Annual Statements Open main menu

MACATAWA BANK CORP - Quarter Report: 2019 June (Form 10-Q)


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2019

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______ to _______

Commission file number: 000-25927

MACATAWA BANK CORPORATION
(Exact name of registrant as specified in its charter)

Michigan
 
38-3391345
(State or other jurisdiction of  incorporation or organization)
 
(I.R.S. Employer Identification No.)

10753 Macatawa Drive, Holland, Michigan 49424
(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (616) 820-1444

Securities registered pursuant to Section 12(b) of the Act:

Title of each class
Trading Symbol
Name of each exchange on which registered
Common stock
MCBC
NASDAQ

Indicate by checkmark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act:

Large accelerated filer
Accelerated filer
Non-accelerated filer
Smaller reporting company
Emerging Growth Company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No

The number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 34,064,831 shares of the Company’s Common Stock (no par value) were outstanding as of July 25, 2019.



Forward-Looking Statements
 
This report contains forward-looking statements that are based on management’s beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy, and Macatawa Bank Corporation. Forward-looking statements are identifiable by words or phrases such as “outlook”, “plan” or “strategy” that an event or trend “could”, “may”, “should”, “will”, “is likely”, or is “possible” or “probable” to occur or “continue”, has “begun” or “is scheduled” or “on track” or that the Company or its management “anticipates”, “believes”, “estimates”, “plans”, “forecasts”, “intends”, “predicts”, “projects”, or “expects” a particular result, or is “committed”, “confident”, “optimistic” or has an “opinion” that an event will occur, or other words or phrases such as “ongoing”, “future”, “signs”, “efforts”, “tend”, “exploring”, “appearing”, “until”, “near term”, “concern”, “going forward”, “focus”, “starting”, “initiative,” “trend” and variations of such words and similar expressions. 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, those related to future levels of earning assets, future composition of our loan portfolio, trends in credit quality metrics, future capital levels and capital needs, including the impact of Basel III, real estate valuation, future levels of repossessed and foreclosed properties and nonperforming assets, future levels of losses and costs associated with the administration and disposition of repossessed and foreclosed properties and nonperforming assets, future levels of loan charge-offs, future levels of other real estate owned, future levels of provisions for loan losses and reserve recoveries, the rate of asset dispositions, future dividends, future growth and funding sources, future cost of funds, future liquidity levels, future profitability levels, future interest rate levels, future net interest margin levels, the effects on earnings of changes in interest rates, future economic conditions, future effects of new or changed accounting standards, future loss recoveries, loan demand and loan growth and the future level of other revenue sources. 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. All statements with references to future time periods are forward-looking. All of the information concerning interest rate sensitivity is forward-looking. Our ability to sell other real estate owned at its carrying value or at all, successfully implement new programs and initiatives, increase efficiencies, maintain our current levels of deposits and other sources of funding, maintain liquidity, respond to declines in collateral values and credit quality, increase loan volume, originate high quality loans, maintain or improve mortgage banking income, realize the benefit of our deferred tax assets, continue payment of dividends and improve profitability is not entirely within our control and is not assured. The future effect of changes in the real estate, financial and credit markets 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 or forecasted in 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, 2018. 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.

INDEX



Page
Number
 

Part I.
Financial Information:





Item 1.


4




10




Item 2.


37




Item 3.


49




Item 4.


50



Part II.
Other Information:





Item 2.


51




Item 6.


51




52

Part I
Financial Information
Item 1.

MACATAWA BANK CORPORATION
CONSOLIDATED BALANCE SHEETS
As of June 30, 2019 (unaudited) and December 31, 2018
(Dollars in thousands, except per share data)


 
June 30,
2019
   
December 31,
2018
 
ASSETS
           
Cash and due from banks
 
$
30,943
   
$
40,526
 
Federal funds sold and other short-term investments
   
199,940
     
130,758
 
Cash and cash equivalents
   
230,883
     
171,284
 
Debt securities available for sale, at fair value
   
222,825
     
226,986
 
Debt securities held to maturity (fair value 2019 - $81,900 and 2018 - $71,505)
   
79,054
     
70,334
 
Federal Home Loan Bank (FHLB) stock
   
11,558
     
11,558
 
Loans held for sale, at fair value
   
1,016
     
415
 
Total loans
   
1,343,512
     
1,405,658
 
Allowance for loan losses
   
(16,886
)
   
(16,876
)
Net loans
   
1,326,626
     
1,388,782
 
Premises and equipment – net
   
44,424
     
44,862
 
Accrued interest receivable
   
5,487
     
5,279
 
Bank-owned life insurance
   
41,695
     
41,185
 
Other real estate owned - net
   
3,067
     
3,380
 
Net deferred tax asset
   
2,107
     
3,380
 
Other assets
   
9,663
     
7,679
 
Total assets
 
$
1,978,405
   
$
1,975,124
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
Deposits
               
Noninterest-bearing
 
$
476,700
   
$
485,530
 
Interest-bearing
   
1,184,406
     
1,191,209
 
Total deposits
   
1,661,106
     
1,676,739
 
Other borrowed funds
   
60,000
     
60,000
 
Long-term debt
   
41,238
     
41,238
 
Accrued expenses and other liabilities
   
10,542
     
6,294
 
Total liabilities
   
1,772,886
     
1,784,271
 
Commitments and contingent liabilities
   
     
 
Shareholders’ equity
               
Common stock, no par value, 200,000,000 shares authorized; 34,064,831 and 34,045,411 shares issued and outstanding at June 30, 2019 and December 31, 2018
   
217,942
     
217,783
 
Retained deficit
   
(13,764
)
   
(24,652
)
Accumulated other comprehensive income (loss)
   
1,341
     
(2,278
)
Total shareholders’ equity
   
205,519
     
190,853
 
Total liabilities and shareholders’ equity
 
$
1,978,405
   
$
1,975,124
 

See accompanying notes to consolidated financial statements.

-4-

MACATAWA BANK CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
Three and six month periods ended June 30, 2019 and 2018
(unaudited)
(Dollars in thousands, except per share data)

   
Three Months
Ended
June 30,
2019
   
Three Months
Ended
June 30,
2018
   
Six Months
Ended
June 30,
2019
   
Six Months
Ended
June 30,
2018
 
Interest income
                       
Loans, including fees
 
$
16,125
   
$
14,406
   
$
32,576
   
$
28,116
 
Securities
                               
Taxable
   
988
     
917
     
1,984
     
1,785
 
Tax-exempt
   
865
     
905
     
1,704
     
1,780
 
FHLB Stock
   
157
     
121
     
317
     
318
 
Federal funds sold and other short-term investments
   
1,104
     
487
     
1,848
     
856
 
Total interest income
   
19,239
     
16,836
     
38,429
     
32,855
 
Interest expense
                               
Deposits
   
2,365
     
1,319
     
4,622
     
2,312
 
Other borrowings
   
345
     
322
     
672
     
692
 
Long-term debt
   
574
     
542
     
1,159
     
1,015
 
Total interest expense
   
3,284
     
2,183
     
6,453
     
4,019
 
Net interest income
   
15,955
     
14,653
     
31,976
     
28,836
 
Provision for loan losses
   
(200
)
   
(300
)
   
(450
)
   
(400
)
Net interest income after provision for loan losses
   
16,155
     
14,953
     
32,426
     
29,236
 
Noninterest income
                               
Service charges and fees
   
1,078
     
1,060
     
2,128
     
2,110
 
Net gains on mortgage loans
   
614
     
222
     
825
     
363
 
Trust fees
   
1,003
     
945
     
1,893
     
1,870
 
ATM and debit card fees
   
1,481
     
1,414
     
2,808
     
2,692
 
Gain on sales of securities
   
     
     
     
 
Bank owned life insurance (“BOLI”) income
   
249
     
237
     
485
     
475
 
Other
   
673
     
590
     
1,287
     
1,089
 
Total noninterest income
   
5,098
     
4,468
     
9,426
     
8,599
 
Noninterest expense
                               
Salaries and benefits
   
6,379
     
6,389
     
12,623
     
12,583
 
Occupancy of premises
   
996
     
973
     
2,089
     
2,045
 
Furniture and equipment
   
866
     
773
     
1,710
     
1,578
 
Legal and professional
   
211
     
215
     
441
     
417
 
Marketing and promotion
   
233
     
229
     
461
     
457
 
Data processing
   
761
     
797
     
1,491
     
1,493
 
FDIC assessment
   
119
     
132
     
239
     
264
 
Interchange and other card expense
   
365
     
359
     
711
     
691
 
Bond and D&O Insurance
   
103
     
110
     
206
     
219
 
Net (gains) losses on repossessed and foreclosed properties
   
(34
)
   
17
     
(69
)
   
423
 
Administration and disposition of problem assets
   
49
     
66
     
137
     
121
 
Other
   
1,286
     
1,199
     
2,534
     
2,402
 
Total noninterest expenses
   
11,334
     
11,259
     
22,573
     
22,693
 
Income before income tax
   
9,919
     
8,162
     
19,279
     
15,142
 
Income tax expense
   
1,916
     
1,434
     
3,630
     
2,659
 
Net income
 
$
8,003
   
$
6,728
   
$
15,649
   
$
12,483
 
Basic earnings per common share
 
$
0.24
   
$
0.20
   
$
0.46
   
$
0.37
 
Diluted earnings per common share
 
$
0.24
   
$
0.20
   
$
0.46
   
$
0.37
 
Cash dividends per common share
 
$
0.07
   
$
0.06
   
$
0.14
   
$
0.12
 

See accompanying notes to consolidated financial statements.

-5-

MACATAWA BANK CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Three and six month periods ended June 30, 2019 and 2018
(unaudited)
(Dollars in thousands)


 
Three Months
Ended
June 30,
2019
   
Three Months
Ended
June 30,
2018
   
Six Months
Ended
June 30,
2019
   
Six Months
Ended
June 30,
2018
 
Net income
 
$
8,003
   
$
6,728
   
$
15,649
   
$
12,483
 
Other comprehensive income:
                               
Unrealized gains (losses):
                               
Net change in unrealized gains (losses) on debt securities available for sale
   
2,320
     
(571
)
   
4,581
     
(2,869
)
Tax effect
   
(487
)
   
120
     
(962
)
   
602
 
Net change in unrealized gains (losses) on debt securities available for sale, net of tax
   
1,833
     
(451
)
   
3,619
     
(2,267
)
Less: reclassification adjustments:
                               
Reclassification for gains included in net income
   
     
     
     
 
Tax effect
   
     
     
     
 
Reclassification for gains included in net income, net of tax
   
     
     
     
 
Other comprehensive income (loss), net of tax
   
1,833
     
(451
)
   
3,619
     
(2,267
)
Comprehensive income
 
$
9,836
   
$
6,277
   
$
19,268
   
$
10,216
 

See accompanying notes to consolidated financial statements.

-6-

MACATAWA BANK CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
Three and six month periods ended June 30, 2019 and 2018
(unaudited)
(Dollars in thousands, except per share data)


 
Common
Stock
   
Retained
Deficit
   
Accumulated
Other
Comprehensive
Income (Loss)
   
Total
Shareholders’
Equity
 
Balance, April 1, 2018
 
$
217,573
   
$
(38,836
)
 
$
(3,361
)
 
$
175,376
 
Net income for the three months ended June 30, 2018
   
     
6,728
     
     
6,728
 
Cash dividends at $.06 per share
   
     
(2,041
)
   
     
(2,041
)
Net change in unrealized loss on debt securities available for sale, net of tax
   
     
     
(451
)
   
(451
)
Stock compensation expense
   
102
     
     
     
102
 
Balance, June 30, 2018
 
$
217,675
   
$
(34,149
)
 
$
(3,812
)
 
$
179,714
 
                                 
Balance, April 1, 2019
 
$
217,842
   
$
(19,384
)
 
$
(492
)
 
$
197,966
 
Net income for the three months ended June 30, 2019
   
     
8,003
     
     
8,003
 
Cash dividends at $.07 per share
   
     
(2,383
)
   
     
(2,383
)
Repurchase of 452 shares for taxes withheld on vested restricted stock
   
(5
)
   
     
     
(5
)
Net change in unrealized gain on debt securities available for sale, net of tax
   
     
     
1,833
     
1,833
 
Stock compensation expense
   
105
     
     
     
105
 
Balance, June 30, 2019
 
$
217,942
   
$
(13,764
)
 
$
1,341
   
$
205,519
 


 
Common
Stock
   
Retained
Deficit
   
Accumulated
Other
Comprehensive
Income (Loss)
   
Total
Shareholders’
Equity
 
Balance, January 1, 2018, as reported
 
$
217,081
   
$
(42,804
)
 
$
(1,291
)
 
$
172,986
 
Cumulative effect adjustment upon adoption of ASU 2018-02
   
     
278
     
(278
)
   
 
Balance, January 1, 2018, adjusted
 
$
217,081
   
$
(42,526
)
 
$
(1,569
)
 
$
172,986
 
Reclassification for equity securities upon adoption of ASU 2016-01
   
     
(24
)
   
24
     
 
Net income for the six months ended June 30, 2018
   
     
12,483
     
     
12,483
 
Cash dividends at $.12 per share
   
     
(4,082
)
   
     
(4,082
)
Repurchase of 452 shares for taxes withheld on vested restricted stock
   
(5
)
   
     
     
(5
)
Issuance of 45,000 shares for stock option exercise
   
386
     
     
     
386
 
Net change in unrealized loss on debt securities available for sale, net of tax
   
     
     
(2,267
)
   
(2,267
)
Stock compensation expense
   
213
     
     
     
213
 
Balance, June 30, 2018
 
$
217,675
   
$
(34,149
)
 
$
(3,812
)
 
$
179,714
 
                                 
Balance, January 1, 2019
 
$
217,783
   
$
(24,652
)
 
$
(2,278
)
 
$
190,853
 
Net income for the six months ended June 30, 2019
   
     
15,649
     
     
15,649
 
Cash dividends at $.14 per share
   
     
(4,761
)
   
     
(4,761
)
Repurchase of 452 shares for taxes withheld on vested restricted stock
   
(5
)
   
     
     
(5
)
Net change in unrealized gain on debt securities available for sale, net of tax
   
     
     
3,619
     
3,619
 
Stock compensation expense
   
164
     
     
     
164
 
Balance, June 30, 2019
 
$
217,942
   
$
(13,764
)
 
$
1,341
   
$
205,519
 

See accompanying notes to consolidated financial statements.

-7-

MACATAWA BANK CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
Six month periods ended June 30, 2019 and 2018
(unaudited)
(Dollars in thousands)


 
Six Months
Ended
June 30,
2019
   
Six Months
Ended
June 30,
2018
 
Cash flows from operating activities
           
Net income
 
$
15,649
   
$
12,483
 
Adjustments to reconcile net income to net cash from operating activities:
               
Depreciation and amortization
   
1,328
     
1,257
 
Stock compensation expense
   
164
     
213
 
Provision for loan losses
   
(450
)
   
(400
)
Origination of loans for sale
   
(28,815
)
   
(13,531
)
Proceeds from sales of loans originated for sale
   
29,039
     
15,041
 
Net gains on mortgage loans
   
(825
)
   
(363
)
Write-down of other real estate
   
10
     
291
 
Net (gain) loss on sales of other real estate
   
(79
)
   
132
 
Deferred income tax expense
   
311
     
427
 
Change in accrued interest receivable and other assets
   
(2,217
)
   
(1,799
)
Earnings in bank-owned life insurance
   
(485
)
   
(475
)
Change in accrued expenses and other liabilities
   
2,501
     
581
 
Net cash from operating activities
   
16,131
     
13,857
 
Cash flows from investing activities
               
Loan originations and payments, net
   
62,606
     
(7,175
)
Purchases of securities available for sale
   
(14,869
)
   
(19,096
)
Purchases of securities held to maturity
   
(12,497
)
   
(5,515
)
Proceeds from:
               
Maturities and calls of securities
   
25,142
     
24,465
 
Principal paydowns on securities
   
3,944
     
4,018
 
Sales of other real estate
   
382
     
1,765
 
Additions to premises and equipment
   
(841
)
   
(564
)
Net cash from investing activities
   
63,867
     
(2,102
)
Cash flows from financing activities
               
Change in deposits
   
(15,633
)
   
1,451
 
Repayments and maturities of other borrowed funds
   
(10,000
)
   
(31,451
)
Proceeds from other borrowed funds
   
10,000
     
5,000
 
Proceeds from exercise of stock options
   
     
386
 
Repurchase of shares for taxes withheld on vested restricted stock
   
(5
)
   
(5
)
Cash dividends paid
   
(4,761
)
   
(4,082
)
Net cash from financing activities
   
(20,399
)
   
(28,701
)
Net change in cash and cash equivalents
   
59,599
     
(16,946
)
Cash and cash equivalents at beginning of period
   
171,284
     
161,467
 
Cash and cash equivalents at end of period
 
$
230,883
   
$
144,521
 

See accompanying notes to consolidated financial statements.

-8-

MACATAWA BANK CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
Six month periods ended June 30, 2019 and 2018
(unaudited)
(Dollars in thousands)

   
Six Months
Ended
June 30,
2019
   
Six Months
Ended
June 30,
2018
 
Supplemental cash flow information
           
Interest paid
 
$
6,047
   
$
3,920
 
Income taxes paid
   
825
     
1,100
 
Supplemental noncash disclosures:
               
Transfers from loans to other real estate
   
     
293
 
Security settlement
   
1,747
     
 
Reclassification for equity securities upon adoption of ASU 2016-01
   
     
1,470
 

See accompanying notes to consolidated financial statements.

-9-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
Principles of Consolidation: The accompanying consolidated financial statements include the accounts of Macatawa Bank Corporation (“the Company”, “our”, “we”) and its wholly-owned subsidiary, Macatawa Bank (“the Bank”). All significant intercompany accounts and transactions have been eliminated in consolidation.
 
Macatawa Bank is a Michigan chartered bank with depository accounts insured by the Federal Deposit Insurance Corporation. The Bank operates 26 full service branch offices providing a full range of commercial and consumer banking and trust services in Kent County, Ottawa County, and northern Allegan County, Michigan.
 
The Company owns all of the common stock of Macatawa Statutory Trust I and Macatawa Statutory Trust II. These are grantor trusts that issued trust preferred securities and are not consolidated with the Company under accounting principles generally accepted in the United States of America.
 
Basis of Presentation: The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments (consisting only of normal recurring accruals) believed necessary for a fair presentation have been included.
 
Operating results for the three and six month periods ended June 30, 2019 are not necessarily indicative of the results that may be expected for the year ending December 31, 2019. For further information, refer to the consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.
 
Use of Estimates:  To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions based on available information.  These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided, and future results could differ.  The allowance for loan losses, valuation of deferred tax assets, loss contingencies, fair value of other real estate owned and fair values of financial instruments are particularly subject to change.
 
Allowance for Loan Losses: The allowance for loan losses (allowance) is a valuation allowance for probable incurred credit losses inherent in our loan portfolio, increased by the provision for loan losses and recoveries, and decreased by charge-offs of loans. Management believes the allowance for loan losses balance to be adequate based on known and inherent risks in the portfolio, past loan loss experience, information about specific borrower situations and estimated collateral values, economic conditions and other relevant factors. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Management continues its collection efforts on previously charged-off balances and applies recoveries as additions to the allowance for loan losses.
 
The allowance consists of specific and general components. The specific component relates to loans that are individually classified as impaired. The general component covers non-classified loans and is based on historical loss experience adjusted for current qualitative factors. The Company maintains a loss migration analysis that tracks loan losses and recoveries based on loan class and the loan risk grade assignment for commercial loans. At June 30, 2019, an 18 month annualized historical loss experience was used for commercial loans and a 12 month historical loss experience period was applied to residential mortgage loans and consumer loans. These historical loss percentages are adjusted (both upwards and downwards) for certain qualitative factors, including economic trends, credit quality trends, valuation trends, concentration risk, quality of loan review, changes in personnel, external factors and other considerations.
 
A loan is impaired when, based on current information and events, it is believed to be probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Loans for which the terms have been modified and a concession has been made, and for which the borrower is experiencing financial difficulties, are considered troubled debt restructurings and classified as impaired.
 
Commercial and commercial real estate loans with relationship balances exceeding $500,000 and an internal risk grading of 6 or worse are evaluated for impairment. If a loan is impaired, a portion of the allowance is allocated and the loan is reported at the present value of estimated future cash flows using the loan’s existing interest rate or at the fair value of collateral, less estimated costs to sell, if repayment is expected solely from the collateral. Large groups of smaller balance homogeneous loans, such as consumer and residential real estate loans, are collectively evaluated for impairment and they are not separately identified for impairment disclosures.

-10-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
 
Troubled debt restructurings are also considered impaired with impairment generally measured at the present value of estimated future cash flows using the loan’s effective rate at inception or using the fair value of collateral, less estimated costs to sell, if repayment is expected solely from the collateral.
 
Foreclosed Assets: Assets acquired through or instead of loan foreclosure, primarily other real estate owned, are initially recorded at fair value less estimated costs to sell when acquired, establishing a new cost basis. If fair value declines, a valuation allowance is recorded through expense. Costs after acquisition are expensed unless they add value to the property.
 
Income Taxes: Income tax expense is the sum of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax consequences of temporary differences between the carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized.
 
The Company recognizes a tax position as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. The Company recognizes interest and penalties related to income tax matters in income tax expense.
 
During the first quarter of 2018, the Company adopted ASU 2018-02, allowing for the reclassification of the income tax effects of the revaluation the deferred tax impact on accumulated other comprehensive income (AOCI) due to the enactment of tax reform at the end of 2017.  The Company’s only component of AOCI is the fair value adjustment for securities available for sale.  Upon adoption of this ASU, a transfer was made from AOCI to retained earnings in the amount of $278,000.
 
Revenue Recognition:  The Company recognizes revenues as they are earned based on contractual terms, as transactions occur, or as services are provided and collectability is reasonably assured.  The Company’s primary source of revenue is interest income from the Bank’s loans and investment securities.  The Company also earns noninterest revenue from various banking services offered by the Bank.
 
Interest Income: The Company’s largest source of revenue is interest income which is primarily recognized on an accrual basis based on contractual terms written into loans and investment contracts.
 
Noninterest Revenue:  The Company derives the majority of its noninterest revenue from: (1) service charges for deposit related services, (2) gains related to mortgage loan sales, (3) trust fees and (4) debit and credit card interchange income.  Most of these services are transaction based and revenue is recognized as the related service is provided.
 
Derivatives:  Certain of the Bank’s commercial loan customers have entered into interest rate swap agreements directly with the Bank.  At the same time the Bank enters into a swap agreement with its customer, the Bank enters into a corresponding interest rate swap agreement with a correspondent bank at terms mirroring the Bank’s interest rate swap with its commercial loan customer.   This is known as a back-to-back swap agreement.  Under this arrangement the Bank has five freestanding interest rate swaps, each of which is carried at fair value.  As the terms mirror each other, there is no income statement impact to the Bank.  At June 30, 2019 and December 31, 2018, the total notional amount of such agreements was $59.4 million and $66.0 million, respectively, and resulted in a derivative asset with a fair value of $1,745,000 and $700,000, respectively, which were included in other assets and a derivative liability of $1,745,000 and $700,000, respectively, which were included in other liabilities.
 
Reclassifications: Some items in the prior period financial statements were reclassified to conform to the current presentation.
 
Adoption of New Accounting Standards:  FASB issued ASU 2016-02, Leases. The new standard establishes a right-of-use (ROU) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement.  The new standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. A modified retrospective transition approach is required for lessees for capital and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients available.  As the Company owns most of its branch locations, this ASU applies primarily to operating leases and the impact of adoption of this ASU by the Company had a nominal income impact and resulted in a right-of-use asset of $800,000 and a corresponding lease obligation liability of $800,000 being established as of January 1, 2019.  The right-of-use asset is included in other assets and the lease obligation liability is included in other liabilities in the June 30, 2019 consolidated balance sheet.

-11-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
 
FASB issued ASU 2017-12, Targeted Improvements to Accounting for Hedging Activities.  This ASU simplifies and expands the eligible hedging strategies for financial and nonfinancial risks by more closely aligning hedge accounting with a company’s risk management activities, and also simplifies the application of Topic 815, Derivatives and Hedging , through targeted improvements in key practice areas.  This includes expanding the list of items eligible to be hedged and amending the methods used to measure the effectiveness of hedging relationships.  In addition, the ASU prescribes how hedging results should be presented and requires incremental disclosures.  These changes are intended to allow preparers more flexibility and to enhance the transparency of how hedging results are presented and disclosed.  Further, the ASU provides partial relief on the timing of certain aspects of hedge documentation and eliminates the requirement to recognize hedge ineffectiveness separately in earnings in the current period.   The ASU was effective for years beginning after December 15, 2018, and interim periods within those years.  The impact of adoption of this ASU was not material.
 
Newly Issued Not Yet Effective Standards:  FASB issued ASU No. 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.  This ASU provides financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date by replacing the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates.  The new guidance eliminates the probable initial recognition threshold and, instead, reflects an entity’s current estimate of all expected credit losses. The new guidance broadens the information that an entity must consider in developing its expected credit loss estimate for assets measured either collectively or individually to include forecasted information, as well as past events and current conditions. There is no specified method for measuring expected credit losses, and an entity is allowed to apply methods that reasonably reflect its expectations of the credit loss estimate. Although an entity may still use its current systems and methods for recording the allowance for credit losses, under the new rules, the inputs used to record the allowance for credit losses generally will need to change to appropriately reflect an estimate of all expected credit losses and the use of reasonable and supportable forecasts. Additionally, credit losses on available-for-sale debt securities will now have to be presented as an allowance rather than as a write-down. This ASU is effective for fiscal years beginning after December 15, 2019, and for interim periods within those years.  The Company selected a software vendor for applying this new ASU, began implementation of the software in the second quarter of 2018, completed integration during the third quarter of 2018 and ran parallel computations with both systems using the current GAAP incurred loss model in the fourth quarter of 2018.  The Company went live with this software beginning in January 2019 for its monthly incurred loss computations and began modeling the new current expected credit loss model assumptions to the allowance for loan losses computation in the first quarter of 2019 and will continue throughout 2019.  In the second quarter of 2019, the Company modeled the various methods prescribed in the ASU against the Company’s identified loan segments.  The Company anticipates running parallel computations in the latter part of 2019 and continues to evaluate the impact of adoption of the new standard.  On July 17, 2019, FASB voted to delay the effective date of this ASU for smaller reporting companies, such as the Company, until fiscal years beginning after December 15, 2022.

-12-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 2 – SECURITIES

The amortized cost and fair value of securities at period-end were as follows (dollars in thousands):

   
Amortized
Cost
   
Gross
Unrealized
Gains
   
Gross
Unrealized
Losses
   
Fair
Value
 
June 30, 2019
                       
Available for Sale
                       
U.S. Treasury and federal agency securities
 
$
92,516
   
$
56
   
$
(269
)
 
$
92,303
 
U.S. Agency MBS and CMOs
   
34,404
     
542
     
(17
)
   
34,929
 
Tax-exempt state and municipal bonds
   
45,848
     
1,069
     
(9
)
   
46,908
 
Taxable state and municipal bonds
   
43,231
     
351
     
(61
)
   
43,521
 
Corporate bonds and other debt securities
   
5,128
     
47
     
(11
)
   
5,164
 

 
$
221,127
   
$
2,065
   
$
(367
)
 
$
222,825
 
Held to Maturity
                               
Tax-exempt state and municipal bonds
 
$
79,054
   
$
2,877
   
$
(31
)
 
$
81,900
 

   
Amortized
Cost
   
Gross
Unrealized
Gains
   
Gross
Unrealized
Losses
   
Fair
Value
 
December 31, 2018
                       
Available for Sale
                       
U.S. Treasury and federal agency securities
 
$
97,102
   
$
6
   
$
(1,710
)
 
$
95,398
 
U.S. Agency MBS and CMOs
   
33,287
     
97
     
(494
)
   
32,890
 
Tax-exempt state and municipal bonds
   
45,212
     
246
     
(331
)
   
45,127
 
Taxable state and municipal bonds
   
46,565
     
59
     
(690
)
   
45,934
 
Corporate bonds and other debt securities
   
7,703
     
2
     
(68
)
   
7,637
 

 
$
229,869
   
$
410
   
$
(3,293
)
 
$
226,986
 
Held to Maturity
                               
Tax-exempt state and municipal bonds
 
$
70,334
   
$
1,488
   
$
(317
)
 
$
71,505
 

There were no sales of securities in the three and six month periods ended June 30, 2019 and 2018.

Contractual maturities of debt securities at June 30, 2019 were as follows (dollars in thousands):


 
Held–to-Maturity Securities
   
Available-for-Sale Securities
 

 
Amortized
Cost
   
Fair
Value
   
Amortized
Cost
   
Fair
Value
 
Due in one year or less
 
$
16,122
   
$
16,164
   
$
26,113
   
$
26,085
 
Due from one to five years
   
30,532
     
31,309
     
120,665
     
121,061
 
Due from five to ten years
   
12,760
     
13,407
     
40,636
     
41,464
 
Due after ten years
   
19,640
     
21,020
     
33,713
     
34,215
 

 
$
79,054
   
$
81,900
   
$
221,127
   
$
222,825
 

-13-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 2 – SECURITIES (Continued)

Securities with unrealized losses at June 30, 2019 and December 31, 2018, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, were as follows (dollars in thousands):

   
Less than 12 Months
   
12 Months or More
   
Total
 
June 30, 2019
 
Fair
Value
   
Unrealized
Loss
   
Fair
Value
   
Unrealized
Loss
   
Fair
Value
   
Unrealized
Loss
 
Available for Sale
                                   
U.S. Treasury and federal agency securities
 
$
5,990
   
$
(9
)
 
$
52,205
   
$
(260
)
 
$
58,195
   
$
(269
)
U.S. Agency MBS and CMOs
   
19
     
     
3,066
     
(17
)
   
3,085
     
(17
)
Tax-exempt state and municipal bonds
   
759
     
(2
)
   
2,015
     
(7
)
   
2,774
     
(9
)
Taxable state and municipal bonds
   
     
     
17,162
     
(61
)
   
17,162
     
(61
)
Corporate bonds and other debt securities
   
     
     
1,606
     
(11
)
   
1,606
     
(11
)
Total
 
$
6,768
   
$
(11
)
 
$
76,054
   
$
(356
)
 
$
82,822
   
$
(367
)

                                               
Held to Maturity
                                               
Tax-exempt state and municipal bonds
 
$
3,169
   
$
(31
)
 
$
   
$
   
$
3,169
   
$
(31
)

   
Less than 12 Months
   
12 Months or More
   
Total
 
December 31, 2018
 
Fair
Value
   
Unrealized
Loss
   
Fair
Value
   
Unrealized
Loss
   
Fair
Value
   
Unrealized
Loss
 
Available for Sale
                                   
U.S. Treasury and federal agency securities
 
$
1,974
   
$
(26
)
 
$
82,895
   
$
(1,622
)
 
$
84,869
   
$
(1,648
)
U.S. Agency MBS and CMOs
   
1,728
     
(13
)
   
18,712
     
(481
)
   
20,440
     
(494
)
Tax-exempt state and municipal bonds
   
8,987
     
(69
)
   
10,785
     
(262
)
   
19,772
     
(331
)
Taxable state and municipal bonds
   
4,035
     
(19
)
   
37,021
     
(671
)
   
41,056
     
(690
)
Corporate bonds and other debt securities
   
2,698
     
(12
)
   
8,170
     
(118
)
   
10,868
     
(130
)
Total temporarily impaired
 
$
19,422
   
$
(139
)
 
$
157,583
   
$
(3,154
)
 
$
177,005
   
$
(3,293
)

                                               
Held to Maturity
                                               
Tax-exempt state and municipal bonds
 
$
8,533
   
$
(76
)
 
$
4,683
   
$
(241
)
 
$
13,216
   
$
(317
)

Other-Than-Temporary-Impairment
 
Management evaluates securities for other-than-temporary impairment (“OTTI”) at least on a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation. At June 30, 2019, 98 securities available for sale with fair values totaling $83.0 million had unrealized losses totaling $367,000.  At June 30, 2019, 4 securities held to maturity with fair values totaling $3.2 million had unrealized losses totaling $31,000.  Management has the intent and ability to hold the securities classified as held to maturity until they mature, at which time the Company will receive full value for the securities.  In addition, management believes it is more likely than not that the Company will not be required to sell any if its investment securities before a recovery of cost.  Management determined that the unrealized losses for the three and six month periods ended June 30, 2019 and 2018 were attributable to changes in interest rates and not due to credit quality.  As such, no OTTI charges were necessary during each period.
 
Securities with a carrying value of approximately $2.0 million were pledged as security for public deposits, letters of credit and for other purposes required or permitted by law at June 30, 2019 and December 31, 2018.

-14-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3 – LOANS
 
Portfolio loans were as follows (dollars in thousands):


 
June 30,
2019
   
December 31,
2018
 
Commercial and industrial
 
$
466,590
   
$
513,345
 
Commercial real estate:
               
Residential developed
   
14,582
     
14,825
 
Unsecured to residential developers
   
     
 
Vacant and unimproved
   
37,455
     
44,169
 
Commercial development
   
689
     
712
 
Residential improved
   
98,608
     
98,500
 
Commercial improved
   
292,381
     
295,618
 
Manufacturing and industrial
   
120,228
     
114,887
 
Total commercial real estate
   
563,943
     
568,711
 
Consumer
               
Residential mortgage
   
233,271
     
238,174
 
Unsecured
   
338
     
130
 
Home equity
   
72,676
     
78,503
 
Other secured
   
6,694
     
6,795
 
Total consumer
   
312,979
     
323,602
 
Total loans
   
1,343,512
     
1,405,658
 
Allowance for loan losses
   
(16,886
)
   
(16,876
)

 
$
1,326,626
   
$
1,388,782
 

-15-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3 – LOANS (Continued)

Activity in the allowance for loan losses by portfolio segment was as follows (dollars in thousands):

Three months ended June 30, 2019
 
Commercial
and
Industrial
   
Commercial
Real Estate
   
Consumer
   
Unallocated
   
Total
 
Beginning balance
 
$
6,989
   
$
6,447
   
$
3,426
   
$
30
   
$
16,892
 
Charge-offs
   
     
     
(41
)
   
     
(41
)
Recoveries
   
141
     
67
     
27
     
     
235
 
Provision for loan losses
   
101
     
(205
)
   
(116
)
   
20
     
(200
)
Ending Balance
 
$
7,231
   
$
6,309
   
$
3,296
   
$
50
   
$
16,886
 

Three months ended June 30, 2018
 
Commercial
and
Industrial
   
Commercial
Real Estate
   
Consumer
   
Unallocated
   
Total
 
Beginning balance
 
$
6,506
   
$
6,532
   
$
3,603
   
$
34
   
$
16,675
 
Charge-offs
   
     
     
(30
)
   
     
(30
)
Recoveries
   
55
     
257
     
38
     
     
350
 
Provision for loan losses
   
(412
)
   
87
     
40
     
(15
)
   
(300
)
Ending Balance
 
$
6,149
   
$
6,876
   
$
3,651
   
$
19
   
$
16,695
 

Six months ended June 30, 2019
 
Commercial
and
Industrial
   
Commercial
Real Estate
   
Consumer
   
Unallocated
   
Total
 
Beginning balance
 
$
6,856
   
$
6,544
   
$
3,449
   
$
27
   
$
16,876
 
Charge-offs
   
     
(132
)
   
(66
)
   
     
(198
)
Recoveries
   
277
     
291
     
90
     
     
658
 
Provision for loan losses
   
98
     
(394
)
   
(177
)
   
23
     
(450
)
Ending Balance
 
$
7,231
   
$
6,309
   
$
3,296
   
$
50
   
$
16,886
 

Six months ended June 30, 2018
 
Commercial
and
Industrial
   
Commercial
Real Estate
   
Consumer
   
Unallocated
   
Total
 
Beginning balance
 
$
6,478
   
$
6,590
   
$
3,494
   
$
38
   
$
16,600
 
Charge-offs
   
(66
)
   
     
(60
)
   
     
(126
)
Recoveries
   
89
     
460
     
72
     
     
621
 
Provision for loan losses
   
(352
)
   
(174
)
   
145
     
(19
)
   
(400
)
Ending Balance
 
$
6,149
   
$
6,876
   
$
3,651
   
$
19
   
$
16,695
 

-16-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3 – LOANS (Continued)
 
The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method (dollars in thousands):

June 30, 2019
 
Commercial
and
Industrial
   
Commercial
Real Estate
   
Consumer
   
Unallocated
   
Total
 
Allowance for loan losses:
                             
Ending allowance attributable to loans:
                             
Individually reviewed for impairment
 
$
779
   
$
34
   
$
417
   
$
   
$
1,230
 
Collectively evaluated for impairment
   
6,452
     
6,275
     
2,879
     
50
     
15,656
 
Total ending allowance balance
 
$
7,231
   
$
6,309
   
$
3,296
   
$
50
   
$
16,886
 
Loans:
                                       
Individually reviewed for impairment
 
$
2,910
   
$
3,303
   
$
5,466
   
$
   
$
11,679
 
Collectively evaluated for impairment
   
463,680
     
560,640
     
307,513
     
     
1,331,833
 
Total ending loans balance
 
$
466,590
   
$
563,943
   
$
312,979
   
$
   
$
1,343,512
 

December 31, 2018
 
Commercial
and
Industrial
   
Commercial
Real Estate
   
Consumer
   
Unallocated
   
Total
 
Allowance for loan losses:
                             
Ending allowance attributable to loans:
                             
Individually reviewed for impairment
 
$
449
   
$
181
   
$
468
   
$
   
$
1,098
 
Collectively evaluated for impairment
   
6,407
     
6,363
     
2,981
     
27
     
15,778
 
Total ending allowance balance
 
$
6,856
   
$
6,544
   
$
3,449
   
$
27
   
$
16,876
 
Loans:
                                       
Individually reviewed for impairment
 
$
7,375
   
$
3,499
   
$
6,347
   
$
   
$
17,221
 
Collectively evaluated for impairment
   
505,970
     
565,212
     
317,255
     
     
1,388,437
 
Total ending loans balance
 
$
513,345
   
$
568,711
   
$
323,602
   
$
   
$
1,405,658
 

-17-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3 – LOANS (Continued)
 
The following table presents loans individually evaluated for impairment by class of loans as of June 30, 2019 (dollars in thousands):

June 30, 2019
 
Unpaid
Principal
Balance
   
Recorded
Investment
   
Allowance
Allocated
 
With no related allowance recorded:
                 
Commercial and industrial
 
$
1,180
   
$
1,180
   
$
 
Commercial real estate:
                       
Residential developed
   
     
     
 
Unsecured to residential developers
   
     
     
 
Vacant and unimproved
   
124
     
124
     
 
Commercial development
   
     
     
 
Residential improved
   
491
     
491
     
 
Commercial improved
   
1,501
     
1,501
     
 
Manufacturing and industrial
   
     
     
 

   
2,116
     
2,116
     
 
Consumer:
                       
Residential mortgage
   
     
     
 
Unsecured
   
     
     
 
Home equity
   
     
     
 
Other secured
   
     
     
 

   
     
     
 
Total with no related allowance recorded
 
$
3,296
   
$
3,296
   
$
 
With an allowance recorded:
                       
Commercial and industrial
 
$
1,730
   
$
1,730
   
$
779
 
Commercial real estate:
                       
Residential developed
   
170
     
170
     
3
 
Unsecured to residential developers
   
     
     
 
Vacant and unimproved
   
     
     
 
Commercial development
   
     
     
 
Residential improved
   
60
     
60
     
5
 
Commercial improved
   
589
     
589
     
16
 
Manufacturing and industrial
   
368
     
368
     
10
 

   
1,187
     
1,187
     
34
 
Consumer:
                       
Residential mortgage
   
4,443
     
4,443
     
328
 
Unsecured
   
     
     
 
Home equity
   
1,023
     
1,023
     
89
 
Other secured
   
     
     
 

   
5,466
     
5,466
     
417
 
Total with an allowance recorded
 
$
8,383
   
$
8,383
   
$
1,230
 
Total
 
$
11,679
   
$
11,679
   
$
1,230
 

-18-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3 – LOANS (Continued)
 
The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2018 (dollars in thousands):

December 31, 2018
 
Unpaid
Principal
Balance
   
Recorded
Investment
   
Allowance
Allocated
 
With no related allowance recorded:
                 
Commercial and industrial
 
$
2,515
   
$
1,375
   
$
 
Commercial real estate:
                       
Residential developed
   
     
     
 
Unsecured to residential developers
   
     
     
 
Vacant and unimproved
   
143
     
143
     
 
Commercial development
   
     
     
 
Residential improved
   
140
     
140
     
 
Commercial improved
   
1,675
     
1,675
     
 
Manufacturing and industrial
   
     
     
 

   
1,958
     
1,958
     
 
Consumer:
                       
Residential mortgage
   
     
     
 
Unsecured
   
     
     
 
Home equity
   
     
     
 
Other secured
   
     
     
 

   
     
     
 
Total with no related allowance recorded
 
$
4,473
   
$
3,333
   
$
 
With an allowance recorded:
                       
Commercial and industrial
 
$
6,000
   
$
6,000
   
$
449
 
Commercial real estate:
                       
Residential developed
   
172
     
172
     
2
 
Unsecured to residential developers
   
     
     
 
Vacant and unimproved
   
     
     
 
Commercial development
   
     
     
 
Residential improved
   
193
     
193
     
13
 
Commercial improved
   
794
     
794
     
155
 
Manufacturing and industrial
   
382
     
382
     
11
 

   
1,541
     
1,541
     
181
 
Consumer:
                       
Residential mortgage
   
5,029
     
5,029
     
371
 
Unsecured
   
     
     
 
Home equity
   
1,318
     
1,318
     
97
 
Other secured
   
     
     
 

   
6,347
     
6,347
     
468
 
Total with an allowance recorded
 
$
13,888
   
$
13,888
   
$
1,098
 
Total
 
$
18,361
   
$
17,221
   
$
1,098
 

-19-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)


NOTE 3 – LOANS (Continued)
 
The following table presents information regarding average balances of impaired loans and interest recognized on impaired loans for the three and six month periods ended June 30, 2019 and 2018 (dollars in thousands):


 
Three
Months
Ended
June 30,
2019
   
Three
Months
Ended
June 30,
2018
   
Six
Months
Ended
June 30,
2019
   
Six
Months
Ended
June 30,
2018
 
Average of impaired loans during the period:
                       
Commercial and industrial
 
$
5,039
   
$
3,959
   
$
5,833
   
$
5,872
 
Commercial real estate:
                               
Residential developed
   
170
     
176
     
171
     
177
 
Unsecured to residential developers
   
     
     
     
 
Vacant and unimproved
   
131
     
254
     
135
     
211
 
Commercial development
   
     
     
     
63
 
Residential improved
   
417
     
1,175
     
374
     
1,315
 
Commercial improved
   
2,138
     
3,327
     
2,239
     
3,529
 
Manufacturing and industrial
   
371
     
399
     
374
     
326
 
Consumer
   
5,880
     
7,487
     
6,034
     
7,777
 
Interest income recognized during impairment:
                               
Commercial and industrial
   
230
     
215
     
518
     
517
 
Commercial real estate
   
52
     
61
     
96
     
135
 
Consumer
   
65
     
70
     
140
     
155
 
Cash-basis interest income recognized
                               
Commercial and industrial
   
265
     
230
     
547
     
524
 
Commercial real estate
   
52
     
50
     
101
     
129
 
Consumer
   
63
     
65
     
139
     
152
 

-20-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3 – LOANS (Continued)

Nonaccrual loans include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.  The following tables present the recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans as of June 30, 2019 and December 31, 2018:

June 30, 2019
 
Nonaccrual
   
Over 90
days
Accruing
 
Commercial and industrial
 
$
   
$
 
Commercial real estate:
               
Residential developed
   
     
 
Unsecured to residential developers
   
     
 
Vacant and unimproved
   
     
 
Commercial development
   
     
 
Residential improved
   
102
     
 
Commercial improved
   
     
 
Manufacturing and industrial
   
     
 

   
102
     
 
Consumer:
               
Residential mortgage
   
109
     
82
 
Unsecured
   
     
 
Home equity
   
     
 
Other secured
   
     
 

   
109
     
82
 
Total
 
$
211
   
$
82
 

December 31, 2018
 
Nonaccrual
   
Over 90 days
Accruing
 
Commercial and industrial
 
$
874
   
$
 
Commercial real estate:
               
Residential developed
   
     
 
Unsecured to residential developers
   
     
 
Vacant and unimproved
   
     
 
Commercial development
   
     
 
Residential improved
   
15
     
 
Commercial improved
   
303
     
 
Manufacturing and industrial
   
     
 

   
318
     
 
Consumer:
               
Residential mortgage
   
111
     
 
Unsecured
   
     
 
Home equity
   
     
1
 
Other secured
   
     
 

   
111
     
1
 
Total
 
$
1,303
   
$
1
 

-21-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3 – LOANS (Continued)

The following table presents the aging of the recorded investment in past due loans as of June 30, 2019 and December 31, 2018 by class of loans (dollars in thousands):

June 30, 2019
 
30-90
Days
   
Greater Than
90 Days
   
Total
Past Due
   
Loans Not
Past Due
   
Total
 
Commercial and industrial
 
$
   
$
   
$
   
$
466,590
   
$
466,590
 
Commercial real estate:
                                       
Residential developed
   
     
     
     
14,582
     
14,582
 
Unsecured to residential developers
   
     
     
     
     
 
Vacant and unimproved
   
     
     
     
37,455
     
37,455
 
Commercial development
   
     
     
     
689
     
689
 
Residential improved
   
     
102
     
102
     
98,506
     
98,608
 
Commercial improved
   
     
     
     
292,381
     
292,381
 
Manufacturing and industrial
   
     
     
     
120,228
     
120,228
 

   
     
102
     
102
     
563,841
     
563,943
 
Consumer:
                                       
Residential mortgage
   
     
190
     
190
     
233,081
     
233,271
 
Unsecured
   
6
     
     
6
     
332
     
338
 
Home equity
   
62
     
     
62
     
72,614
     
72,676
 
Other secured
   
     
     
     
6,694
     
6,694
 

   
68
     
190
     
258
     
312,721
     
312,979
 
Total
 
$
68
   
$
292
   
$
360
   
$
1,343,152
   
$
1,343,512
 

December 31, 2018
 
30-90
Days
   
Greater Than
90 Days
   
Total
Past Due
   
Loans Not
Past Due
   
Total
 
Commercial and industrial
 
$
   
$
   
$
   
$
513,345
   
$
513,345
 
Commercial real estate:
                                       
Residential developed
   
     
     
     
14,825
     
14,825
 
Unsecured to residential developers
   
     
     
     
     
 
Vacant and unimproved
   
57
     
     
57
     
44,112
     
44,169
 
Commercial development
   
     
     
     
712
     
712
 
Residential improved
   
86
     
16
     
102
     
98,398
     
98,500
 
Commercial improved
   
100
     
303
     
403
     
295,215
     
295,618
 
Manufacturing and industrial
   
     
     
     
114,887
     
114,887
 

   
243
     
319
     
562
     
568,149
     
568,711
 
Consumer:
                                       
Residential mortgage
   
     
110
     
110
     
238,064
     
238,174
 
Unsecured
   
7
     
     
7
     
123
     
130
 
Home equity
   
67
     
1
     
68
     
78,435
     
78,503
 
Other secured
   
130
     
     
130
     
6,665
     
6,795
 

   
204
     
111
     
315
     
323,287
     
323,602
 
Total
 
$
447
   
$
430
   
$
877
   
$
1,404,781
   
$
1,405,658
 

-22-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3 – LOANS (Continued)

The Company had allocated $1,230,000 and $1,098,000 of specific reserves to customers whose loan terms have been modified in troubled debt restructurings (“TDRs”) as of June 30, 2019 and December 31, 2018, respectively.  These loans may have involved the restructuring of terms to allow customers to mitigate the risk of foreclosure by meeting a lower loan payment requirement based upon their current cash flow.  These may also include loans that renewed at existing contractual rates, but below market rates for comparable credit.  The Company has been active at utilizing these programs and working with its customers to reduce the risk of foreclosure.  For commercial loans, these modifications typically include an interest only period and, in some cases, a lowering of the interest rate on the loan.  In some cases, the modification will include separating the note into two notes with the first note structured to be supported by current cash flows and collateral, and the second note made for the remaining unsecured debt.  The second note is charged off immediately and collected only after the first note is paid in full.  This modification type is commonly referred to as an A-B note structure.  For consumer mortgage loans, the restructuring typically includes a lowering of the interest rate to provide payment and cash flow relief.  For each restructuring, a comprehensive credit underwriting analysis of the borrower’s financial condition and prospects of repayment under the revised terms is performed to assess whether the structure can be successful and that cash flows will be sufficient to support the restructured debt.  An analysis is also performed to determine whether the restructured loan should be on accrual status.  Generally, if the loan is on accrual at the time of restructure, it will remain on accrual after the restructuring.  In some cases, a nonaccrual loan may be placed on accrual at restructuring if the loan’s actual payment history demonstrates it would have cash flowed under the restructured terms.  After six consecutive payments under the restructured terms, a nonaccrual restructured loan is reviewed for possible upgrade to accruing status.
 
In situations where there is a subsequent modification or renewal and the loan is brought to market terms, including a contractual interest rate not less than a market interest rate for new debt with similar credit risk characteristics, the TDR and impaired loan designations may be removed.  In addition, the TDR designation may also be removed from loans modified under an A-B note structure.  If the remaining “A” note is at a market rate at the time of restructuring (taking into account the borrower’s credit risk and prevailing market conditions), the loan can be removed from TDR designation in a subsequent calendar year after six months of performance in accordance with the new terms.  The market rate relative to the borrower’s credit risk is determined through analysis of market pricing information gathered from peers and use of a loan pricing model.  The general objective of the model is to achieve a consistent return on equity from one credit to the next, taking into consideration differences in credit risk.  In the model, credits with higher risk receive a higher potential loss allocation, and therefore require a higher interest rate to achieve the target return on equity.
 
As with other impaired loans, an allowance for loan loss is estimated for each TDR based on the most likely source of repayment for each loan.  For impaired commercial real estate loans that are collateral dependent, the allowance is computed based on the fair value of the underlying collateral, less estimated costs to sell.  For impaired commercial loans where repayment is expected from cash flows from business operations, the allowance is computed based on a discounted cash flow computation.  Certain groups of TDRs, such as residential mortgages, have common characteristics and for them the allowance is computed based on a discounted cash flow computation on the change in weighted rate for the pool.  The allowance allocations for commercial TDRs where we have reduced the contractual interest rate are computed by measuring cash flows using the new payment terms discounted at the original contractual rate.
 
The following table presents information regarding troubled debt restructurings as of June 30, 2019 and December 31, 2018 (dollars in thousands):


 
June 30, 2019
   
December 31, 2018
 
   
Number of
Loans
   
Outstanding
Recorded
Balance
   
Number of
Loans
   
Outstanding
Recorded
Balance
 
Commercial and industrial
   
9
   
$
2,910
     
18
   
$
6,502
 
Commercial real estate
   
17
     
3,146
     
22
     
3,305
 
Consumer
   
73
     
5,466
     
83
     
6,346
 

   
99
   
$
11,522
     
123
   
$
16,153
 

-23-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3 – LOANS (Continued)

The following table presents information related to accruing troubled debt restructurings as of June 30, 2019 and December 31, 2018.  The table presents the amount of accruing troubled debt restructurings that were on nonaccrual status prior to the restructuring, accruing at the time of restructuring and those that were upgraded to accruing status after receiving six consecutive monthly payments in accordance with the restructured terms as of each period reported (dollars in thousands):

   
June 30,
2019
   
December 31,
2018
 
Accruing TDR - nonaccrual at restructuring
 
$
   
$
 
Accruing TDR - accruing at restructuring
   
8,947
     
10,336
 
Accruing TDR - upgraded to accruing after six consecutive payments
   
2,473
     
5,693
 

 
$
11,420
   
$
16,029
 

The following tables present information regarding troubled debt restructurings executed during the three and six month periods ended June 30, 2019 and 2018 (dollars in thousands):


 
Three Months Ended June 30, 2019
   
Three Months Ended June 30, 2018
 

 
# of
Loans
   
Pre-TDR
Balance
   
Writedown
Upon
TDR
   
# of
Loans
   
Pre-TDR
Balance
   
Writedown
Upon
TDR
 
Commercial and industrial
   
   
$
   
$
     
   
$
   
$
 
Commercial real estate
   
     
     
     
     
     
 
Consumer
   
1
     
24
     
     
2
     
24
     
 

   
1
   
$
24
   
$
     
2
   
$
24
   
$
 


 
Six Months Ended June 30, 2019
   
Six Months Ended June 30, 2018
 

 
# of
Loans
   
Pre-TDR
Balance
   
Writedown
Upon
TDR
   
# of
Loans
   
Pre-TDR
Balance
   
Writedown
Upon
TDR
 
Commercial and industrial
   
   
$
   
$
     
   
$
   
$
 
Commercial real estate
   
     
     
     
3
     
492
     
 
Consumer
   
1
     
24
     
     
4
     
92
     
 

   
1
   
$
24
   
$
     
7
   
$
584
   
$
 

According to the accounting standards, not all loan modifications are TDRs.  TDRs are modifications or renewals where the Company has granted a concession to a borrower in financial distress.  The Company reviews all modifications and renewals for determination of TDR status.  In some situations a borrower may be experiencing financial distress, but the Company does not provide a concession.  These modifications are not considered TDRs.  In other cases, the Company might provide a concession, such as a reduction in interest rate, but the borrower is not experiencing financial distress.  This could be the case if the Company is matching a competitor’s interest rate.  These modifications would also not be considered TDRs.  Finally, any renewals at existing terms for borrowers not experiencing financial distress would not be considered TDRs.  As with other loans not considered TDR or impaired, allowance allocations are based on the historical based allocation for the applicable loan grade and loan class.
 
Payment defaults on TDRs have been minimal and during the three and six month periods ended June 30, 2019 and 2018, the balance of loans that became delinquent by more than 90 days past due or that were transferred to nonaccrual within 12 months of restructuring were not material.

-24-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3 – LOANS (Continued)
 
Credit Quality Indicators:   The Company categorizes loans into risk categories based on relevant information about the ability of the borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors.  The Company analyzes commercial loans individually and classifies these relationships by credit risk grading.  The Company uses an eight point grading system, with grades 5 through 8 being considered classified, or watch, credits.  All commercial loans are assigned a grade at origination, at each renewal or any amendment.  When a credit is first downgraded to a watch credit (either through renewal, amendment, loan officer identification or the loan review process), an Administrative Loan Review (“ALR”) is generated by the credit department and the loan officer.  All watch credits have an ALR completed quarterly which analyzes the collateral position and cash flow of the borrower and its guarantors.  Management meets quarterly with loan officers to discuss each of these credits in detail and to help formulate solutions where progress has stalled.  When necessary, the loan officer proposes changes to the assigned loan grade as part of the ALR.  Additionally, Loan Review reviews all loan grades upon origination, renewal or amendment and again as loans are selected though the loan review process.  The credit will stay on the ALR until either its grade has improved to a 4 or the credit relationship is at a zero balance.  The Company uses the following definitions for the risk grades:
 
1. Excellent - Loans supported by extremely strong financial condition or secured by the Bank’s own deposits. Minimal risk to the Bank and the probability of serious rapid financial deterioration is extremely small.

2. Above Average - Loans supported by sound financial statements that indicate the ability to repay or borrowings secured (and margined properly) with marketable securities. Nominal risk to the Bank and probability of serious financial deterioration is highly unlikely. The overall quality of these credits is very high.

3. Good Quality - Loans supported by satisfactory asset quality and liquidity, good debt capacity coverage, and good management in all critical positions. Loans are secured by acceptable collateral with adequate margins. There is a slight risk of deterioration if adverse market conditions prevail.

4. Acceptable Risk - Loans carrying an acceptable risk to the Bank, which may be slightly below average quality. The borrower has limited financial strength with considerable leverage. There is some probability of deterioration if adverse market conditions prevail. These credits should be monitored closely by the Relationship Manager.

5. Marginally Acceptable - Loans are of marginal quality with above normal risk to the Bank. The borrower shows acceptable asset quality but very little liquidity with high leverage. There is inconsistent earning performance without the ability to sustain adverse market conditions. The primary source of repayment is questionable, but the secondary source of repayment still remains an option. Very close attention by the Relationship Manager and management is needed.

6. Substandard - Loans are inadequately protected by the net worth and paying capacity of the borrower or the collateral pledged. The primary and secondary sources of repayment are questionable. Heavy debt condition may be evident and volume and earnings deterioration may be underway. It is possible that the Bank will sustain some loss if the deficiencies are not immediately addressed and corrected.

7. Doubtful - Loans supported by weak or no financial statements, as well as the ability to repay the entire loan, are questionable. Loans in this category are normally characterized less than adequate collateral, insolvent, or extremely weak financial condition. A loan classified doubtful has all the weaknesses inherent in one classified substandard with the added characteristic that the weaknesses makes collection or liquidation in full highly questionable. The possibility of loss is extremely high, however, activity may be underway to minimize the loss or maximize the recovery.

8. Loss - Loans are considered uncollectible and of little or no value as a bank asset.

-25-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3 – LOANS (Continued)
 
As of June 30, 2019 and December 31, 2018, the risk grade category of commercial loans by class of loans were as follows (dollars in thousands):

June 30, 2019
   
1
     
2
     
3
     
4
     
5
     
6
     
7
     
8
   
Total
 
Commercial and industrial
 
$
15,000
   
$
16,225
   
$
143,986
   
$
276,700
   
$
12,149
   
$
2,530
   
$
   
$
   
$
466,590
 
Commercial real estate:
                                                                       
Residential developed
   
     
     
     
14,164
     
418
     
     
     
     
14,582
 
Unsecured to residential developers
   
     
     
     
     
     
     
     
     
 
Vacant and unimproved
   
     
5,382
     
7,072
     
24,894
     
107
     
     
     
     
37,455
 
Commercial development
   
     
     
83
     
606
     
     
     
     
     
689
 
Residential improved
   
     
     
15,424
     
82,511
     
233
     
338
     
102
     
     
98,608
 
Commercial improved
   
     
5,515
     
63,888
     
217,824
     
4,795
     
359
     
     
     
292,381
 
Manufacturing & industrial
   
     
3,256
     
29,105
     
83,303
     
4,564
     
     
     
     
120,228
 

 
$
15,000
   
$
30,378
   
$
259,558
   
$
700,002
   
$
22,266
   
$
3,227
   
$
102
   
$
   
$
1,030,533
 

December 31, 2018
   
1
     
2
     
3
     
4
     
5
     
6
     
7
     
8
   
Total
 
Commercial and industrial
 
$
15,000
   
$
15,708
   
$
164,901
   
$
299,622
   
$
11,186
   
$
6,054
   
$
874
   
$
   
$
513,345
 
Commercial real estate:
                                                                       
Residential developed
   
     
     
     
14,220
     
605
     
     
     
     
14,825
 
Unsecured to residential developers
   
     
     
     
     
     
     
     
     
 
Vacant and unimproved
   
     
7,635
     
3,543
     
30,688
     
2,303
     
     
     
     
44,169
 
Commercial development
   
     
     
86
     
626
     
     
     
     
     
712
 
Residential improved
   
     
     
19,645
     
78,337
     
311
     
192
     
15
     
     
98,500
 
Commercial improved
   
     
5,292
     
62,756
     
222,152
     
4,751
     
364
     
303
     
     
295,618
 
Manufacturing & industrial
   
     
3,372
     
24,799
     
81,261
     
5,455
     
     
     
     
114,887
 

 
$
15,000
   
$
32,007
   
$
275,730
   
$
726,906
   
$
24,611
   
$
6,610
   
$
1,192
   
$
   
$
1,082,056
 

Commercial loans rated a 6 or worse per the Company’s internal risk rating system are considered substandard, doubtful or loss. Commercial loans classified as substandard or worse were as follows at period-end (dollars in thousands):


 
June 30,
2019
   
December 31,
2018
 
Not classified as impaired
 
$
   
$
 
Classified as impaired
   
3,329
     
7,802
 
Total commercial loans classified substandard or worse
 
$
3,329
   
$
7,802
 

The Company considers the performance of the loan portfolio and its impact on the allowance for loan losses. For consumer loan classes, the Company also evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity. The following table presents the recorded investment in consumer loans based on payment activity (dollars in thousands):

June 30, 2019
 
Residential
Mortgage
   
Consumer
Unsecured
   
Home
Equity
   
Consumer
Other
 
Performing
 
$
233,080
   
$
338
   
$
72,676
   
$
6,694
 
Nonperforming
   
191
     
     
     
 
Total
 
$
233,271
   
$
338
   
$
72,676
   
$
6,694
 

December 31, 2018
 
Residential
Mortgage
   
Consumer
Unsecured
   
Home
Equity
   
Consumer
Other
 
Performing
 
$
238,064
   
$
130
   
$
78,502
   
$
6,795
 
Nonperforming
   
110
     
     
1
     
 
Total
 
$
238,174
   
$
130
   
$
78,503
   
$
6,795
 

-26-

MACATAWA BANK CORPORATION
 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 4 – OTHER REAL ESTATE OWNED
 
Other real estate owned was as follows (dollars in thousands):

   
Six
Months Ended
June 30,
2019
   
Year
Ended
December 31,
2018
   
Six
Months Ended
June 30,
2018
 
Beginning balance
 
$
4,183
   
$
9,140
   
$
9,140
 
Additions, transfers from loans
   
     
293
     
293
 
Proceeds from sales of other real estate owned
   
(382
)
   
(2,212
)
   
(1,765
)
Valuation allowance reversal upon sale
   
(171
)
   
(2,893
)
   
(2,508
)
Gain / (loss) on sales of other real estate owned
   
79
     
(145
)
   
(132
)

   
3,709
     
4,183
     
5,028
 
Less: valuation allowance
   
(642
)
   
(803
)
   
(1,156
)
Ending balance
 
$
3,067
   
$
3,380
   
$
3,872
 

Activity in the valuation allowance was as follows (dollars in thousands):


 
Six
Months Ended
June 30,
2019
   
Six
Months Ended
June 30,
2018
 
Beginning balance
 
$
803
   
$
3,373
 
Additions charged to expense
   
10
     
291
 
Reversals upon sale
   
(171
)
   
(2,508
)
Ending balance
 
$
642
   
$
1,156
 

-27-

MACATAWA BANK CORPORATION

 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



NOTE 5 – FAIR VALUE
 
ASC Topic 820, Fair Value Measurements and Disclosures, establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The three levels of inputs that may be used to measure fair value include:
 

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 reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
 
Investment Securities: The fair values of investment securities are determined by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).  The fair values of certain securities held to maturity are determined by computing discounted cash flows using observable and unobservable market inputs (Level 3 inputs).
 
Loans Held for Sale: The fair value of loans held for sale is based upon binding quotes from third party investors (Level 2 inputs).
 
Impaired Loans: Loans identified as impaired are measured using one of three methods: the loan’s observable market price, the fair value of collateral or the present value of expected future cash flows.  For each period presented, no impaired loans were measured using the loan’s observable market price.  If an impaired loan has had a chargeoff or if the fair value of the collateral is less than the recorded investment in the loan, we establish a specific reserve and report the loan as nonrecurring Level 3.  The fair value of collateral of impaired loans is generally based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.
 
Other Real Estate Owned: Other real estate owned (OREO) properties are initially recorded at fair value, less estimated costs to sell when acquired, establishing a new cost basis.  Adjustments to OREO are measured at fair value, less costs to sell. Fair values are generally based on third party appraisals or realtor evaluations of the property. These appraisals and evaluations may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach.  Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available.  Such adjustments are usually significant and typically result in a Level 3 classification.  In cases where the carrying amount exceeds the fair value, less estimated costs to sell, an impairment loss is recognized through a valuation allowance, and the property is reported as nonrecurring Level 3.
 
Interest Rate Swaps:    For interest rate swap agreements, we measure fair value utilizing pricing provided by a third-party pricing source that that uses market observable inputs, such as forecasted yield curves, and other unobservable inputs and accordingly, interest rate swap agreements are classified as Level 3.

-28-

MACATAWA BANK CORPORATION

 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



NOTE 5 – FAIR VALUE (Continued)
 
Assets measured at fair value on a recurring basis are summarized below (in thousands):

   
Fair
   
Quoted Prices in
Active Markets
for Identical
Assets
   
Significant Other
Observable
Inputs
   
Significant
Unobservable
Inputs
 
   
Value
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
June 30, 2019
                       
U.S. Treasury and federal agency securities
 
$
92,303
   
$
   
$
92,303
   
$
 
U.S. Agency MBS and CMOs
   
34,929
     
     
34,929
     
 
Tax-exempt state and municipal bonds
   
46,908
     
     
46,908
     
 
Taxable state and municipal bonds
   
43,521
     
     
43,521
     
 
Corporate bonds and other debt securities
   
5,164
     
     
5,164
     
 
Other equity securities
   
1,477
     
     
1,477
     
 
Loans held for sale
   
1,016
     
     
1,016
     
 
Interest rate swaps
   
1,745
     
     
     
1,745
 
Interest rate swaps
   
(1,745
)
   
     
     
(1,745
)
                                 
December 31, 2018
                               
U.S. Treasury and federal agency securities
 
$
95,398
   
$
   
$
95,398
   
$
 
U.S. Agency MBS and CMOs
   
32,890
     
     
32,890
     
 
Tax-exempt state and municipal bonds
   
45,127
     
     
45,127
     
 
Taxable state and municipal bonds
   
45,934
     
     
45,934
     
 
Corporate bonds and other debt securities
   
7,637
     
     
7,637
     
 
Other equity securities
   
1,438
     
     
1,438
     
 
Loans held for sale
   
415
     
     
415
     
 
Interest rate swaps
   
700
     
     
     
700
 
Interest rate swaps
   
(700
)
   
     
     
(700
)

Assets measured at fair value on a non-recurring basis are summarized below (in thousands):

   
Fair
   
Quoted Prices in
Active Markets
for Identical
Assets
   
Significant Other
Observable
Inputs
   
Significant
Unobservable
Inputs
 
   
Value
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
June 30, 2019
                       
Impaired loans
 
$
1,848
   
$
   
$
   
$
1,848
 
Other real estate owned
   
808
     
     
     
808
 
                                 
December 31, 2018
                               
Impaired loans
 
$
3,211
   
$
   
$
   
$
3,211
 
Other real estate owned
   
1,205
     
     
     
1,205
 

-29-

MACATAWA BANK CORPORATION

 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)


 
NOTE 5 – FAIR VALUE (Continued)
 
Quantitative information about Level 3 fair value measurements measured on a non-recurring basis was as follows at period end (dollars in thousands):

   
Asset Fair
Value
 
Valuation
Technique
 
Unobservable
Inputs
 
Range (%)
June 30, 2019
             
Impaired Loans
 
$
1,848
 
Sales comparison approach
 
Adjustment for differences between comparable sales
 
1.0 to 30.0
         
Income approach
 
Capitalization rate
 
9.5 to 11.0
Other real estate owned
   
808
 
Sales comparison approach
 
Adjustment for differences between comparable sales
 
3.0 to 20.0
         
Income approach
 
Capitalization rate
 
9.5 to 11.0

   
Asset Fair
Value
 
Valuation
Technique
 
Unobservable
Inputs
 
Range (%)
December 31, 2018
                   
Impaired Loans
 
$
3,211
 
Sales comparison approach
 
Adjustment for differences between comparable sales
 
1.0 to 15.0
         
Income approach
 
Capitalization rate
 
9.5 to 11.0
Other real estate owned
   
1,205
 
Sales comparison approach
 
Adjustment for differences between comparable sales
 
3.0 to 20.0
         
Income approach
 
Capitalization rate
 
9.5 to 11.0

-30-

MACATAWA BANK CORPORATION

 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)


 
NOTE 5 – FAIR VALUE (Continued)

The carrying amounts and estimated fair values of financial instruments, not previously presented, were as follows at June 30, 2019 and December 31, 2018 (dollars in thousands):


Level in
 
June 30, 2019
   
December 31, 2018
 

Fair Value
Hierarchy
 
Carrying
Amount
 
Fair
Value
   
Carrying
Amount
 
Fair
Value
 
Financial assets
                         
Cash and due from banks
Level 1
 
$
30,943
   
$
30,943
   
$
40,526
   
$
40,526
 
Cash equivalents
Level 2
   
199,940
     
199,940
     
130,758
     
130,758
 
Securities held to maturity
Level 3
   
79,054
     
81,900
     
70,334
     
71,505
 
FHLB stock
     
11,558
 
NA
     
11,558
 
NA
 
Loans, net
Level 2
   
1,324,322
     
1,360,415
     
1,385,571
     
1,403,005
 
Bank owned life insurance
Level 3
   
41,695
     
41,695
     
41,185
     
41,185
 
Accrued interest receivable
Level 2
   
5,487
     
5,487
     
5,279
     
5,279
 
Financial liabilities
                                 
Deposits
Level 2
   
(1,661,106
)
   
(1,662,384
)
   
(1,676,739
)
   
(1,677,634
)
Other borrowed funds
Level 2
   
(60,000
)
   
(60,634
)
   
(60,000
)
   
(59,092
)
Long-term debt
Level 2
   
(41,238
)
   
(37,127
)
   
(41,238
)
   
(37,046
)
Accrued interest payable
Level 2
   
(909
)
   
(909
)
   
(503
)
   
(503
)
Off-balance sheet credit-related items
                                 
Loan commitments
     
     
     
     
 

The methods and assumptions used to estimate fair value are described as follows.
 
Carrying amount is the estimated fair value for cash and cash equivalents, bank owned life insurance, accrued interest receivable and payable, demand deposits, short-term borrowings and variable rate loans or deposits that reprice frequently and fully. Security fair values are determined by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities as discussed above. For fixed rate loans, interest-bearing time deposits in other financial institutions, or deposits and for variable rate loans or deposits with infrequent repricing or repricing limits, fair value is based on discounted cash flows using current market rates applied to the estimated life and credit risk (including consideration of widening credit spreads). Fair value of debt is based on current rates for similar financing. It was not practicable to determine the fair value of FHLB stock due to restrictions placed on its transferability. The fair value of off-balance sheet credit-related items is not significant.

The estimated fair values of financial instruments disclosed above as follow the guidance in ASU 2016-01 which prescribes an “exit price” approach in estimating and disclosing fair value of financial instruments incorporating discounts for credit, liquidity and marketability factors.
 
NOTE 6 – DEPOSITS
 
Deposits are summarized as follows (dollars in thousands):

   
June 30,
2019
   
December 31,
2018
 
Noninterest-bearing demand
 
$
476,700
   
$
485,530
 
Interest bearing demand
   
423,127
     
456,260
 
Savings and money market accounts
   
614,943
     
609,425
 
Certificates of deposit
   
146,336
     
125,524
 
   
$
1,661,106
   
$
1,676,739
 

Time deposits that exceed the FDIC insurance limit of $250,000 were approximately $42.0 million at June 30, 2019 and $39.6 million at December 31, 2018.

-31-

MACATAWA BANK CORPORATION

 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)


 

NOTE 7 - OTHER BORROWED FUNDS
 
Other borrowed funds include advances from the Federal Home Loan Bank and borrowings from the Federal Reserve Bank.
 
Federal Home Loan Bank Advances
 
At period-end, advances from the Federal Home Loan Bank were as follows (dollars in thousands):

Principal Terms
 
Advance
Amount
 
Range of Maturities
 
Weighted
Average
Interest Rate
 
June 30, 2019
             
Single maturity fixed rate advances
 
$
40,000
 
April 2021 to July 2024
   
2.50
%
Putable advances
   
20,000
 
November 2024
   
1.81
%
   
$
60,000
           

Principal Terms
 
Advance
Amount
 
Range of Maturities
 
Weighted
Average
Interest Rate
 
December 31, 2018
             
Single maturity fixed rate advances
 
$
40,000
 
February 2019 to July 2024
   
2.27
%
Putable advances
   
20,000
 
November 2024
   
1.81
%
   
$
60,000
           

-32-

MACATAWA BANK CORPORATION

 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)


 

NOTE 7 - OTHER BORROWED FUNDS (Continued)
 
Each advance is subject to a prepayment fee if paid prior to its maturity date.  Fixed rate advances are payable at maturity.   Amortizable mortgage advances are fixed rate advances with scheduled repayments based upon amortization to maturity.  These advances were collateralized by residential and commercial real estate loans totaling $502.8 million and $476.4 million under a blanket lien arrangement at June 30, 2019 and December 31, 2018, respectively.
 
Scheduled repayments of FHLB advances as of June 30, 2019 were as follows (in thousands):

2019
 
$
 
2020
   
 
2021
   
10,000
 
2022
   
 
2023
   
10,000
 
Thereafter
   
40,000
 
   
$
60,000
 

Federal Reserve Bank borrowings
 
The Company has a financing arrangement with the Federal Reserve Bank.  There were no borrowings outstanding at June 30, 2019 and December 31, 2018, and the Company had approximately $12.3 million and $16.9 million in unused borrowing capacity based on commercial and mortgage loans pledged to the Federal Reserve Bank totaling $14.4 million and $18.2 million at June 30, 2019 and December 31, 2018, respectively.
 
NOTE 8 - EARNINGS PER COMMON SHARE
 
A reconciliation of the numerators and denominators of basic and diluted earnings per common share for the three and six month periods ended June 30, 2019 and 2018 are as follows (dollars in thousands, except per share data):

   
Three Months
Ended
June 30, 2019
   
Three Months
Ended
June 30, 2018
   
Six Months
Ended
June 30, 2019
   
Six Months
Ended
June 30, 2018
 
Net income available to common shares
 
$
8,003
   
$
6,728
   
$
15,649
   
$
12,483
 
Weighted average shares outstanding, including participating stock awards - Basic
   
34,042,886
     
34,016,679
     
34,041,628
     
34,013,555
 
Dilutive potential common shares:
                               
Stock options
   
     
     
     
597
 
Weighted average shares outstanding - Diluted
   
34,042,886
     
34,016,679
     
34,041,628
     
34,014,152
 
Basic earnings per common share
 
$
0.24
   
$
0.20
   
$
0.46
   
$
0.37
 
Diluted earnings per common share
 
$
0.24
   
$
0.20
   
$
0.46
   
$
0.37
 

There were no antidilutive shares of common stock in the three and six month periods ended June 30, 2019 and 2018.

-33-

MACATAWA BANK CORPORATION

 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)


 

NOTE 9 - FEDERAL INCOME TAXES
 
Income tax expense was as follows (dollars in thousands):

   
Three Months
Ended
June 30, 2019
   
Three Months
Ended
June 30, 2018
   
Six Months
Ended
June 30, 2019
   
Six Months
Ended
June 30, 2018
 
Current
 
$
1,851
   
$
1,294
   
$
3,319
   
$
2,232
 
Deferred
   
65
     
140
     
311
     
427
 
   
$
1,916
   
$
1,434
   
$
3,630
   
$
2,659
 

The difference between the financial statement tax expense and amount computed by applying the statutory federal tax rate to pretax income was reconciled as follows (dollars in thousands):

   
Three Months
Ended
June 30, 2019
   
Three Months
Ended
June 30, 2018
   
Six Months
Ended
June 30, 2019
   
Six Months
Ended
June 30, 2018
 
Statutory rate
   
21
%
   
21
%
   
21
%
   
21
%
Statutory rate applied to income before taxes
 
$
2,083
   
$
1,714
   
$
4,049
   
$
3,180
 
Deduct
                               
Tax-exempt interest income
   
(173
)
   
(183
)
   
(340
)
   
(362
)
Bank-owned life insurance
   
(52
)
   
(50
)
   
(102
)
   
(100
)
Other, net
   
58
     
(47
)
   
23
     
(59
)
   
$
1,916
   
$
1,434
   
$
3,630
   
$
2,659
 

The realization of deferred tax assets (net of a recorded valuation allowance) is largely dependent upon future taxable income, future reversals of existing taxable temporary differences and the ability to carryback losses to available tax years. In assessing the need for a valuation allowance, we consider positive and negative evidence, including taxable income in carry-back years, scheduled reversals of deferred tax liabilities, expected future taxable income and tax planning strategies. At June 30, 2019 and December 31, 2018, a valuation allowance of $92,000 was established for a capital loss carryforward related to the liquidation of assets of a partnership interest the Bank acquired through a loan settlement.  Management believes it is more likely than not that all of the remaining deferred tax assets will be realized against deferred tax liabilities and projected future taxable income.
 
The net deferred tax asset recorded included the following amounts of deferred tax assets and liabilities (dollars in thousands):

   
June 30,
2019
   
December 31,
2018
 
Deferred tax assets
           
Allowance for loan losses
 
$
3,546
   
$
3,544
 
Nonaccrual loan interest
   
209
     
268
 
Valuation allowance on other real estate owned
   
184
     
218
 
Unrealized loss on securities available for sale
   
     
606
 
Other
   
237
     
302
 
Gross deferred tax assets
   
4,176
     
4,938
 
Valuation allowance
   
(92
)
   
(92
)
Total net deferred tax assets
   
4,084
     
4,846
 
Deferred tax liabilities
               
Depreciation
   
(1,139
)
   
(1,005
)
Prepaid expenses
   
(200
)
   
(200
)
Unrealized gain on securities available for sale
   
(357
)
   
 
Other
   
(281
)
   
(261
)
Gross deferred tax liabilities
   
(1,977
)
   
(1,466
)
Net deferred tax asset
 
$
2,107
   
$
3,380
 

There were no unrecognized tax benefits at June 30, 2019 or December 31, 2018 and the Company does not expect the total amount of unrecognized tax benefits to significantly increase or decrease in the next twelve months. The Company is no longer subject to examination by the Internal Revenue Service for years before 2015.

-34-

MACATAWA BANK CORPORATION

 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)


 

NOTE 10 – COMMITMENTS AND OFF BALANCE-SHEET RISK
 
Some financial instruments are used to meet customer financing needs and to reduce exposure to interest rate changes.  These financial instruments include commitments to extend credit and standby letters of credit.  These involve, to varying degrees, credit and interest rate risk in excess of the amount reported in the financial statements.
 
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the commitment, and generally have fixed expiration dates.  Collateral or other security is normally not obtained for these financial instruments prior to their use and many of the commitments are expected to expire without being used.  Standby letters of credit are conditional commitments to guarantee a customer’s performance to a third party.  Exposure to credit loss if the other party does not perform is represented by the contractual amount for commitments to extend credit and standby letters of credit.
 
A summary of the contractual amounts of financial instruments with off‑balance‑sheet risk was as follows at period-end (dollars in thousands):

   
June 30,
2019
   
December 31,
2018
 
Commitments to make loans
 
$
101,783
   
$
77,391
 
Letters of credit
   
18,587
     
15,802
 
Unused lines of credit
   
505,848
     
486,203
 

The notional amount of commitments to fund mortgage loans to be sold into the secondary market was approximately $15.6 million and $4.1 million at June 30, 2019 and December 31, 2018, respectively.
 
At June 30, 2019, approximately 55.0% of the Bank’s commitments to make loans were at fixed rates, offered at current market rates.  The remainder of the commitments to make loans were at variable rates tied to prime or one month LIBOR and generally expire within 30 days.  The majority of the unused lines of credit were at variable rates tied to prime.
 
NOTE 11 – CONTINGENCIES
 
The Company and its subsidiaries periodically become defendants in certain claims and legal actions arising in the ordinary course of business. As of June 30, 2019, there were no material pending legal proceedings to which the Company or any of its subsidiaries are a party or which any of its properties are the subject.
 
NOTE 12 – SHAREHOLDERS’ EQUITY
 
Regulatory Capital
 
The Company and the Bank are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and prompt corrective action regulations involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weightings, and other factors, and the regulators can lower classifications in certain cases. Failure to meet various capital requirements can initiate regulatory action that could have a direct material effect on the financial statements.
 
The prompt corrective action regulations provide five categories, including well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If a bank is only adequately capitalized, regulatory approval is required to, among other things, accept, renew or roll-over brokered deposits. If a bank is undercapitalized, capital distributions and growth and expansion are limited, and plans for capital restoration are required.
 
In July 2013, the Board of Governors of the Federal Reserve Board and the FDIC approved the final rules implementing the Basel Committee on Banking Supervision’s capital guidelines for U.S. banks (commonly known as Basel III). Under the rules, minimum requirements increased for both the quantity and quality of capital held by the Company and the Bank. The rules include a common equity Tier 1 capital to risk-weighted assets ratio (CET1 ratio) of 4.5% and a capital conservation buffer of 2.5% of risk-weighted assets, which effectively resulted in a minimum CET1 ratio of 7.0%.  Basel III raised the minimum ratio of Tier 1 capital to risk-weighted assets from 4.0% to 6.0% (which, with the capital conservation buffer, effectively resulted in a minimum Tier 1 capital ratio of 8.5%), which effectively resulted in a minimum total capital to risk-weighted assets ratio of 10.5% (with the capital conservation buffer), and requires a minimum leverage ratio of 4.0%. Basel III also made changes to risk weights for certain assets and off-balance-sheet exposures.

-35-

MACATAWA BANK CORPORATION

 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)


 

NOTE 12 – SHAREHOLDERS’ EQUITY (Continued)
 
At June 30, 2019 and December 31, 2018, actual capital levels and minimum required levels were (dollars in thousands):


             
Minimum
Capital
   
Minimum Capital
Adequacy With
   
To Be Well
Capitalized Under
Prompt Corrective
 
   
Actual
   
Adequacy
   
Capital Buffer
   
Action Regulations
 
   
Amount
   
Ratio
   
Amount
   
Ratio
   
Amount
   
Ratio
   
Amount
   
Ratio
 
June 30, 2019
                                               
CET1 capital (to risk weighted assets)
                                               
Consolidated
 
$
204,178
     
13.1
%
 
$
70,000
     
4.5
%
 
$
108,889
     
7.0
%
   
N/A
     
N/A
 
Bank
   
237,564
     
15.3
     
69,990
     
4.5
     
108,873
     
7.0
   
$
101,096
     
6.5
%
Tier 1 capital (to risk weighted assets)
                                                               
Consolidated
   
244,178
     
15.7
     
93,333
     
6.0
     
132,222
     
8.5
     
N/A
     
N/A
 
Bank
   
237,564
     
15.3
     
93,320
     
6.0
     
132,203
     
8.5
     
124,426
     
8.0
 
Total capital (to risk weighted assets)
                                                               
Consolidated
   
261,064
     
16.8
     
124,444
     
8.0
     
163,333
     
10.5
     
N/A
     
N/A
 
Bank
   
254,450
     
16.4
     
124,426
     
8.0
     
163,309
     
10.5
     
155,533
     
10.0
 
Tier 1 capital (to average assets)
                                                               
Consolidated
   
244,178
     
12.3
     
79,157
     
4.0
     
N/A
     
N/A
     
N/A
     
N/A
 
Bank
   
237,564
     
12.0
     
79,094
     
4.0
     
N/A
     
N/A
     
98,868
     
5.0
 
                                                                 
December 31, 2018
                                                               
CET1 capital (to risk weighted assets)
                                                               
Consolidated
 
$
193,131
     
12.0
%
 
$
72,381
     
4.5
%
 
$
102,540
     
6.4
%
   
N/A
     
N/A
 
Bank
   
226,531
     
14.1
     
72,371
     
4.5
     
102,526
     
6.4
   
$
104,536
     
6.5
%
Tier 1 capital (to risk weighted assets)
                                                               
Consolidated
   
233,131
     
14.5
     
96,508
     
6.0
     
126,667
     
7.9
     
N/A
     
N/A
 
Bank
   
226,531
     
14.1
     
96,495
     
6.0
     
126,649
     
7.9
     
128,660
     
8.0
 
Total capital (to risk weighted assets)
                                                               
Consolidated
   
250,007
     
15.5
     
128,678
     
8.0
     
158,837
     
9.9
     
N/A
     
N/A
 
Bank
   
243,407
     
15.1
     
128,660
     
8.0
     
158,814
     
9.9
     
160,825
     
10.0
 
Tier 1 capital (to average assets)
                                                               
Consolidated
   
233,131
     
12.1
     
76,963
     
4.0
     
N/A
     
N/A
     
N/A
     
N/A
 
Bank
   
226,531
     
11.8
     
76,902
     
4.0
     
N/A
     
N/A
     
96,128
     
5.0
 

Approximately $40.0 million of trust preferred securities outstanding at June 30, 2019 and December 31, 2018, respectively, qualified as Tier 1 capital. Refer to our 2018 Form 10-K for more information on the trust preferred securities.
 
The Bank was categorized as “well capitalized” at June 30, 2019 and December 31, 2018.

-36-

Item 2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
Macatawa Bank Corporation is a Michigan corporation and a registered bank holding company. It wholly-owns Macatawa Bank, Macatawa Statutory Trust I and Macatawa Statutory Trust II. Macatawa Bank is a Michigan chartered bank with depository accounts insured by the FDIC. The Bank operates twenty-six branch offices and a lending and operational service facility, providing a full range of commercial and consumer banking and trust services in Kent County, Ottawa County, and northern Allegan County, Michigan. Macatawa Statutory Trusts I and II are grantor trusts and issued $20.0 million each of pooled trust preferred securities. These trusts are not consolidated in our Consolidated Financial Statements. For further information regarding consolidation, see the Notes to Consolidated Financial Statements.
 
At June 30, 2019, we had total assets of $1.98 billion, total loans of $1.34 billion, total deposits of $1.66 billion and shareholders’ equity of $205.5 million.  For the three months ended June 30, 2019, we recognized net income of $8.0 million compared to $6.7 million for the same period in 2018.  For the six months ended June 30, 2019, we recognized net income of $15.6 million compared to $12.5 million for the same period in 2018.  The Bank was categorized as “well capitalized” under regulatory capital standards at June 30, 2019.
 
We paid a dividend of $0.06 per share in the first, second and third quarters of 2018 and $0.07 per share in the fourth quarter of 2018 and in the first and second quarters of 2019.
 
RESULTS OF OPERATIONS
 
Summary: Net income for the three months ended June 30, 2019 was $8.0 million, compared to $6.7 million for the same period in 2018.  Net income per share on a diluted basis for the three months ended June 30, 2019 was $0.24 compared to $0.20 for the same period in 2018.  Net income for the six months ended June 30, 2019 was $15.6 million, compared to $12.5 million for the same period in 2018.  Net income per share on a diluted basis for the six months ended June 30, 2019 was $0.46 compared to $0.37 for the same period in 2018.
 
The increase in earnings in both the three and six months ended June 30, 2019 compared to the same periods in 2018 was due primarily to increased net interest income.  Net interest income increased to $16.0 million in the three months ended June 30, 2019 compared to $14.7 million in the same period in 2018.  Net interest income increased to $32.0 million in the six months ended June 30, 2019 compared to $28.8 million in the six months ended June 30, 2018.
 
Other items impacting earnings included nonperforming asset expenses (including administration costs and losses), which were $15,000 for the three months ended June 30, 2019 compared to $83,000 for the same period in 2018. Also, the provision for loan losses was a negative $200,000 for the three months ended June 30, 2019, compared to a negative $300,000 for the same period in 2018.  We again were in a net loan recovery position for the three months ended June 30, 2019, with $194,000 in net loan recoveries, compared to $320,000 in net loan recoveries in the same period in 2018.  We were also in a net loan recovery position for the year-to-date periods, with $460,000 in net loan recoveries in the six months ended June 30, 2019 compared to $495,000 in the same period in 2018.  Each of these items is discussed more fully below.
 
Net Interest Income: Net interest income totaled $16.0 million for the three months ended June 30, 2019 compared to $14.7 million for the same period in 2018.  Net interest income increased to $32.0 million in the six months ended June 30, 2019 compared to $28.8 million in the six months ended June 30, 2018.
 
Net interest income was positively impacted in the three months ended June 30, 2019 by an increase in average earning assets of $103.4 million compared to the same period in 2018.  Also, our average yield on earning assets for the three months ended June 30, 2019 increased 30 basis points compared to the same period in 2018 from 3.86% to 4.16%. For the six months ended June 30, 2019, our average earning assets increased by $103.4 million compared to the same period in 2018, while our average yield on earning assets increased 39 basis points compared to the same period in 2018 from 3.81% to 4.20%.
 
Net interest income for the second quarter of 2019 increased $1.3 million compared to the same period in 2018.  Of this increase, $524,000 was due to changes in rates earned or paid, while $778,000 was from changes in the volume of average interest assets and interest bearing liabilities.  The largest changes came in commercial loan interest income which increased by $1.5 million in the second quarter of 2019 compared to the same period in 2018.  Of the $1.5 million increase in interest income on commercial loans, $1.0 million was due to increases in rates earned and $509,000 was due to increases in average balances.
 
Average interest earning assets totaled $1.86 billion for the three months ended June 30, 2019 compared to $1.76 billion for the same period in 2018. An increase of $40.3 million in average loans between periods and an increase of $76.5 million in average federal funds sold and other short-term investments were the primary drivers of the increase.  The net interest margin was 3.45% for the three months ended June 30, 2019 compared to 3.37% for the same period in 2018.  Yield on commercial loans increased from 4.45% for the three months ended June 30, 2018 to 4.84% for the same period in 2019.  Yield on residential mortgage loans increased from 3.55% for the three months ended June 30, 2018 to 3.72% for the same period in 2019, while yields on consumer loans increased from 4.73% for the second quarter of 2018 to 5.36% for the second quarter of 2019.  The increases in yields on commercial loans and consumer loans, in particular, were the result of the predominance of loans in these categories with variable rates of interest tied to prime and LIBOR which increased throughout 2018.

-37-

The Federal Reserve Board increased the target federal funds rate by 100 basis points in 2018.  These increases have had a net positive impact on our net interest margin position as more loans repriced at the higher rate than our funding sources.
 
The cost of funds increased to 1.01% in the second quarter of 2019 compared to 0.70% in the second quarter of 2018. For the first six months of 2019, the cost of funds increased to 1.00% compared to 0.66% for the same period in 2018.  Increases in the rates paid on our interest-bearing checking, savings and money market accounts in response to the federal funds rate increases over the past two years caused the increase in our cost of funds.
 
The following table shows an analysis of net interest margin for the three month periods ended June 30, 2019 and 2018 (dollars in thousands):

   
For the three months ended June 30,
 
   
2019
   
2018
 
   
Average
Balance
   
Interest
Earned
or Paid
   
Average
Yield
or Cost
   
Average
Balance
   
Interest
Earned
or Paid
   
Average
Yield
or Cost
 
Assets
                                   
Taxable securities
 
$
179,264
   
$
988
     
2.21
%
 
$
179,954
   
$
917
     
2.04
%
Tax-exempt securities (1)
   
118,481
     
865
     
3.76
     
131,162
     
905
     
3.55
 
Commercial loans (2)
   
1,051,018
     
12,850
     
4.84
     
1,007,037
     
11,322
     
4.45
 
Residential mortgage loans
   
235,611
     
2,193
     
3.72
     
237,116
     
2,102
     
3.55
 
Consumer loans
   
80,990
     
1,082
     
5.36
     
83,181
     
982
     
4.73
 
Federal Home Loan Bank stock
   
11,558
     
157
     
5.37
     
11,558
     
121
     
4.15
 
Federal funds sold and other short-term investments
   
183,431
     
1,104
     
2.38
     
106,901
     
487
     
1.80
 
Total interest earning assets (1)
   
1,860,353
     
19,239
     
4.16
     
1,756,909
     
16,836
     
3.86
 
Noninterest earning assets:
                                               
Cash and due from banks
   
30,570
                     
31,330
                 
Other
   
87,957
                     
84,320
                 
Total assets
 
$
1,978,880
                   
$
1,872,559
                 
Liabilities
                                               
Deposits:
                                               
Interest bearing demand
 
$
450,089
   
$
427
     
0.38
%
 
$
409,334
   
$
253
     
0.24
%
Savings and money market accounts
   
604,012
     
1,216
     
0.81
     
606,231
     
769
     
0.51
 
Time deposits
   
148,462
     
722
     
1.95
     
105,389
     
297
     
1.14
 
Borrowings:
                                               
Other borrowed funds
   
60,081
     
345
     
2.27
     
73,414
     
322
     
1.74
 
Long-term debt
   
41,238
     
574
     
5.50
     
41,238
     
542
     
4.17
 
Total interest bearing liabilities
   
1,303,882
     
3,284
     
1.01
     
1,235,606
     
2,183
     
0.70
 
Noninterest bearing liabilities:
                                               
Noninterest bearing demand accounts
   
465,017
                     
454,454
                 
Other noninterest bearing liabilities
   
9,093
                     
5,750
                 
Shareholders’ equity
   
200,888
                     
176,749
                 
Total liabilities and shareholders’ equity
 
$
1,978,880
                   
$
1,872,559
                 
Net interest income
         
$
15,955
                   
$
14,653
         
Net interest spread (1)
                   
3.15
%
                   
3.16
%
Net interest margin (1)
                   
3.45
%
                   
3.37
%
Ratio of average interest earning assets to average interest bearing liabilities
   
142.68
%
                   
142.19
%
               

(1)
Yields are presented on a tax equivalent basis using an assumed tax rate of 21% at June 30, 2019 and 2018.
(2)
Includes loan fees of $163,000 and $171,000 for the three months ended June 30, 2019 and 2018, respectively.  Includes average nonaccrual loans of approximately $326,000 and $125,000 for the three months ended June 30, 2019 and 2018, respectively.

-38-

The following table shows an analysis of net interest margin for the six month periods ended June 30, 2019 and 2018 (dollars in thousands):
 
   
For the six months ended June 30,
 
   
2019
   
2018
 
   
Average
Balance
   
Interest
Earned
or Paid
   
Average
Yield
or Cost
   
Average
Balance
   
Interest
Earned
or Paid
   
Average
Yield
or Cost
 
Assets
                                   
Taxable securities
 
$
181,363
   
$
1,984
     
2.19
%
 
$
179,540
   
$
1,785
     
1.99
%
Tax-exempt securities (1)
   
117,294
     
1,704
     
3.74
     
130,195
     
1,781
     
3.52
 
Commercial loans (2)
   
1,064,186
     
26,020
     
4.86
     
1,003,350
     
22,082
     
4.38
 
Residential mortgage loans
   
237,076
     
4,390
     
3.70
     
232,925
     
4,096
     
3.52
 
Consumer loans
   
82,163
     
2,166
     
5.32
     
84,876
     
1,937
     
4.60
 
Federal Home Loan Bank stock
   
11,558
     
317
     
5.45
     
11,558
     
318
     
5.47
 
Federal funds sold and other short-term investments
   
153,571
     
1,848
     
2.39
     
101,371
     
856
     
1.68
 
Total interest earning assets (1)
   
1,847,211
     
38,429
     
4.20
     
1,743,815
     
32,855
     
3.81
 
Noninterest earning assets:
                                               
Cash and due from banks
   
29,706
                     
29,975
                 
Other
   
86,758
                     
85,519
                 
Total assets
 
$
1,963,675
                   
$
1,859,309
                 
Liabilities
                                               
Deposits:
                                               
Interest bearing demand
 
$
436,176
   
$
833
     
0.39
%
 
$
394,798
   
$
399
     
0.21
%
Savings and money market accounts
   
613,369
     
2,442
     
0.80
     
605,743
     
1,383
     
0.46
 
Time deposits
   
143,119
     
1,347
     
1.89
     
101,678
     
530
     
1.05
 
Borrowings:
                                               
Other borrowed funds
   
59,931
     
672
     
2.23
     
80,405
     
692
     
1.71
 
Long-term debt
   
41,238
     
1,159
     
5.60
     
41,238
     
1,015
     
4.90
 
Total interest bearing liabilities
   
1,293,833
     
6,453
     
1.00
     
1,223,862
     
4,019
     
0.66
 
Noninterest bearing liabilities:
                                               
Noninterest bearing demand accounts
   
464,319
                     
454,278
                 
Other noninterest bearing liabilities
   
8,327
                     
5,829
                 
Shareholders’ equity
   
197,196
                     
175,340
                 
Total liabilities and shareholders’ equity
 
$
1,963,675
                   
$
1,859,309
                 
Net interest income
         
$
31,976
                   
$
28,836
         
Net interest spread (1)
                   
3.20
%
                   
3.15
%
Net interest margin (1)
                   
3.50
%
                   
3.35
%
Ratio of average interest earning assets to average interest bearing liabilities
   
142.77
%
                   
142.48
%
               
 
(1)
Yields are presented on a tax equivalent basis using an assumed tax rate of 21% at June 30, 2019 and 2018.
(2)
Includes loan fees of $513,000 and $297,000 for the six months ended June 30, 2019 and 2018, respectively. Includes average nonaccrual loans of approximately $541,000 and $311,000 for the six months ended June 30, 2019 and 2018, respectively.

-39-

The following table presents the dollar amount of changes in net interest income due to changes in volume and rate (dollars in thousands):

   
For the three months ended June 30,
2019 vs 2018
Increase (Decrease) Due to
   
For the six months ended June 30,
2019 vs 2018
Increase (Decrease) Due to
 
   
Volume
   
Rate
   
Total
   
Volume
   
Rate
   
Total
 
                                     
Interest income
                                   
Taxable securities
 
$
(24
)
 
$
95
   
$
71
   
$
18
   
$
181
   
$
199
 
Tax-exempt securities
   
(17
)
   
(23
)
   
(40
)
   
(396
)
   
319
     
(77
)
Commercial loans
   
509
     
1,019
     
1,528
     
1,391
     
2,547
     
3,938
 
Residential mortgage loans
   
(84
)
   
175
     
91
     
74
     
220
     
294
 
Consumer loans
   
(158
)
   
258
     
100
     
(168
)
   
397
     
229
 
Federal Home Loan Bank stock
   
     
36
     
36
     
     
(1
)
   
(1
)
Federal funds sold and other short-term investments
   
426
     
191
     
617
     
543
     
449
     
992
 
Total interest income
   
652
     
1,751
     
2,403
     
1,462
     
4,112
     
5,574
 
Interest expense
                                               
Interest bearing demand
 
$
27
   
$
147
   
$
174
   
$
46
   
$
388
   
$
434
 
Savings and money market accounts
   
(20
)
   
467
     
447
     
18
     
1,041
     
1,059
 
Time deposits
   
153
     
272
     
425
     
274
     
543
     
817
 
Other borrowed funds
   
(286
)
   
309
     
23
     
(390
)
   
370
     
(20
)
Long-term debt
   
     
32
     
32
     
     
144
     
144
 
Total interest expense
   
(126
)
   
1,227
     
1,101
     
(52
)
   
2,486
     
2,434
 
Net interest income
 
$
778
   
$
524
   
$
1,302
   
$
1,514
   
$
1,626
   
$
3,140
 

Provision for Loan Losses: The provision for loan losses for the three months ended June 30, 2019 was a negative $200,000 compared to a negative $300,000 for the same period in 2018.  The provisions for loan losses for each period were the result of continued stabilization of real estate values on problem credits, continued improvement in asset quality metrics and net loan recoveries of $194,000 in the three months ended June 30, 2019 and $320,000 in the same period in 2018.  The provision for loan losses for the first half of 2019 was a negative $450,000 compared to a negative $400,000 for the same period in 2018.  The provision for loan losses in the three and six months ended June 30, 2019 were impacted by the need for an increase in the specific reserve on an impaired loan relationship at June 30, 2019.
 
Gross loan recoveries were $235,000 for the three months ended June 30, 2019 and $350,000 for the same period in 2018.  In the three months ended June 30, 2019, we had $41,000 in charge-offs, compared to $30,000 in the same period in 2018.  For the six months ended June 30, 2019, we experienced gross loan recoveries of $658,000 compared to $621,000 for the same period in 2018.  Gross charge-offs for the six months ended June 30, 2019 were $198,000 compared to $126,000 for the same period in 2018.  We continue to experience positive results from our collection efforts as evidenced by our net loan recoveries.  While we expect our collection efforts to produce further recoveries, they may not continue at the same level we have experienced the past several quarters.
 
The amounts of loan loss provision in both the most recent quarter and comparable prior year period were the result of establishing our allowance for loan losses at levels believed necessary based upon our methodology for determining the adequacy of the allowance. The sustained level of quarterly net recoveries over the past several quarters had a significant effect on the historical loss component of our methodology. More information about our allowance for loan losses and our methodology for establishing its level may be found under the heading “Allowance for Loan Losses” below.
 
Noninterest Income: Noninterest income for the three and six month periods ended June 30, 2019 was $5.1 million and $9.4 million compared to $4.5 million and $8.6 million for the same periods in 2018, respectively.   The components of noninterest income are shown in the table below (in thousands):

   
Three Months
Ended
June 30,
2019
   
Three Months
Ended
June 30,
2018
   
Six Months
Ended
June 30,
2019
   
Six Months
Ended
June 30,
2018
 
Service charges and fees on deposit accounts
 
$
1,078
   
$
1,060
   
$
2,128
   
$
2,110
 
Net gains on mortgage loans
   
614
     
222
     
825
     
363
 
Trust fees
   
1,003
     
945
     
1,893
     
1,870
 
Gain as sales of securities
   
     
     
     
 
ATM and debit card fees
   
1,481
     
1,414
     
2,808
     
2,692
 
Bank owned life insurance (“BOLI”) income
   
249
     
237
     
485
     
475
 
Investment services fees
   
353
     
271
     
649
     
495
 
Other income
   
320
     
319
     
638
     
594
 
Total noninterest income
 
$
5,098
   
$
4,468
   
$
9,426
   
$
8,599
 

-40-

Net gains on mortgage loans were up $392,000 in the three months ended June 30, 2019 and were up $462,000 in the six months ended June 30, 2019 compared to same periods in 2018 as a result of an increase in the volume of loans originated for sale in the 2019 periods due to a lower interest rate environment, spurring more refinancing of fixed rate loans which we sell into the secondary market.  Mortgage loans originated for sale in the three months ended June 30, 2019 were $21.4 million, compared to $8.4 million in the same period in 2018.  Mortgage loans originated for portfolio in the three months ended June 30, 2019 were $8.8 million, compared to $18.8 million in the same period in 2018.  For the first six months of 2019, mortgages originated for sale were $28.8 million, compared to $13.5 million for the same period in 2018.  Mortgage loans originated for portfolio in the first half of 2019 were $15.0 million, compared to $34.9 million for the first half of 2018.
 
Investment services fees were up in the three and six months ended June 30, 2019 as compared to the three and six months ended June 30, 2018, respectively, due to success in growing the number of investment services customer relationships we have and favorable investment market value changes. ATM and debit card fees were up in the three and six months ended June 30, 2019 as compared to the three and six months ended June 30, 2018, respectively, due to higher volume of usage by our customers.
 
Noninterest Expense: Noninterest expense increased by $75,000 to $11.3 million for the three month period ended June 30, 2019 as compared to the same period in 2018.  Noninterest expense decreased to $22.6 million for the six months ended June 30, 2019 compared to $22.7 million for the same period in 2018.  The components of noninterest expense are shown in the table below (in thousands):

   
Three Months
Ended
June 30,
2019
   
Three Months
Ended
June 30,
2018
   
Six Months
Ended
June 30,
2019
   
Six Months
Ended
June 30,
2018
 
Salaries and benefits
 
$
6,379
   
$
6,389
   
$
12,623
   
$
12,583
 
Occupancy of premises
   
996
     
973
     
2,089
     
2,045
 
Furniture and equipment
   
866
     
773
     
1,710
     
1,578
 
Legal and professional
   
211
     
215
     
441
     
417
 
Marketing and promotion
   
233
     
229
     
461
     
457
 
Data processing
   
761
     
797
     
1,491
     
1,493
 
FDIC assessment
   
119
     
132
     
239
     
264
 
Interchange and other card expense
   
365
     
359
     
711
     
691
 
Bond and D&O insurance
   
103
     
110
     
206
     
219
 
Net (gains) losses on repossessed and foreclosed properties
   
(34
)
   
17
     
(69
)
   
423
 
Administration and disposition of problem assets
   
49
     
66
     
137
     
121
 
Outside services
   
493
     
401
     
945
     
800
 
Other noninterest expense
   
793
     
798
     
1,589
     
1,602
 
Total noninterest expense
 
$
11,334
   
$
11,259
   
$
22,573
   
$
22,693
 

Most categories of noninterest expense were relatively unchanged compared to the three months ended June 30, 2018 due to our ongoing efforts to manage expenses and scale our operations. Our largest component of noninterest expense, salaries and benefits, decreased by $10,000 in the three months ended June 30, 2019 from same period in 2018. This decrease is primarily due to a reduction in costs associated with employee medical and dental insurance, due to a lower level of claims experience in 2019, partially offset by a higher level of variable based compensation. Variable based compensation was up $27,000 for the three months ended June 30, 2019 compared to the three months ended June 30, 2018 due to higher sales of investment products and mortgage production.  For the first six months of 2019, salaries and benefits were up $40,000, primarily due a higher level of variable based compensation, partially offset by a reduction of staff not immediately replaced.
 
Occupancy expenses were up $23,000 in the three months ended June 30, 2019 and were up $44,000 in the six months ended June 30, 2019 compared to the same periods in 2018 due to higher property taxes and maintenance costs incurred associated with certain branch facilities.  Furniture and equipment expenses were up $93,000 in the three months ended June 30, 2019 and were up $132,000 in the six months ended compared to the same periods in 2018 due to costs associated with the implementation of an instant issue card system, allowance for loan losses software and enhanced security and fraud prevention software and related service.
 
Our FDIC assessment costs decreased by $13,000 in the three months ended June 30, 2019 compared to the same period in 2018 due primarily to positive changes in our assessment rates.   These costs have been trending down for the past few years and we believe the rate has stabilized and future expense fluctuations will likely be dependent on changes in our asset size.  In January 2019, the FDIC notified us that the Bank would receive an assessment credit of approximately $400,000 to offset future assessments as the FDIC Deposit Insurance Fund had exceeded its target ratio of 1.35% as of September 30, 2018. However, in March 2019, the FDIC provided an update that the Deposit Insurance Fund ratio was 1.36% at December 31, 2018, below the 1.38% threshold required for assessment credits to be applied.  The Deposit Insurance Fund ratio was again below 1.38% at the end of the first quarter of 2019.  As such, the Bank recognized FDIC assessment expense in the first and second quarters of 2019.  Future expense may be reduced by these assessment credits depending on the level of the Deposit Insurance Fund.
 
Costs associated with administration and disposition of problem assets have decreased significantly over the past several years.  These expenses include legal costs and repossessed and foreclosed property administration expense. Repossessed and foreclosed property administration expense includes survey and appraisal, property maintenance and management and other disposition and carrying costs.  Net (gains) losses on repossessed and foreclosed properties include both net gains and losses on the sale of properties and unrealized losses from value declines for outstanding properties.

-41-

These costs are itemized in the following table (in thousands):

   
Three Months
Ended
June 30,
2019
   
Three Months
Ended
June 30,
2018
   
Six Months
Ended
June 30,
2019
   
Six Months
Ended
June 30,
2018
 
Legal and professional – nonperforming assets
 
$
26
   
$
9
   
$
69
   
$
22
 
Repossessed and foreclosed property administration
   
23
     
57
     
68
     
99
 
Net (gains) losses on repossessed and foreclosed properties
   
(34
)
   
17
     
(69
)
   
423
 
Total
 
$
15
   
$
83
   
$
68
   
$
544
 

As the level of problem loans and assets has declined, the costs associated with these nonperforming assets have decreased significantly over the past several years.  Other real estate owned decreased from $3.9 million at June 30, 2018 to $3.1 million at June 30, 2019.
 
Net (gains) losses on repossessed assets and foreclosed properties for the three month period ended June 30, 2019 swung favorably by $51,000 compared to the same period in 2018.  For the first six months of 2019, net (gains) losses swung favorably by $492,000 compared to the same period in 2018.  These improvements were due to an improvement in net (gains) losses and lower writedowns in valuation of other real estate properties in these periods. In the three month period ended June 30, 2019, there were no valuation writedowns compared to valuation writedowns of $11,000 for the same period in 2018. In the six month period ended June 30, 2019, valuation writedowns totaled $10,000 compared to valuation writedowns of $291,000 for the same period in 2018. In the three month period ended June 30, 2019, net realized gains totaled $34,000, compared to net realized losses of $6,000 for the same period in 2018. For the six months ended June 30, 2019, net realized gains totaled $79,000, compared to net realized losses of $132,000 for the same period in 2018.
 
Federal Income Tax Expense: We recorded $1.9 million and $3.6 million in federal income tax expense for the three and six month periods ended June 30, 2019 compared to $1.4 million and $2.7 million for the same periods in 2018.  Our effective tax rates for the three and six month periods ended June 30, 2019 were 19.32% and 18.83% compared to 17.57% and 17.56% for the same periods in 2018.  The increase in the effective tax rate in the 2019 periods compared the same periods in the prior year was partially due to having similar amounts of tax exempt income in all periods while taxable income increased significantly in the 2019 periods.
 
FINANCIAL CONDITION
 
Total assets were $1.98 billion at June 30, 2019, an increase of $3.3 million from December 31, 2018. This change reflected increases of $59.6 million in cash and cash equivalents, $8.7 million in securities held to maturity, partially offset by decreases of $62.1 million in our loan portfolio, and $4.2 million in securities available for sale.  Total deposits decreased by $15.6 million at June 30, 2019 compared to December 31, 2018.
 
Cash and Cash Equivalents: Our cash and cash equivalents, which include federal funds sold and short-term investments, were $230.9 million at June 30, 2019 compared to $171.3 million at December 31, 2018.  The increase in these balances related primarily to the decrease in our loan portfolio while total deposits, on the funding side of the balance sheet, were relatively stable.
 
Securities: Debt securities available for sale were $222.8 million at June 30, 2019 compared to $227.0 million at December 31, 2018. The balance at June 30, 2019 primarily consisted of U.S. agency securities, agency mortgage backed securities and various municipal investments. Our held to maturity portfolio was $70.3 million at December 31, 2018 and $79.1 million at June 30, 2019.  Our held to maturity portfolio is comprised of state, municipal and privately placed commercial bonds.
 
Portfolio Loans and Asset Quality: Total portfolio loans decreased by $62.1 million in the first six months of 2019 and were $1.34 billion at June 30, 2019 compared to $1.41 billion at December 31, 2018. During the first six months of 2019, our commercial portfolio decreased by $51.5 million, while our consumer portfolio decreased by $5.7 million and our residential mortgage portfolio decreased by $4.9 million.
 
Mortgage loans originated for portfolio are typically adjustable rate loans as well as fixed rate loans that conform to secondary market requirements and have a term of fifteen years or less.  Mortgage loans originated for portfolio in the first six months of 2019 decreased $19.9 million compared to the same period in 2018, from $34.9 million in the first six months of 2018 to $15.0 million in the same period in 2019.
 
The volume of residential mortgage loans originated for sale in the first six months of 2019 increased $15.3 million compared to the same period in 2018. Residential mortgage loans originated for sale were $28.8 million in the first six months of 2019 compared to $13.5 million in the first six months of 2018.

-42-

The following table shows our loan origination activity for loans to be held in portfolio during the first six months of 2019 and 2018, broken out by loan type and also shows average originated loan size (dollars in thousands):

   
Six months ended June 30, 2019
   
Six months ended June 30, 2018
 
   
Portfolio
Originations
   
Percent of
Total
Originations
   
Average
Loan Size
   
Portfolio
Originations
   
Percent of
Total
Originations
   
Average
Loan Size
 
Commercial real estate:
                                   
Residential developed
 
$
4,770
     
2.8
%
   
477
   
$
12,608
     
5.0
%
 
$
970
 
Unsecured to residential developers
   
     
     
     
     
     
 
Vacant and unimproved
   
2,179
     
1.2
     
436
     
8,275
     
3.3
     
828
 
Commercial development
   
     
     
     
250
     
0.1
     
250
 
Residential improved
   
20,459
     
11.9
     
280
     
41,426
     
16.3
     
505
 
Commercial improved
   
34,899
     
20.3
     
1,203
     
16,408
     
6.5
     
547
 
Manufacturing and industrial
   
9,478
     
5.5
     
1,053
     
36,183
     
14.3
     
1,508
 
Total commercial real estate
   
71,785
     
41.7
     
570
     
115,150
     
45.4
     
720
 
Commercial and industrial
   
66,678
     
38.8
     
580
     
80,188
     
31.6
     
524
 
Total commercial
   
138,463
     
80.5
     
575
     
195,338
     
77.0
     
624
 
Consumer
                                               
Residential mortgage
   
15,010
     
8.7
     
235
     
34,878
     
13.7
     
226
 
Unsecured
   
     
     
     
     
     
 
Home equity
   
17,079
     
9.9
     
102
     
21,473
     
8.5
     
88
 
Other secured
   
1,534
     
0.9
     
27
     
2,059
     
0.8
     
27
 
Total consumer
   
33,623
     
19.5
     
117
     
58,410
     
23.0
     
123
 
Total loans
 
$
172,086
     
100.0
%
   
326
   
$
253,748
     
100.0
%
   
346
 

The following table shows a breakout of our commercial loan activity during the first six months of 2019 and 2018 (dollars in thousands):

   
Six Months
Ended
June 30,
2019
   
Six Months
Ended
June 30,
2018
 
Commercial loans originated
 
$
138,463
   
$
195,338
 
Repayments of commercial loans
   
(170,076
)
   
(161,822
)
Change in undistributed - available credit
   
(19,910
)
   
(35,190
)
Net decrease in total commercial loans
 
$
(51,523
)
 
$
(1,674
)

Overall, the commercial loan portfolio decreased $51.5 million in the first six months of 2019.  Our commercial and industrial portfolio decreased by $46.7 million while our commercial real estate loans decreased by $4.8 million.  Our production of commercial loans decreased by $56.9 million from $195.3 million in the first six months of 2018 to $138.5 million in the same period of 2019.  Our commercial and industrial portfolio is subject to seasonal fluctuations and we typically experience large paydowns on agricultural credits and loans to automobile, recreational vehicle and boat dealers in the first half of each year. The seasonal paydowns in these loan categories amounted to $38.4 million in the second quarter of 2019.  We also had two large relationships pay off during the first quarter of 2019, one of which amounted to $8.5 million resulting from the sale of the business and we had two relationships totaling $7.9 million pay off during the second quarter of 2019 resulting from the sale of their businesses.
 
Commercial and commercial real estate loans remained our largest loan segment and accounted for approximately 76.7% and 77.0% of the total loan portfolio at June 30, 2019 and December 31, 2018, respectively. Residential mortgage and consumer loans comprised approximately 23.3% and 23.0% of total loans at June 30, 2019 and December 31, 2018, respectively.
 
-43-

A further breakdown of the composition of the loan portfolio is shown in the table below (in thousands):

   
June 30, 2019
   
December 31, 2018
 
   
Balance
   
Percent of
Total Loans
   
Balance
   
Percent of
Total Loans
 
Commercial real estate: (1)
                       
Residential developed
 
$
14,582
     
1.1
%
 
$
14,825
     
1.1
%
Unsecured to residential developers
   
     
     
     
 
Vacant and unimproved
   
37,455
     
2.8
     
44,169
     
3.1
 
Commercial development
   
689
     
0.1
     
712
     
0.1
 
Residential improved
   
98,608
     
7.3
     
98,500
     
7.0
 
Commercial improved
   
292,381
     
21.8
     
295,618
     
21.0
 
Manufacturing and industrial
   
120,228
     
8.9
     
114,887
     
8.2
 
Total commercial real estate
   
563,943
     
42.0
     
568,711
     
40.5
 
Commercial and industrial
   
466,590
     
34.7
     
513,345
     
36.5
 
Total commercial
   
1,030,533
     
76.7
     
1,082,056
     
77.0
 
Consumer
                               
Residential mortgage
   
233,271
     
17.4
     
238,174
     
16.9
 
Unsecured
   
338
     
     
130
     
 
Home equity
   
72,676
     
5.4
     
78,503
     
5.6
 
Other secured
   
6,694
     
0.5
     
6,795
     
0.5
 
Total consumer
   
312,979
     
23.3
     
323,602
     
23.0
 
Total loans
 
$
1,343,512
     
100.0
%
 
$
1,405,658
     
100.0
%

(1)
Includes both owner occupied and non-owner occupied commercial real estate.
 
Commercial real estate loans accounted for 42.0% and 40.5% of the total loan portfolio at June 30, 2019 and December 31, 2018, respectively, and consisted primarily of loans to business owners and developers of owner and non-owner occupied commercial properties and loans to developers of single and multi-family residential properties. In the table above, we show our commercial real estate portfolio by loans secured by residential and commercial real estate, and by stage of development. Improved loans are generally secured by properties that are under construction or completed and placed in use. Development loans are secured by properties that are in the process of development or fully developed. Vacant and unimproved loans are secured by raw land for which development has not yet begun and agricultural land.
 
Our consumer residential mortgage loan portfolio, which also includes residential construction loans made to individual homeowners, comprised 17.4% of portfolio loans at June 30, 2019 and 16.9% at December 31, 2018.  We expect to continue to retain in our loan portfolio certain types of residential mortgage loans (primarily high quality, low loan-to-value loans) in an effort to continue to diversify our credit risk and deploy our excess liquidity.
 
The volume of residential mortgage loans originated for sale during the first six months of 2019 increased from the first six months of 2018 as a result of interest rate conditions.  The decrease in market interest rates in 2019 has caused an increase in refinancing of fixed rate mortgages which we sell into the secondary market.
 
Our portfolio of other consumer loans includes loans secured by personal property and home equity fixed term and line of credit loans. Consumer loans decreased by $5.7 million to $79.7 million at June 30, 2019 from $85.4 million at December 31, 2018, due primarily to a decrease in home equity loans.  These other consumer loans comprised 5.9% of our portfolio loans at June 30, 2019 and 6.1% at December 31, 2018.
 
Our loan portfolio is reviewed regularly by our senior management, our loan officers, and an internal loan review team that is independent of our loan originators and credit administration. An administrative loan committee consisting of senior management and seasoned lending and collections personnel meets quarterly to manage our internal watch list and proactively manage high risk loans.
 
When reasonable doubt exists concerning collectability of interest or principal of one of our loans, the loan is placed in nonaccrual status. Any interest previously accrued but not collected is reversed and charged against current earnings.
 
Nonperforming assets are comprised of nonperforming loans, foreclosed assets and repossessed assets. At June 30, 2019, nonperforming assets totaled $3.4 million compared to $4.7 million at December 31, 2018. There were no additions to other real estate owned in the first six months of 2019 compared to $293,000 of additions in the first six months of 2018.  At June 30, 2019, there were no loans in redemption, so we expect there to be few additions to other real estate owned in 2019.  Proceeds from sales of foreclosed properties were $382,000 in the first six months of 2019, resulting in net realized gain on sales of $79,000.  Proceeds from sales of foreclosed properties were $1.8 million in the first six months of 2018 resulting in net realized loss on sales of $132,000.
 
Nonperforming loans include loans on nonaccrual status and loans delinquent more than 90 days but still accruing. As of June 30, 2019, nonperforming loans were negligible and totaled $293,000, or 0.02% of total portfolio loans, compared to $1.3 million, or 0.09% of total portfolio loans, at December 31, 2018.
 
-44-

Nonperforming loans at June 30, 2019 consisted of $102,000 of commercial real estate loans and $191,000 of consumer and residential mortgage loans.

Foreclosed and repossessed assets include assets acquired in settlement of loans. Foreclosed assets totaled $3.1 million at June 30, 2019 and $3.4 million at December 31, 2018. The entire balance at June 30, 2019 was comprised of eight commercial real estate properties. All properties acquired through or in lieu of foreclosure are initially transferred at their fair value less estimated costs to sell and then evaluated monthly for impairment after transfer using a lower of cost or market approach. Updated property valuations are obtained at least annually on all foreclosed assets.
 
At June 30, 2019, our foreclosed asset portfolio had a weighted average age held in portfolio of 7.54 years. Below is a breakout of our foreclosed asset portfolio at June 30, 2019 and December 31, 2018 by property type and the percentages the property has been written down since taken into our possession and the combined writedown percentage, including losses taken when the property was loan collateral (dollars in thousands):

   
June 30, 2019
   
December 31, 2018
 
Foreclosed Asset Property Type
 
Carrying
Value
   
Foreclosed
Asset
Writedown
   
Combined
Writedown
(Loan and
Foreclosed
Asset)
   
Carrying
Value
   
Foreclosed
Asset
Writedown
   
Combined
Writedown
(Loan and
Foreclosed
Asset)
 
Single Family
   
     
%
   
%
   
     
%
   
%
Residential Lot
   
     
     
     
38
     
57.6
     
70.1
 
Multi-Family
   
     
     
     
     
     
 
Vacant Land
   
122
     
55.7
     
64.5
     
352
     
40.5
     
46.6
 
Residential Development
   
686
     
41.6
     
84.1
     
815
     
38.6
     
82.3
 
Commercial Office
   
     
     
     
     
     
 
Commercial Industrial
   
     
     
     
     
     
 
Commercial Improved
   
2,259
     
     
     
2,175
     
     
 
   
$
3,067
     
17.3
     
55.7
   
$
3,380
     
19.2
     
55.4
 

The following table shows the composition and amount of our nonperforming assets (dollars in thousands):

   
June 30,
2019
   
December 31,
2018
 
Nonaccrual loans
 
$
211
   
$
1,303
 
Loans 90 days or more delinquent and still accruing
   
82
     
1
 
Total nonperforming loans (NPLs)
   
293
     
1,304
 
Foreclosed assets
   
3,067
     
3,380
 
Repossessed assets
   
     
 
Total nonperforming assets (NPAs)
 
$
3,360
   
$
4,684
 
NPLs to total loans
   
0.02
%
   
0.09
%
NPAs to total assets
   
0.17
%
   
0.24
%

The following table shows the composition and amount of our troubled debt restructurings (TDRs) at June 30, 2019 and December 31, 2018 (dollars in thousands):

 
June 30, 2019
 
December 31, 2018
 
 
Commercial
 
Consumer
 
Total
 
Commercial
 
Consumer
 
Total
 
Performing TDRs
 
$
5,954
   
$
5,466
   
$
11,420
   
$
9,682
   
$
6,347
   
$
16,029
 
Nonperforming TDRs (1)
   
102
     
     
102
     
124
     
     
124
 
Total TDRs
 
$
6,056
   
$
5,466
   
$
11,522
   
$
9,806
   
$
6,347
   
$
16,153
 

(1)
Included in nonperforming asset table above
 
We had a total of $11.5 million and $16.2 million of loans whose terms have been modified in TDRs as of June 30, 2019 and December 31, 2018, respectively.  These loans may have involved the restructuring of terms to allow customers to mitigate the risk of foreclosure by meeting a lower loan payment requirement based upon their current cash flow.  These may also include loans that renewed at existing contractual rates, but below market rates for comparable credit.  For each restructuring, a comprehensive credit underwriting analysis of the borrower’s financial condition and prospects of repayment under the revised terms is performed to assess whether the structure can be successful and whether cash flows will be sufficient to support the restructured debt.  An analysis is also performed to determine whether the restructured loan should be on accrual status.  Generally, if the loan is on accrual at the time of restructure, it will remain on accrual after the restructuring.  In some cases, a nonaccrual loan may be placed on accrual at restructuring if the loan’s actual payment history demonstrates it would have cash flowed under the restructured terms.  After six consecutive payments under the restructured terms, a nonaccrual restructured loan is reviewed for possible upgrade to accruing status.  In situations where there is a subsequent modification or renewal and the loan is brought to market terms, including a contractual interest rate not less than a market interest rate for new debt with similar credit risk characteristics, the TDR and impaired designations may be removed.  Total TDRs decreased by $4.6 million from December 31, 2018 to June 30, 2019 due to payoffs and paydowns on existing TDRs exceeding new additions.  There were 99 loans identified as TDRs at June 30, 2019 compared to 123 loans at December 31, 2018.
 
-45-

As with other impaired loans, an allowance for loan loss is estimated for each TDR based on the most likely source of repayment for each loan.  For impaired commercial real estate loans that are collateral dependent, the allowance is computed based on the fair value of the underlying collateral, less estimated costs to sell.  For impaired commercial loans where repayment is expected from cash flows from business operations, the allowance is computed based on a discounted cash flow computation.  Certain groups of TDRs, such as residential mortgages, have common characteristics and for them the allowance is computed based on a discounted cash flow computation on the change in weighted rate for the pool.  The allowance allocations for commercial TDRs where we have reduced the contractual interest rate are computed by measuring cash flows using the new payment terms discounted at the original contractual rate.
 
Allowance for loan losses: The allowance for loan losses at June 30, 2019 was $16.9 million, an increase of $10,000 from December 31, 2018.  The allowance for loan losses represented 1.26% of total portfolio loans at June 30, 2019 and 1.20% at December 31, 2018.  The allowance for loan losses to nonperforming loan coverage ratio increased from 1294% at December 31, 2018 to 5763.1% at June 30, 2019.
 
The table below shows the changes in certain credit metrics over the past five quarters (dollars in millions):

   
Quarter Ended
June 30,
2019
   
Quarter Ended
March 31,
2019
   
Quarter Ended
December 31,
2018
   
Quarter Ended
September 30,
2018
   
Quarter Ended
June 30,
2018
 
Commercial loans
 
$
1,030.6
   
$
1,066.7
   
$
1,082.1
   
$
1,020.6
   
$
1,005.5
 
Nonperforming loans
   
0.3
     
0.4
     
1.3
     
0.1
     
0.1
 
Other real estate owned and repo assets
   
3.1
     
3.3
     
3.4
     
3.5
     
3.9
 
Total nonperforming assets
   
3.4
     
3.7
     
4.7
     
3.6
     
4.0
 
Net charge-offs (recoveries)
   
(0.2
)
   
(0.3
)
   
0.2
     
(0.1
)
   
(0.3
)
Total delinquencies
   
0.4
     
0.7
     
0.9
     
0.5
     
0.5
 

We have had net loan recoveries in seventeen of the past eighteen quarters.  Our total delinquencies have continued to be negligible and were $360,000 at June 30, 2019 and $877,000 at December 31, 2018.  Our delinquency percentage at June 30, 2019 was just 0.03%.
 
These factors all impact our necessary level of allowance for loan losses and our provision for loan losses. The allowance for loan losses increased $10,000 in the first six months of 2019.  We recorded a negative provision for loan losses of $450,000 for the six months ended June 30, 2019 compared to a negative $400,000 for the same period of 2018.  Net loan recoveries were $460,000 for the six months ended June 30, 2019, compared to net recoveries of $495,000 for the same period in 2018. The ratio of net recoveries to average loans was -0.07% on an annualized basis for the first six months of 2019 and for the first six months of 2018.
 
We are encouraged by the reduced level of gross charge-offs over recent quarters. We do, however, recognize that future charge-offs and resulting provisions for loan losses are expected to be impacted by the timing and extent of changes in the overall economy and the real estate markets.
 
Our allowance for loan losses is maintained at a level believed appropriate based upon our assessment of the probable estimated losses inherent in the loan portfolio. Our methodology for measuring the appropriate level of allowance and related provision for loan losses relies on several key elements, which include specific allowances for loans considered impaired, general allowance for commercial loans not considered impaired based upon applying our loan rating system, and general allocations based on historical trends for homogeneous loan groups with similar risk characteristics.
 
Overall, impaired loans declined by $5.4 million to $11.7 million at June 30, 2019 compared to $17.2 million at December 31, 2018.  The specific allowance for impaired loans increased $132,000 to $1.2 million at June 30, 2019, compared to $1.1 million at December 31, 2018.  The specific allowance for impaired loans represented 10.5% of total impaired loans at June 30, 2019 and 6.4% at December 31, 2018.
 
The general allowance allocated to commercial loans that were not considered to be impaired was based upon the internal risk grade of such loans.  We use a loan rating method based upon an eight point system.  Loans are stratified between real estate secured and non-real estate secured.  The real estate secured portfolio is further stratified by the type of real estate.  Each stratified portfolio is assigned a loss allocation factor.  A higher numerical grade assigned to a loan category generally results in a greater allocation percentage.  Changes in risk grade of loans affect the amount of the allowance allocation.
 
The determination of our loss factors is based upon our actual loss history by loan grade and adjusted for significant factors that, in management’s judgment, affect the collectability of the portfolio as of the analysis date.  We use a rolling 18 month actual net chargeoff history as the base for our computation.  Over the past few years, the 18 month period computations have reflected sizeable decreases in net chargeoff experience.  We addressed this volatility in the qualitative factor considerations applied in our allowance for loan losses computation. Adjustments to the qualitative factors also involved consideration of different loss periods for the Bank, including 12, 24, 36, 48 and 60 month periods. We also considered the extended period of improved asset quality in assessing the overall qualitative component.  Considering the change in our qualitative factors and our commercial loan portfolio balances, the general allowance allocated to commercial loans was $12.7 million at June 30, 2019 and $12.8 million at December 31, 2018.  The qualitative component of our allowance allocated to commercial loans was $11.5 million at June 30, 2019, down from $12.0 million at December 31, 2018.
 
-46-

Groups of homogeneous loans, such as residential real estate and open- and closed-end consumer loans, receive allowance allocations based on loan type.  A rolling 12 month (four quarter) historical loss experience period was applied to residential mortgage and consumer loan portfolios.  As with commercial loans that are not considered impaired, the determination of the allowance allocation percentage is based principally on our historical loss experience.  These allocations are adjusted for consideration of general economic and business conditions, credit quality and delinquency trends, collateral values, and recent loss experience for these similar pools of loans.  The homogeneous loan allowance was $2.9 million at June 30, 2019 and $3.0 million at December 31, 2018.
 
The allowance allocations are not intended to imply limitations on usage of the allowance for loan losses.  The entire allowance for loan losses is available for any loan losses without regard to loan type.
 
Premises and Equipment:   Premises and equipment totaled $44.4 million at June 30, 2019, down $438,000 from $44.9 million at December 31, 2018.

Deposits and Other Borrowings: Total deposits decreased $15.6 million to $1.66 billion at June 30, 2019, as compared to $1.68 billion at December 31, 2018.  Non-interest checking account balances decreased $8.8 million during the first six months of 2019.  Interest bearing demand account balances decreased $33.1 million and savings and money market account balances increased $5.5 million in the first six months of 2019.  Certificates of deposits increased by $20.8 million in the first six months of 2019.  We believe our success in maintaining the balances of personal and business checking and savings accounts was primarily attributable to our focus on quality customer service, the desire of customers to deal with a local bank, the convenience of our branch network and the breadth and depth of our sophisticated product line.
 
Noninterest bearing demand accounts comprised 29% of total deposits at both June 30, 2019 and December 31, 2018.  These balances typically increase at year end for many of our commercial customers, then decline in the first quarter.  Because of the generally low rates paid on interest bearing account alternatives, many of our business customers chose to keep their balances in these more liquid noninterest bearing demand account types.  Interest bearing demand, including money market and savings accounts, comprised 62% of total deposits at June 30, 2019 and 64% at December 31, 2018. Time accounts as a percentage of total deposits were 9% at June 30, 2019 and 7% December 31, 2018.
 
At both June 30, 2019 and December 31, 2018, borrowed funds totaled $101.2 million including $60.0 million of Federal Home Loan Bank (“FHLB”) advances and $41.2 million in long-term debt associated with trust preferred securities.  Borrowed funds were unchanged in the first six months of 2019 primarily due to the scheduled maturity of a $10.0 million FHLB advance in February 2019 being replaced with the addition of a $10.0 million FHLB advance in February 2019.
 
CAPITAL RESOURCES
 
Total shareholders’ equity of $205.5 million at June 30, 2019 increased $14.7 million from $190.9 million at December 31, 2018. The increase was primarily a result of net income of $15.6 million earned in the first six months of 2019 and an increase of $3.6 million in accumulated other comprehensive income, partially offset by a payment of $4.8 million in cash dividends to shareholders.  The Bank was categorized as “well capitalized” at June 30, 2019.
 
In July 2013, the Board of Governors of the Federal Reserve Board and the FDIC approved the final rules implementing the Basel Committee on Banking Supervision’s capital guidelines for U.S. banks (commonly known as Basel III). Under the rules, minimum requirements increased for both the quantity and quality of capital held by the Company and the Bank. The rules include a common equity Tier 1 capital to risk-weighted assets ratio (CET1 ratio) of 4.5% and a capital conservation buffer of 2.5% of risk-weighted assets, effectively resulted in a minimum CET1 ratio of 7.0%. Basel III raised the minimum ratio of Tier 1 capital to risk-weighted assets from 4.0% to 6.0% (which, with the capital conservation buffer, effectively results in a minimum Tier 1 capital ratio of 8.5%), effectively resulted in a minimum total capital to risk-weighted assets ratio of 10.5% (with the capital conservation buffer), and required a minimum leverage ratio of 4.0%. Basel III also made changes to risk weights for certain assets and off-balance-sheet exposures. The capital ratios for the Company and the Bank under Basel III have continued to exceed the well capitalized minimum capital requirements.
 
The following table shows our regulatory capital ratios (on a consolidated basis) for the past several quarters:

Macatawa Bank Corporation
 
June 30,
2019
   
March 31,
2019
   
Dec 31,
2018
   
Sept 30,
2018
   
June 30,
2018
 
Total capital to risk weighted assets
   
16.8
%
   
16.1
%
   
15.5
%
   
15.8
%
   
15.5
%
Common Equity Tier 1 to risk weighted assets
   
13.1
     
12.6
     
12.0
     
12.1
     
11.8
 
Tier 1 capital to risk weighted assets
   
15.7
     
15.1
     
14.5
     
14.7
     
14.4
 
Tier 1 capital to average assets
   
12.3
     
12.2
     
12.1
     
11.9
     
11.9
 

Approximately $40.0 million of trust preferred securities outstanding at June 30, 2019 qualified as Tier 1 capital.
 
-47-

LIQUIDITY
 
Liquidity of Macatawa Bank: The liquidity of a financial institution reflects its ability to manage a variety of sources and uses of funds. Our Consolidated Statements of Cash Flows categorize these sources and uses into operating, investing and financing activities. We primarily focus on developing access to a variety of borrowing sources to supplement our deposit gathering activities and provide funds for our investment and loan portfolios. Our sources of liquidity include our borrowing capacity with the FRB’s discount window, the Federal Home Loan Bank, federal funds purchased lines of credit and other secured borrowing sources with our correspondent banks, loan payments by our borrowers, maturity and sales of our securities available for sale, growth of our deposits, federal funds sold and other short-term investments, and the various capital resources discussed above.
 
Liquidity management involves the ability to meet the cash flow requirements of our customers. Our customers may be either borrowers with credit needs or depositors wanting to withdraw funds. Our liquidity management involves periodic monitoring of our assets considered to be liquid and illiquid, and our funding sources considered to be core and non-core and short-term (less than 12 months) and long-term. We have established parameters that monitor, among other items, our level of liquid assets to short-term liabilities, our level of non-core funding reliance and our level of available borrowing capacity. We maintain a diversified wholesale funding structure and actively manage our maturing wholesale sources to reduce the risk to liquidity shortages. We have also developed a contingency funding plan to stress test our liquidity requirements arising from certain events that may trigger liquidity shortages, such as rapid loan growth in excess of normal growth levels or the loss of deposits and other funding sources under extreme circumstances.
 
We have actively pursued initiatives to maintain a strong liquidity position.  The Bank has reduced its reliance on non-core funding sources, including brokered deposits, and focused on achieving a non-core funding dependency ratio below its peer group average.  We have had no brokered deposits on our balance sheet since December 2011.  We continue to maintain significant on-balance sheet liquidity.  At June 30, 2019, the Bank held $199.9 million of federal funds sold and other short-term investments.  In addition, the Bank had available borrowing capacity from correspondent banks of approximately $356.7 million as of June 30, 2019.
 
In the normal course of business, we enter into certain contractual obligations, including obligations which are considered in our overall liquidity management.  The table below summarizes our significant contractual obligations at June 30, 2019 (dollars in thousands):

   
Less than
1 year
   
1-3 years
   
3-5 years
   
More than
5 years
 
Long term debt
 
$
   
$
   
$
   
$
41,238
 
Time deposit maturities
   
92,814
     
51,796
     
1,726
     
 
Other borrowed funds
   
     
10,000
     
20,000
     
30,000
 
Operating lease obligations
   
329
     
237
     
65
     
 
Total
 
$
93,143
   
$
62,033
   
$
21,791
   
$
71,238
 

In addition to normal loan funding, we also maintain liquidity to meet customer financing needs through unused lines of credit, unfunded loan commitments and standby letters of credit.  The level and fluctuation of these commitments is also considered in our overall liquidity management.  At June 30, 2019, we had a total of $505.8 million in unused lines of credit, $101.8 million in unfunded loan commitments and $18.6 million in standby letters of credit.
 
Liquidity of Holding Company: The primary sources of liquidity for the Company are dividends from the Bank, existing cash resources and the capital markets if the need to raise additional capital arises.  Banking regulations and the laws of the State of Michigan in which our Bank is chartered limit the amount of dividends the Bank may declare and pay to the Company in any calendar year.  Under the state law limitations, the Bank is restricted from paying dividends to the Company in excess of retained earnings.  In 2018, the Bank paid dividends to the Company totaling $11.1 million.  In the same period, the Company paid dividends to its shareholders totaling $8.5 million.  On February 26, 2019, the Bank paid a dividend totaling $2.9 million to the Company in anticipation of the common share cash dividend of $0.07 per share paid on February 27, 2019 to shareholders of record on February 12, 2019.  The cash distributed for this cash dividend payment totaled $2.4 million.  On May 29, 2019, the Bank paid a dividend totaling $3.0 million to the Company in anticipation of the common share cash dividend of $0.07 per share paid on May 30, 2019 to shareholders of record on May 14, 2019.  The cash distributed for this cash dividend payment totaled $2.4 million.  The Company retained the remaining balance in each period for general corporate purposes.  At June 30, 2019, the Bank had a retained earnings balance of $75.7 million.
 
During 2018, the Company received payments from the Bank totaling $5.8 million, representing the Bank’s intercompany tax liability for the 2018 tax year, in accordance with the Company’s tax allocation agreement.  In the same period, the Company made tax payments totaling $5.3 million.
 
The Company has the right to defer interest payments for 20 consecutive quarters on its trust preferred securities if necessary for liquidity purposes.  During the deferral period, the Company may not declare or pay any dividends on its common stock or make any payment on any outstanding debt obligations that rank equally with or junior to the trust preferred securities.
 
-48-

The Company’s cash balance at June 30, 2019 was $6.8 million.  The Company believes that it has sufficient liquidity to meet its cash flow obligations.
 
CRITICAL ACCOUNTING POLICIES AND ESTIMATES:
 
To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions based on available information.  These estimates and assumptions affect the amounts reported in the financial statements and future results could differ.  The allowance for loan losses, other real estate owned valuation, loss contingencies, revenue recognition and income taxes are deemed critical due to the required level of management judgment and the use of estimates, making them particularly subject to change.
 
Our methodology for determining the allowance for loan losses and the related provision for loan losses is described above in the “Allowance for Loan Losses” discussion.  This area of accounting requires significant judgment due to the number of factors which can influence the collectability of a loan.  Unanticipated changes in these factors could significantly change the level of the allowance for loan losses and the related provision for loan losses.  Although, based upon our internal analysis, and in our judgment, we believe that we have provided an adequate allowance for loan losses, there can be no assurance that our analysis has properly identified all of the probable losses in our loan portfolio.  As a result, we could record future provisions for loan losses that may be significantly different than the levels that we recorded in the first six months of 2019.
 
Assets acquired through or instead of foreclosure, primarily other real estate owned, are initially recorded at fair value less estimated costs to sell when acquired, establishing a new cost basis.  New real estate appraisals are generally obtained at the time of foreclosure and are used to establish fair value.  If fair value declines, a valuation allowance is recorded through expense.  Estimating the initial and ongoing fair value of these properties involves a number of factors and judgments including holding time, costs to complete, holding costs, discount rate, absorption and other factors.
 
Loss contingencies are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated.  This, too, is an accounting area that involves significant judgment.  Although, based upon our judgment, internal analysis, and consultations with legal counsel we believe that we have properly accounted for loss contingencies, future changes in the status of such contingencies could result in a significant change in the level of contingent liabilities and a related impact to operating earnings.
 
Noninterest revenue is recognized in accordance with contractual requirements and as we fulfill our obligations under contractual terms.  Most of our noninterest revenue comes from services that are transaction based and such revenue is recognized as the related service is provided.
 
Our accounting for income taxes involves the valuation of deferred tax assets and liabilities primarily associated with differences in the timing of the recognition of revenues and expenses for financial reporting and tax purposes.  At June 30, 2019, we had gross deferred tax assets of $4.2 million and gross deferred tax liabilities of $2.0 million resulting in a net deferred tax asset of $2.2 million.  Accounting standards require that companies assess whether a valuation allowance should be established against their deferred tax assets based on the consideration of all available evidence using a “more likely than not” standard.  At December 31, 2018, a valuation allowance of $92,000 was established against a capital loss carryforward created by the liquidation of the assets of a partnership interest the Bank acquired through a loan settlement thereby reducing net deferred tax assets.  This valuation allowance was maintained at June 30, 2019, resulting in a net deferred tax asset balance of $2.1 million.  With the positive results in 2018 and the first six months of 2019, we concluded at June 30, 2019 that no other valuation allowance on our net deferred tax asset was required.  Changes in tax laws, changes in tax rates, changes in ownership and our future level of earnings can impact the ultimate realization of our net deferred tax asset.
 
Item 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
 
Our primary market risk exposure is interest rate risk and, to a lesser extent, liquidity risk. All of our transactions are denominated in U.S. dollars with no specific foreign exchange exposure. Macatawa Bank has only limited agricultural-related loan assets, and therefore has no significant exposure to changes in commodity prices.
 
Our balance sheet has sensitivity, in various categories of assets and liabilities, to changes in prevailing rates in the U.S. for prime rate, mortgage rates, U.S. Treasury rates and various money market indexes. Our asset/liability management process aids us in providing liquidity while maintaining a balance between interest earning assets and interest bearing liabilities.
 
We utilize a simulation model as our primary tool to assess the direction and magnitude of variations in net interest income and the economic value of equity (“EVE”) resulting from potential changes in market interest rates. Key assumptions in the model include contractual cash flows and maturities of interest-sensitive assets and interest-sensitive liabilities, prepayment speeds on certain assets, and changes in market conditions impacting loan and deposit pricing. We also include pricing floors on discretionary priced liability products which limit how low various checking and savings products could go under declining interest rates. These floors reflect our pricing philosophy in response to changing interest rates.
 
We forecast the next twelve months of net interest income under an assumed environment of gradual changes in market interest rates under various scenarios. The resulting change in net interest income is an indication of the sensitivity of our earnings to directional changes in market interest rates. The simulation also measures the change in EVE, or the net present value of our assets and liabilities, under an immediate shift, or shock, in interest rates under various scenarios, as calculated by discounting the estimated future cash flows using market-based discount rates.
 
-49-

The following table shows the impact of changes in interest rates on net interest income over the next twelve months and EVE based on our balance sheet as of June 30, 2019 (dollars in thousands):

Interest Rate Scenario
 
Economic
Value of
Equity
   
Percent
Change
   
Net Interest
Income
   
Percent
Change
 
Interest rates up 200 basis points
 
$
281,604
     
(1.37
)%
 
$
65,734
     
4.78
%
Interest rates up 100 basis points
   
284,419
     
(0.39
)
   
64,243
     
2.40
 
No change
   
285,523
     
     
62,735
     
 
Interest rates down 100 basis points
   
268,022
     
(6.13
)
   
61,179
     
(2.48
)
Interest rates down 200 basis points
   
262,946
     
(7.91
)
   
58,785
     
(6.30
)

If interest rates were to increase, this analysis suggests that we are positioned for an improvement in net interest income over the next twelve months.
 
We also forecast the impact of immediate and parallel interest rate shocks on net interest income under various scenarios to measure the sensitivity of our earnings under extreme conditions.
 
The quarterly simulation analysis is monitored against acceptable interest rate risk parameters by the Asset/Liability Committee and reported to the Board of Directors.
 
In addition to changes in interest rates, the level of future net interest income is also dependent on a number of other variables, including: the growth, composition and absolute levels of loans, deposits, and other earning assets and interest-bearing liabilities; economic and competitive conditions; potential changes in lending, investing and deposit gathering strategies; and client preferences.
 
Item 4:
CONTROLS AND PROCEDURES
 
(a)
Evaluation of Disclosure Controls and Procedures. Under the supervision and with the participation of our management, including our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Exchange Act Rule 13a-15(e) as of June 30, 2019, the end of the period covered by this report.
 
In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, as the Company’s are designed to do, and management necessarily was required to apply its judgment in evaluating whether the benefits of the controls and procedures that the Company adopts outweigh their costs.
 
Our CEO and CFO, after evaluating the effectiveness of the Company’s disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e)) as of the end of the period covered by this report, have concluded that the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Commission’s rules and forms.
 
(b)
Changes in Internal Controls. During the period covered by this report, there have been no changes in the Company’s internal control over financial reporting that have materially affected or are reasonably likely to materially affect the Company’s internal control over financial reporting.

-50-

PART II – OTHER INFORMATION

Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds.

   
Total
Number of
Shares
Purchased
   
Average
Price Paid
Per Share
   
Total Number of
Shares purchased as
Part of Publicly
Announced Plans or
Programs
 
Period
                 
April 1 - April 30, 2019
                 
Employee Transactions
   
452
   
$
9.94
     
 
May 1 - May 31, 2019
                       
Employee Transactions
   
     
     
 
June 1 - June 30, 2019
                       
Employee Transactions
   
     
     
 
Total for Second Quarter ended June 30, 2019
                       
Employee Transactions
   
452
   
$
9.94
     
 

Item 6.
EXHIBITS.

Restated Articles of Incorporation. Previously filed with the Commission on October 27, 2016 in Macatawa Bank Corporation’s Quarterly Report on Form 10-Q, Exhibit 3.1. Here incorporated by reference.
Bylaws. Previously filed with the Commission on February 19, 2015 in Macatawa Bank Corporation’s Annual Report on Form 10-K for the year ended December 31, 2014, Exhibit 3.2. Here incorporated by reference.
Restated Articles of Incorporation. Exhibit 3.1 is here incorporated by reference.
Bylaws. Exhibit 3.2 is here incorporated by reference.
4.3
Long-Term Debt. The registrant has outstanding long-term debt which at the time of this report does not exceed 10% of the registrant’s total consolidated assets. The registrant agrees to furnish copies of the agreements defining the rights of holders of such long-term debt to the SEC upon request.
Certification of Chief Executive Officer.
Certification of Chief Financial Officer.
Certification pursuant to 18 U.S.C. Section 1350.
101.INS
XBRL Instance Document
101.SCH
XBRL Taxonomy Extension Schema Document
101.CAL
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
XBRL Taxonomy Extension Label Linkbase Document
101.PRE
XBRL Taxonomy Extension Presentation Linkbase Document

-51-

SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 
MACATAWA BANK CORPORATION
   
 
/s/ Ronald L. Haan
 
Ronald L. Haan
 
Chief Executive Officer
 
(Principal Executive Officer)
   
 
/s/ Jon W. Swets
 
Jon W. Swets
 
Senior Vice President and
 
Chief Financial Officer
 
(Principal Financial and Accounting Officer)
   
Dated: July 25, 2019


-52-