-
Macatawa Bank Corporation Reports First Quarter 2023 Results
Source: Nasdaq GlobeNewswire / 27 Apr 2023 15:15:01 America/Chicago
HOLLAND, Mich., April 27, 2023 (GLOBE NEWSWIRE) -- Macatawa Bank Corporation (NASDAQ: MCBC), the holding company for Macatawa Bank (collectively, the “Company”), today announced its results for the first quarter 2023.
- Net income of $12.0 million in first quarter 2023 – an increase of 100% over $6.0 million earned in first quarter 2022 and consistent with $12.1 million in fourth quarter 2022
- Net interest margin increased to 3.44% in first quarter 2023 versus 1.85% in first quarter 2022 and 3.34% in fourth quarter 2022
- Asset-sensitive balance sheet structure continued to produce improved net interest income and net interest margin in rising interest rate environment
- Continued loan portfolio growth – $43 million, or 15% annualized growth rate, for the first quarter 2023
- Adoption of CECL resulted in $1.5 million increase to allowance for credit losses
- Deposit portfolio balances decreased $284 million in the first quarter 2023 reflecting seasonal outflows of higher than normal seasonal inflows in the fourth quarter of 2022
- Deposits were $2.33 billion at March 31, 2023 - $625 million higher than pre-pandemic deposit balances of $1.71 billion at March 31, 2020
- Financial condition remained solid at March 31, 2023:
- Robust capital position - $127 million in excess capital over well-capitalized minimums
- Strong credit quality metrics – non-performing assets at 0.003% of total assets and allowance coverage of 1.38%
- High liquidity levels - $391 million in overnight fund balances, short duration bond portfolio of less than 3 years, no new wholesale borrowings, and total additional borrowing capacity of $951 million
The Company reported net income of $12.0 million, or $0.35 per diluted share, in first quarter 2023 compared to $6.0 million, or $0.18 per diluted share, in first quarter 2022.
"We are pleased to report strong profitability for the first quarter 2023,” said Ronald L. Haan, President and CEO of the Company. “The impact of rising interest rates on our asset-sensitive balance sheet that resulted in a significant increase in revenue and bottom line results during 2022 carried into the first quarter 2023. Net interest income for the first quarter 2023 was up $10.0 million from first quarter 2022, reflecting benefits from federal funds rate increases and growth in our loan and investment securities portfolios. We remain encouraged by our commercial loan origination activity while maintaining excellent credit quality. We saw a deposit decrease during the quarter as we typically experience outflow of the year end seasonal increase that took place in December 2022. We are also beginning to see both our business and personal customers use some of the excess cash they built up over the pandemic. That said, our core deposit balances remain high which is a strong signal that our customers have confidence in our company. Our liquidity position is also excellent with high overnight fund balances and nearly $1 billion in total additional borrowing capacity allowing us to operate comfortably in a period of economic uncertainty.”
Mr. Haan concluded: "We believe our balance sheet is well positioned in the current environment. High levels of liquidity, capital, and excellent asset quality put us in a good position to weather deteriorating economic conditions, should they occur. While cautionary signals are ever present and we will undoubtedly face new challenges, we remain committed to building a conservative and well-disciplined company that is focused on using prudent and time tested banking principles to protect our customer deposits, while providing strong and consistent financial performance to our shareholders.”
Operating Results
Net interest income for the first quarter 2023 totaled $22.6 million, a decrease of $251,000 from fourth quarter 2022 and an increase of $10.0 million from the first quarter 2022. Net interest margin for first quarter 2023 was 3.44 percent, up 10 basis points from the fourth quarter 2022 and up 159 basis points from the first quarter 2022. Net interest income in first quarter 2023 versus first quarter 2022 benefited from the significant increases in the federal funds rate beginning in March 2022 and through March 2023 totaling 475 basis points and the related increases in rate indices impacting the Company’s variable rate loan portfolios. Interest on federal funds in the first quarter 2023 increased by $5.8 million compared to first quarter 2022 due to higher rates paid on average balances held. Net interest income also benefited from growth in the investment securities portfolio to further deploy excess liquid funds held by the Company. Interest on investments in the first quarter 2023 increased by $3.0 million over first quarter 2022.Non-interest income decreased $507,000 in first quarter 2023 compared to fourth quarter 2022 and decreased $437,000 from first quarter 2022. Brokerage income was down $283,000 in the first quarter 2023 compared to the fourth quarter 2022 and was up $98,000 compared to the first quarter 2022. The rising rate environment continued to have a negative effect on mortgage loan sales gains. Gains on sales of mortgage loans in first quarter 2023 were just $11,000, down $21,000 compared to fourth quarter 2022 and were down $297,000 from first quarter 2022. The Company originated $179,000 in mortgage loans for sale in first quarter 2023 compared to $1.2 million in fourth quarter 2022 and $10.1 million in first quarter 2022. Trust fees were up $43,000 in first quarter 2023 compared to fourth quarter 2022 and were down $55,000 compared to first quarter 2022, due largely to stock market conditions. Income from debit and credit cards was down $21,000 in first quarter 2023 compared to fourth quarter 2022 and was up $63,000 compared to first quarter 2022 due primarily to customer usage behavior. Deposit service charge income, including treasury management fees, was down $83,000 in first quarter 2023 compared to fourth quarter 2022 and was down $217,000 from first quarter 2022 primarily due to higher earnings credits provided on treasury management accounts with the increase in deposit market interest rates.
Non-interest expense was $12.2 million for first quarter 2023, compared to $12.4 million for fourth quarter 2022 and $11.7 million for first quarter 2022. The largest component of non-interest expense was salaries and benefits expenses. Salaries and benefits expenses were down $166,000 compared to fourth quarter 2022 and were up $409,000 compared to first quarter 2022. The decrease compared to fourth quarter 2022 was primarily due to a higher level of variable compensation for brokerage services, bonus expense and medical insurance costs in the fourth quarter 2022, while the increase from first quarter 2022 was due largely to a higher level of salary and other compensation resulting from merit adjustments to base pay effective April 1, 2022, a higher level of variable compensation for brokerage services, a higher level of 401k matching contributions and a higher level of medical insurance costs, partially offset by lower bonus expense and mortgage sales commissions. The table below identifies the primary components of the changes in salaries and benefits between periods.
Dollars in 000sQ1 2023
to
Q4 2022Q1 2023
to
Q1 2022Salaries and other compensation $ 10 $ 433 Salary deferral from commercial loans 66 70 Bonus accrual (81 ) (118 ) Mortgage production – variable comp 4 (86 ) Brokerage – variable comp (96 ) 36 401k matching contributions 42 (1 ) Medical insurance costs (111 ) 75 Total change in salaries and benefits $ (166 ) $ 409 Occupancy expenses were up $169,000 in first quarter 2023 compared to fourth quarter 2022 due primarily to snow removal costs and were down $35,000 compared to first quarter 2022 due to lower building maintenance costs. Data processing expenses were down $10,000 in first quarter 2023 compared to fourth quarter 2022 and were up $71,000 compared to first quarter 2022 due to higher usage of electronic banking services by our customers. Favorably impacting other non-interest expense, we recognized $356,000 in net gains on sales of other real estate owned in the first quarter 2023 as we sold our final other real estate owned property. There were no such sales in the fourth quarter 2022 or in the first quarter 2022. Legal and professional fees were up $120,000 in the first quarter 2023 compared to the fourth quarter 2022 and were up $154,000 compared to the first quarter 2022 due to costs associated with new accounting and proxy statement disclosures as well as various regulatory compliance matters related to loan and deposit accounts referred to legal counsel during the quarter. Outside services were down $154,000 in the first quarter 2023 compared to fourth quarter 2022 and were down by $26,000 compared to first quarter 2022. These costs were elevated in the fourth quarter 2022 due to higher recruiting costs and outsourced audits. Other categories of non-interest expense were relatively flat compared to fourth quarter 2022 and first quarter 2022 due to a continued focus on expense management.
Federal income tax expense was $3.0 million for first quarter 2023, $3.0 million for fourth quarter 2022, and $1.4 million for first quarter 2022. The effective tax rate was 19.9 percent for first quarter 2023, compared to 19.6 percent for fourth quarter 2022 and 18.8 percent for first quarter 2022. The increase in the effective tax rate over 2022 was due to higher levels of taxable income from both growth in taxable securities held in our investment portfolio and growth in taxable income from rising interest rates while our tax-exempt income has remained relatively flat.
Asset Quality
The Company adopted ASU 2016-13, Financial Instruments – Credit Losses, commonly referred to as “CECL” on January 1, 2023. The impact on adoption was an increase to the allowance for credit losses of $1.5 million. No provision for credit losses was recorded in the first quarter 2023. A provision for credit losses expense of $375,000 was recorded in the fourth quarter 2022 while a provision benefit of $1.5 million was recorded in first quarter 2022. Net loan recoveries for first quarter 2023 were $33,000, compared to fourth quarter 2022 net loan recoveries of $89,000 and first quarter 2022 net loan recoveries of $227,000. At March 31, 2023, the Company had experienced net loan recoveries in thirty-one of the past thirty-three quarters. Total loans past due on payments by 30 days or more amounted to $277,000 at March 31, 2023, versus $172,000 at December 31, 2022 and $171,000 at March 31, 2022. Delinquencies at March 31, 2023 were comprised of just three individual loans. Delinquency as a percentage of total loans was just 0.02 percent at March 31, 2023, well below the Company’s peer level.The allowance for credit losses of $16.8 million was 1.38 percent of total loans at March 31, 2023, compared to $15.3 million or 1.30 percent of total loans at December 31, 2022, and $14.6 million or 1.33 percent at March 31, 2022. The coverage ratio of allowance for credit losses to nonperforming loans continued to be strong and significantly exceeded 1-to-1 coverage at 224-to-1 as of March 31, 2023.
At March 31, 2023, the Company's nonperforming loans were $75,000, representing 0.01 percent of total loans. This compares to $78,000 (0.01 percent of total loans) at December 31, 2022 and $90,000 (0.01 percent of total loans) at March 31, 2022. The Company had no other real estate owned and repossessed assets at March 31, 2023, down from $2.3 million at December 31, 2022 and March 31, 2022. The Company sold its final other real estate owned property in first quarter 2023, recognizing a net gain of $356,000. Total nonperforming assets, including other real estate owned and nonperforming loans, decreased by $2.4 million from March 31, 2022 to March 31, 2023.
A break-down of non-performing loans is shown in the table below.
Dollars in 000s Mar 31,
2023Dec 31,
2022Sept 30,
2022June 30,
2022Mar 31,
2022Commercial Real Estate $ --- $ --- $ --- $ 5 $ 5 Commercial and Industrial --- --- --- 1 1 Total Commercial Loans --- --- --- 6 6 Residential Mortgage Loans 75 78 85 84 84 Consumer Loans --- --- --- --- --- Total Non-Performing Loans $ 75 $ 78 $ 85 $ 90 $ 90 A break-down of non-performing assets is shown in the table below.
Dollars in 000s Mar 31,
2023Dec 31,
2022Sept 30,
2022June 30,
2022Mar 31,
2022Non-Performing Loans $ 75 $ 78 $ 85 $ 90 $ 90 Other Repossessed Assets --- --- --- --- --- Other Real Estate Owned --- 2,343 2,343 2,343 2,343 Total Non-Performing Assets $ 75 $ 2,421 $ 2,428 $ 2,433 $ 2,433 Balance Sheet, Liquidity and Capital
Total assets were $2.64 billion at March 31, 2023, a decrease of $269.8 million from $2.91 billion at December 31, 2022 and a decrease of $292.7 million from $2.93 billion at March 31, 2022.
The Company’s investment portfolio primarily consists of U.S. treasury and agency securities, agency mortgage backed securities and various municipal securities. Total securities were $874.3 million at March 31, 2023, an increase of $26.3 million from $848.0 million at December 31, 2022 and an increase of $273.7 million from $600.7 million at March 31, 2022. The overall duration of the Company’s investment portfolio at March 31, 2023 is relatively short at less than three years. This provides a reliable source of cash inflows to support liquidity.
Total loans were $1.22 billion at March 31, 2023, an increase of $43.2 million from $1.18 billion at December 31, 2022 and an increase of $119.0 million from $1.10 billion at March 31, 2022.
Commercial loans increased by $84.1 million from March 31, 2022 to March 31, 2023, along with an increase of $34.4 million in the residential mortgage portfolio, and an increase of $504,000 in the consumer loan portfolio. Within commercial loans, commercial real estate loans increased by $21.5 million and commercial and industrial loans increased by $63.1 million. The loan growth experienced in this time period was the direct result of both new loan prospecting efforts and existing customers beginning to borrow more for expansion of their businesses.
The composition of the commercial loan portfolio is shown in the table below:
Dollars in 000s Mar 31,
2023Dec 31,
2022Sept 30,
2022June 30,
2022Mar 31,
2022Construction and Development $ 120,268 $ 116,715 $ 111,624 $ 107,325 $ 104,945 Other Commercial Real Estate 423,080 420,888 410,600 411,778 417,368 Commercial Loans Secured
by Real Estate543,348 537,603 522,224 519,103 522,313 Commercial and Industrial 473,354 441,716 427,034 407,788 402,854 Paycheck Protection Program --- --- 32 2,791 7,393 Total Commercial Loans $ 1,016,702 $ 979,319 $ 949,290 $ 929,682 $ 932,560 Total deposits were $2.33 billion at March 31, 2023, down $284.2 million, or 11 percent, from $2.62 billion at December 31, 2022 and down $251.4 million, or 10 percent, from $2.58 billion at March 31, 2022. While the Company experienced a decline in deposit balances during the three months ended March 31, 2023, most of the decline took place prior to the early March 2023 bank failures. The Company experienced a seasonal run up in business deposits of about $90 million in December 2022, which came back out in January 2023. In addition, a couple of large business customers removed deposits totaling nearly $90 million in early March 2023 for specific designated purposes. The Company experienced very little change in deposit balances following the March 2023 bank failures and resulting banking system disruption.
Macatawa’s deposit base is primarily made up of many small accounts, and balances at March 31, 2023 were comprised of 48% personal customers and 52% business customers. Core deposits - which Management defines as deposits sourced within its local markets - represented 100% of total deposits at March 31, 2023. Total deposit balances of $2.33 billion at March 31, 2023 remained elevated, reflecting a $625.5 million increase, or 37%, over pre-pandemic totals of $1.71 billion as of March 31, 2020.
Demand deposits were down $296.4 million at the end of first quarter 2023 compared to the end of fourth quarter 2022 and were down $297.9 million compared to the end of first quarter 2022. Money market deposits and savings deposits were down $63.4 million from the end of fourth quarter 2022 and were down $40.3 million from the end of third quarter 2022. Certificates of deposit were up $75.5 million at March 31, 2023 compared to December 31, 2022 and were up $86.9 million compared to March 31, 2022 as customers reacted to changes in market interest rates. All certificates of deposit are to local customers as the Company does not have any brokered deposits at March 31, 2023. The Company continues to be successful at attracting and retaining core local deposit customers. Customer deposit accounts remain insured to the highest levels available under FDIC deposit insurance.
Management has actively pursued initiatives to maintain a strong liquidity position. The Company had no brokered deposits on balance sheet since December 2011 and continues to maintain significant on-balance sheet liquidity. At March 31, 2023, balances held in federal funds sold and other short-term investments amounted to $391.3 million. In addition, the Company had total additional borrowing capacity from correspondent banks, including the Federal Reserve’s new Bank Term Funding Program, of approximately $951.0 million as of March 31, 2023. Finally, because Management has maintained the discipline of buying shorter-term bond durations in the investment securities portfolio, there are $393.0 million in bond maturities and paydowns coming into the Company in the next 24 months ending March 31, 2025.
The Company's total risk-based regulatory capital ratio at March 31, 2023 was consistent with the ratio at December 31, 2022 and March 31, 2022. Macatawa Bank’s risk-based regulatory capital ratios continue to be at levels considerably above those required to be categorized as “well capitalized” under applicable regulatory capital guidelines. As such, the Bank was categorized as "well capitalized" with $127.2 million in excess capital over well capitalized minimums at March 31, 2023.
About Macatawa Bank
Headquartered in Holland, Michigan, Macatawa Bank offers a full range of banking, retail and commercial lending, wealth management and ecommerce services to individuals, businesses and governmental entities from a network of 26 full-service branches located throughout communities in Kent, Ottawa and northern Allegan counties. The bank is recognized for its local management team and decision making, along with providing customers excellent service, a rewarding experience and superior financial products. Macatawa Bank has been recognized for thirteen years as one of “West Michigan’s 101 Best and Brightest Companies to Work For”. For more information, visit www.macatawabank.com.CAUTIONARY STATEMENT: This press release contains forward-looking statements that are based on management's current beliefs, expectations, assumptions, estimates, plans and intentions. Forward-looking statements are identifiable by words or phrases such as “anticipates,” "believe," "expect," "may," "should," "will," ”intend,” "continue," "improving," "additional," "focus," "forward," "future," "efforts," "strategy," "momentum," "positioned," and other similar words or phrases. Such statements are based upon current beliefs and expectations and involve substantial risks and uncertainties which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These statements include, among others, statements related to trends in our key operating metrics and financial performance, future levels of earnings and profitability, future levels of earning assets, future asset quality, future growth, future interest rates, future net interest margin, future economic conditions, and future levels of unrealized gains or losses in the investment securities portfolio. All statements with references to future time periods are forward-looking. Management's determination of the provision and allowance for loan losses, the appropriate carrying value of intangible assets (including deferred tax assets) and other real estate owned and the fair value of investment securities (including whether any impairment on any investment security is temporary or other-than-temporary and the amount of any impairment) involves judgments that are inherently forward-looking. Our ability to sell other real estate owned at its carrying value or at all, reduce non-performing asset expenses, utilize our deferred tax asset, successfully implement new programs and initiatives, increase efficiencies, maintain our current level of deposits and other sources of funding, maintain liquidity, respond to declines in collateral values and credit quality, improve profitability, and produce consistent core earnings is not entirely within our control and is not assured. The future effect of changes in the real estate, financial and credit markets, interest rates and the national and regional economy on the banking industry, generally, and Macatawa Bank Corporation, specifically, are also inherently uncertain. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions ("risk factors") that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be expressed in or implied by such forward-looking statements. Macatawa Bank Corporation does not undertake to update forward-looking statements to reflect the impact of circumstances or events that may arise after the date of the forward-looking statements.
Risk factors include, but are not limited to, the risk factors described in "Item 1A - Risk Factors" of our Annual Report on Form 10-K for the year ended December 31, 2022. These and other factors are representative of the risk factors that may emerge and could cause a difference between an ultimate actual outcome and a preceding forward-looking statement.
MACATAWA BANK CORPORATION CONSOLIDATED FINANCIAL SUMMARY (Unaudited) (Dollars in thousands except per share information) 1st Qtr 4th Qtr 1st Qtr EARNINGS SUMMARY 2023 2022 2022 Total interest income $ 27,266 $ 25,454 $ 13,143 Total interest expense 4,650 2,587 478 Net interest income 22,616 22,867 12,665 Provision for credit losses - 375 (1,500 ) Net interest income after provision for credit losses 22,616 22,492 14,165 NON-INTEREST INCOME Deposit service charges 994 1,077 1,211 Net gains on mortgage loans 11 32 308 Trust fees 1,033 990 1,088 Other 2,490 2,936 2,358 Total non-interest income 4,528 5,035 4,965 NON-INTEREST EXPENSE Salaries and benefits 6,698 6,864 6,289 Occupancy 1,137 968 1,172 Furniture and equipment 1,031 991 1,016 FDIC assessment 330 211 180 Other 2,969 3,414 3,082 Total non-interest expense 12,165 12,448 11,739 Income before income tax 14,979 15,079 7,391 Income tax expense 2,975 2,961 1,391 Net income $ 12,004 $ 12,118 $ 6,000 Basic earnings per common share $ 0.35 $ 0.35 $ 0.18 Diluted earnings per common share $ 0.35 $ 0.35 $ 0.18 Return on average assets 1.74 % 1.72 % 0.82 % Return on average equity 19.19 % 20.22 % 9.54 % Net interest margin (fully taxable equivalent) 3.44 % 3.34 % 1.85 % Efficiency ratio 44.82 % 44.61 % 66.59 % BALANCE SHEET DATA March 31 December 31 March 31 Assets 2023 2022 2022 Cash and due from banks $ 29,402 $ 51,215 $ 31,957 Federal funds sold and other short-term investments 391,336 703,955 1,078,983 Debt securities available for sale 525,959 499,257 346,114 Debt securities held to maturity 348,387 348,765 254,565 Federal Home Loan Bank Stock 10,211 10,211 10,211 Loans held for sale 87 215 855 Total loans 1,220,939 1,177,748 1,101,902 Less allowance for credit losses 16,794 15,285 14,616 Net loans 1,204,145 1,162,463 1,087,286 Premises and equipment, net 40,249 40,306 41,413 Bank-owned life insurance 53,557 53,345 52,720 Other real estate owned - 2,343 2,343 Other assets 33,820 34,844 23,436 Total Assets $ 2,637,153 $ 2,906,919 $ 2,929,883 Liabilities and Shareholders' Equity Noninterest-bearing deposits $ 690,444 $ 834,879 $ 918,907 Interest-bearing deposits 1,640,451 1,780,263 1,663,390 Total deposits 2,330,895 2,615,142 2,582,297 Other borrowed funds 30,000 30,000 85,000 Long-term debt - - - Other liabilities 15,690 14,739 16,984 Total Liabilities 2,376,585 2,659,881 2,684,281 Shareholders' equity 260,568 247,038 245,602 Total Liabilities and Shareholders' Equity $ 2,637,153 $ 2,906,919 $ 2,929,883 MACATAWA BANK CORPORATION SELECTED CONSOLIDATED FINANCIAL DATA (Unaudited) (Dollars in thousands except per share information) Quarterly 1st Qtr 4th Qtr 3rd Qtr 2nd Qtr 1st Qtr 2023 2022 2022 2022 2022 EARNINGS SUMMARY Net interest income $ 22,616 $ 22,867 $ 19,771 $ 14,843 $ 12,665 Provision for credit losses - 375 - - (1,500 ) Total non-interest income 4,528 5,035 4,889 5,131 4,965 Total non-interest expense 12,165 12,448 12,127 11,913 11,739 Federal income tax expense 2,975 2,961 2,488 1,493 1,391 Net income $ 12,004 $ 12,118 $ 10,045 $ 6,568 $ 6,000 Basic earnings per common share $ 0.35 $ 0.35 $ 0.29 $ 0.19 $ 0.18 Diluted earnings per common share $ 0.35 $ 0.35 $ 0.29 $ 0.19 $ 0.18 MARKET DATA Book value per common share $ 7.60 $ 7.20 $ 6.91 $ 7.10 $ 7.17 Tangible book value per common share $ 7.60 $ 7.20 $ 6.91 $ 7.10 $ 7.17 Market value per common share $ 10.22 $ 11.03 $ 9.26 $ 8.84 $ 9.01 Average basic common shares 34,297,221 34,277,839 34,251,792 34,253,846 34,254,772 Average diluted common shares 34,297,221 34,277,839 34,251,792 34,253,846 34,254,772 Period end common shares 34,292,294 34,298,640 34,251,485 34,253,147 34,253,962 PERFORMANCE RATIOS Return on average assets 1.74 % 1.72 % 1.40 % 0.92 % 0.82 % Return on average equity 19.19 % 20.22 % 16.41 % 10.80 % 9.54 % Efficiency ratio 44.82 % 44.61 % 49.18 % 59.64 % 66.59 % Full-time equivalent employees (period end) 317 318 316 315 311 YIELDS AND COST OF FUNDS RATIOS Federal funds sold and other short-term investments 4.58 % 3.72 % 2.27 % 0.79 % 0.19 % Debt securities (fully taxable equivalent) 2.40 % 2.25 % 2.07 % 1.87 % 1.66 % Commercial loans 5.40 % 4.93 % 4.30 % 3.79 % 3.88 % Residential mortgage loans 3.73 % 3.53 % 3.39 % 3.27 % 3.22 % Consumer loans 7.20 % 6.22 % 5.18 % 4.09 % 3.89 % Total loans 5.28 % 4.83 % 4.24 % 3.74 % 3.81 % Total yield on interest earning assets (fully taxable equivalent) 4.15 % 3.72 % 3.02 % 2.28 % 1.92 % Interest bearing demand deposits 0.43 % 0.34 % 0.14 % 0.03 % 0.02 % Savings and money market accounts 1.35 % 0.73 % 0.29 % 0.07 % 0.03 % Time deposits 2.22 % 0.84 % 0.29 % 0.20 % 0.23 % Total interest bearing deposits 1.05 % 0.57 % 0.22 % 0.06 % 0.04 % Other borrowed funds 2.08 % 2.08 % 2.08 % 2.53 % 1.51 % Total average cost of funds on interest bearing liabilities 1.07 % 0.60 % 0.26 % 0.14 % 0.11 % Net interest margin (fully taxable equivalent) 3.44 % 3.34 % 2.86 % 2.19 % 1.85 % ASSET QUALITY Gross charge-offs $ 21 $ 23 $ 46 $ 60 $ 35 Net charge-offs/(recoveries) $ (33 ) $ (89 ) $ (190 ) $ (15 ) $ (227 ) Net charge-offs to average loans (annualized) -0.01 % -0.03 % -0.07 % -0.01 % -0.08 % Nonperforming loans $ 75 $ 78 $ 85 $ 90 $ 90 Other real estate and repossessed assets $ - $ 2,343 $ 2,343 $ 2,343 $ 2,343 Nonperforming loans to total loans 0.01 % 0.01 % 0.01 % 0.01 % 0.01 % Nonperforming assets to total assets 0.00 % 0.08 % 0.09 % 0.09 % 0.08 % Allowance for credit losses $ 16,794 $ 15,285 $ 14,821 $ 14,631 $ 14,616 Allowance for credit losses to total loans 1.38 % 1.30 % 1.30 % 1.32 % 1.33 % Allowance for credit losses to total loans (excluding PPP loans) 1.38 % 1.30 % 1.30 % 1.32 % 1.34 % Allowance for credit losses to nonperforming loans 22392.00 % 19596.15 % 17436.47 % 16256.67 % 16240.00 % CAPITAL Average equity to average assets 9.07 % 8.49 % 8.52 % 8.55 % 8.62 % Common equity tier 1 to risk weighted assets (Consolidated) 17.08 % 16.94 % 16.72 % 16.54 % 16.92 % Tier 1 capital to average assets (Consolidated) 10.26 % 9.73 % 9.29 % 9.13 % 8.82 % Total capital to risk-weighted assets (Consolidated) 18.08 % 17.87 % 17.64 % 17.47 % 17.88 % Common equity tier 1 to risk weighted assets (Bank) 16.58 % 16.44 % 16.24 % 16.04 % 16.39 % Tier 1 capital to average assets (Bank) 9.96 % 9.44 % 9.02 % 8.85 % 8.55 % Total capital to risk-weighted assets (Bank) 17.58 % 17.37 % 17.16 % 16.97 % 17.35 % Common equity to assets 9.88 % 8.50 % 8.34 % 8.74 % 8.38 % Tangible common equity to assets 9.88 % 8.50 % 8.34 % 8.74 % 8.38 % END OF PERIOD BALANCES Total portfolio loans $ 1,220,939 $ 1,177,748 $ 1,138,645 $ 1,111,915 $ 1,101,902 Earning assets 2,531,184 2,781,515 2,727,924 2,655,706 2,802,498 Total assets 2,637,153 2,906,919 2,835,038 2,781,208 2,929,883 Deposits 2,330,895 2,615,142 2,556,197 2,494,583 2,582,297 Total shareholders' equity 260,568 247,038 236,554 243,109 245,602 AVERAGE BALANCES Federal funds sold and other short-term investments $ 555,670 $ 681,489 $ 803,082 $ 858,545 $ 1,111,216 Total debt securities 898,691 862,613 808,477 751,411 572,708 Total portfolio loans 1,186,684 1,159,449 1,124,950 1,103,955 1,092,673 Earning assets 2,650,972 2,713,294 2,746,975 2,724,714 2,788,254 Total assets 2,757,594 2,822,770 2,874,343 2,847,381 2,917,462 Non-interest bearing deposits 732,434 847,752 917,552 897,727 875,223 Total interest bearing deposits 1,727,883 1,687,693 1,668,613 1,639,384 1,694,092 Total deposits 2,460,318 2,535,446 2,586,165 2,537,111 2,569,315 Borrowings 30,000 30,000 30,000 54,305 85,002 Total shareholders' equity 250,160 239,684 244,857 243,352 251,600 Contact: Jon W. Swets Chief Financial Officer 616-494-7645 jswets@macatawabank.com