, rules and practices; and
|
· |
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.
|
Falling
|
Rising
|
Rising
|
Rising
|
Rising
|
Rising
|
|||||||||
(dollars in thousands)
|
Base
|
(100 Basis Points)
|
25 Basis Points
|
50 Basis Points
|
100 Basis Points
|
200 Basis Points
|
300 Basis Points
|
|||||||
Net interest income
|
$138,573
|
$124,997
|
$141,083
|
$143,576
|
$148,511
|
$158,116
|
$167,447
|
|||||||
Variance from Base
|
($13,576)
|
$2,510
|
$5,003
|
$9,938
|
$19,543
|
$28,874
|
||||||||
Percent of change from Base
|
-9.80
|
%
|
1.81
|
%
|
3.61
|
%
|
7.17
|
%
|
14.10
|
%
|
20.84
|
%
|
ISSUER PURCHASES OF EQUITY SECURITIES
|
|||||||
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
|
April 1-30
|
0
|
$0
|
0
|
$0
|
|||
May 1-31
|
792
|
45.31
|
0
|
0
|
|||
June 1-30
|
0
|
|
0
|
|
0
|
|
0
|
Total
|
792
|
$45.31
|
0
|
$0
|
(a)
|
The shares purchased during the periods were credited to the deferred share accounts of
|
non-employee directors under the Company's directors' deferred compensation plan. These
shares were purchased in the ordinary course of business and consistent with past practice.
|
10.1
|
Lakeland Financial Corporation 2017 Equity Incentive Plan (incorporated by reference to Exhibit 4.5 to the Company's Form S-8 filed on April 13, 2017)
|
10.2
|
Form of Restricted Stock Unit Award Agreement (incorporated by reference to Exhibit 4.6 to the Company's Form S-8 filed on April 13, 2017)
|
10.3
|
Form of Restricted Stock Award Agreement (incorporated by reference to Exhibit 4.7 to the Company's Form S-8 filed on April 13, 2017)
|
10.4
|
Form of Incentive Stock Option Award Agreement (incorporated by reference to Exhibit 4.8 to the Company's Form S-8 filed on April 13, 2017)
|
10.5
|
Form of Nonqualified Stock Option Award Agreement (incorporated by reference to Exhibit 4.9 to the Company's Form S-8 filed on April 13, 2017)
|
31.1
|
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a)
|
31.2
|
Certification of Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a)
|
32.1
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
32.2
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
101
|
Interactive Data File
|
Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets as of June 30, 2017 and December 31, 2016; (ii) Consolidated Statements of Income for the three months and six months ended June 30, 2017 and June 30, 2016; (iii) Consolidated Statements of Comprehensive Income for the three months and six months ended June 30, 2017 and June 30, 2016; (iv) Consolidated Statements of Changes in Stockholders' Equity for the six months ended June 30, 2017 and June 30, 2016; (v) Consolidated Statements of Cash Flows for the six months ended June 30, 2017 and June 30, 2016; and (vi) Notes to Unaudited Consolidated Financial Statements.
|
|
Date: August 7, 2017
|
/s/ David M. Findlay
|
David M. Findlay – President and
|
|
Chief Executive Officer
|
Date: August 7, 2017
|
/s/ Lisa M. O'Neill
|
Lisa M. O'Neill – Executive Vice President and
|
|
Chief Financial Officer
|
Date: August 7, 2017
|
/s/ Sarah J. Earls
|
Sarah J. Earls – Senior Vice President and Controller
|
|
Exhibit Number
|
|
10.1
|
Lakeland Financial Corporation 2017 Equity Incentive Plan (incorporated by reference to Exhibit 4.5 to the Company's Form S-8 filed on April 13, 2017)
|
10.2
|
Form of Restricted Stock Unit Award Agreement (incorporated by reference to Exhibit 4.6 to the Company's Form S-8 filed on April 13, 2017)
|
10.3
|
Form of Restricted Stock Award Agreement (incorporated by reference to Exhibit 4.7 to the Company's Form S-8 filed on April 13, 2017)
|
10.4
|
Form of Incentive Stock Option Award Agreement (incorporated by reference to Exhibit 4.8 to the Company's Form S-8 filed on April 13, 2017)
|
10.5
|
Form of Nonqualified Stock Option Award Agreement (incorporated by reference to Exhibit 4.9 to the Company's Form S-8 filed on April 13, 2017)
|
31.1
|
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a)
|
31.2
|
Certification of Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a)
|
32.1
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
32.2
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
101
|
Interactive Data File
|
Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets as of June 30, 2017 and December 31, 2016; (ii) Consolidated Statements of Income for the three months and six months ended June 30, 2017 and June 30, 2016; (iii) Consolidated Statements of Comprehensive Income for the three months and six months ended June 30, 2017 and June 30, 2016; (iv) Consolidated Statements of Changes in Stockholders' Equity for the six months ended June 30, 2017 and June 30, 2016; (v) Consolidated Statements of Cash Flows for the six months ended June 30, 2017 and June 30, 2016; and (vi) Notes to Unaudited Consolidated Financial Statements.
|
|