MERCANTILE BANK CORP (MBWM)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1042729. Latest filing source: 0001437749-26-005997.
Informational only - descriptive public-record data, not investment advice.
Business
Read MBWM's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read MBWM's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 330,194,000 | USD | 2025 | 2026-02-27 |
| Net income | 88,753,000 | USD | 2025 | 2026-02-27 |
| Assets | 6,835,219,000 | USD | 2025 | 2026-02-27 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-27. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001042729.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 118,457,000 | 125,543,000 | 141,981,000 | 158,337,000 | 148,313,000 | 143,494,000 | 181,839,000 | 271,358,000 | 321,502,000 | 330,194,000 |
| Net income | 31,913,000 | 31,274,000 | 42,024,000 | 49,456,000 | 44,138,000 | 59,021,000 | 61,063,000 | 82,217,000 | 79,593,000 | 88,753,000 |
| Diluted EPS | 1.96 | 1.90 | 2.53 | 3.01 | 2.71 | 3.69 | 3.85 | 5.13 | 4.93 | 5.47 |
| Operating cash flow | 34,602,000 | 38,665,000 | 61,737,000 | 44,767,000 | 37,877,000 | 64,573,000 | 119,862,000 | 66,613,000 | 101,118,000 | 17,973,000 |
| Dividends paid | 18,731,000 | 12,046,000 | 27,500,000 | 17,108,000 | 17,930,000 | 18,524,000 | 19,602,000 | 21,004,000 | 22,473,000 | 23,951,000 |
| Assets | 3,082,571,000 | 3,286,704,000 | 3,363,907,000 | 3,632,915,000 | 4,437,344,000 | 5,257,749,000 | 4,872,619,000 | 5,353,224,000 | 6,052,161,000 | 6,835,219,000 |
| Liabilities | 2,741,760,000 | 2,920,834,000 | 2,988,658,000 | 3,216,354,000 | 3,995,790,000 | 4,801,190,000 | 4,431,211,000 | 4,831,079,000 | 5,467,635,000 | 6,110,335,000 |
| Stockholders' equity | 340,811,000 | 365,870,000 | 375,249,000 | 416,561,000 | 441,554,000 | 456,559,000 | 441,408,000 | 522,145,000 | 584,526,000 | 724,884,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 26.94% | 24.91% | 29.60% | 31.23% | 29.76% | 41.13% | 33.58% | 30.30% | 24.76% | 26.88% |
| Return on equity | 9.36% | 8.55% | 11.20% | 11.87% | 10.00% | 12.93% | 13.83% | 15.75% | 13.62% | 12.24% |
| Return on assets | 1.04% | 0.95% | 1.25% | 1.36% | 0.99% | 1.12% | 1.25% | 1.54% | 1.32% | 1.30% |
| Liabilities / equity | 8.04 | 7.98 | 7.96 | 7.72 | 9.05 | 10.52 | 10.04 | 9.25 | 9.35 | 8.43 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-005997; filed 2026-02-27. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-005997; filed 2026-02-27. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-005997; filed 2026-02-27. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-005997; filed 2026-02-27. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-005997; filed 2026-02-27. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-005997; filed 2026-02-27. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-005997; filed 2026-02-27. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001437749-26-005997; filed 2026-02-27. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-07-31. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001042729.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q3 | 2022-09-30 | 1.01 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 1.31 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 1.27 | reported discrete quarter | ||
| 2023-Q3 | 2023-09-30 | 71,153,000 | 20,855,000 | 1.30 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 73,802,000 | 20,030,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 76,724,000 | 21,562,000 | 1.34 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 78,879,000 | 18,786,000 | 1.17 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 83,412,000 | 19,618,000 | 1.22 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 82,486,000 | 19,626,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 80,338,000 | 19,537,000 | 1.21 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 81,958,000 | 22,618,000 | 1.39 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 85,643,000 | 23,758,000 | 1.46 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 82,254,000 | 22,840,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 85,426,000 | 22,685,000 | 1.32 | reported discrete quarter |
| 2026-Q2 | 2026-06-30 | 86,696,000 | 25,927,000 | 1.50 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001437749-26-025168; filed 2026-07-31. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001437749-26-025168; filed 2026-07-31. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001437749-26-025168; filed 2026-07-31. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001437749-26-025168.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
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 the Company. Words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “plans,” “projects,” “indicates,” “strategy,” “future,” “likely,” “may,” “should,” “will,” and variations of such words and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence (“Future Factors”). Therefore, actual results and outcomes may materially differ from what may be expressed or forecasted in such forward-looking statements. We undertake no obligation to update, amend, or clarify forward-looking statements, whether as a result of new information, future events (whether anticipated or unanticipated), or otherwise.
Future Factors include, among others, difficulties and delays in the ongoing integration of Mercantile Bank and Eastern Michigan Bank and achieving anticipated synergies, cost savings and other benefits from the transaction; our ability to obtain timely regulatory approval for the consolidation of Eastern Michigan Bank into Mercantile Bank; our ability to successfully complete and integrate our core processing system conversion, including managing operational disruptions, customer impacts, data conversion issues, and implementation costs; our ability to maintain adequate levels of allowance for credit losses; adverse changes in interest rates and interest rate relationships; increasing rates of inflation and slower growth rates or recession; significant declines in the value of commercial real estate; market volatility; demand for products and services; climate impacts; labor markets; the degree of competition by traditional and non-traditional financial services companies; changes in banking regulation or actions by bank regulators; changes in tax laws and other laws and regulations applicable to us; changes in prices, levies, and assessments; the impact of technological advances; potential cyber-attacks, information security breaches, and other criminal activities; litigation liabilities; governmental and regulatory policy changes; the outcomes of existing or future contingencies; trends in customer behavior as well as their ability to repay loans; changes in local real estate values; damage to our reputation resulting from adverse publicity, regulatory actions, litigation, operational failures, and the failure to meet client expectations and other facts; changes in the national and local economies; unstable political and economic environments; disease outbreaks, such as the Covid-19 pandemic or similar public health threats, and measures implemented to combat them; and other risk factors, including those described in our annual report on Form 10-K for the year ended December 31, 2025. These are representative of the Future Factors that could cause a difference between an ultimate actual outcome and a forward-looking statement.
Reconciliation of U.S. GAAP to Non-GAAP Financial Measures
This report contains certain non-GAAP financial measures, including adjusted net income, adjusted noninterest expense, and adjusted diluted earnings per share, each of which excludes after-tax costs associated with (i) Mercantile’s acquisition of Eastern Michigan Financial Corporation that was completed during the fourth quarter of 2025 ($0.1 million and $0.4 million during the second quarter and first six months of 2026, respectively) , and (ii) the previously announced core and digital banking system conversion ($0.5 million and $3.5 million during the second quarter and first six months of 2026, respectively). These non-GAAP financial measures are identified in this report where they appear. We believe that presenting these non-GAAP financial measures provides investors, analysts, and other interested parties with meaningful supplementary information to assess Mercantile’s underlying operational performance by removing the effect of costs we consider to be non-recurring in nature and not reflective of Mercantile’s core operating results. These non-GAAP financial measures are used by management to evaluate Mercantile’s ongoing operations, for internal planning and forecasting purposes, and to assess period-over-period comparability. Management believes it is useful for the reader to review these non-GAAP adjusted measures alongside the GAAP measures. Our definition of these adjusted financial measures may differ from similarly named measures used by others. These non-GAAP measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for our GAAP measures.
Introduction
The following discussion compares the financial condition of Mercantile Bank Corporation and its consolidated subsidiaries, including Mercantile Bank, Eastern Michigan Bank (collectively “our banks”), Mercantile Community Partners, LLC ("MCP"), and Mercantile Insurance Center, Inc., a subsidiary of Mercantile Bank, at June 30, 2026, and December 31, 2025, and the results of operations for the three and six months ended June 30, 2026, and 2025. This discussion should be read in conjunction with the interim consolidated financial statements and footnotes included in this report. Unless the text clearly suggests otherwise, references in this report to “us,” “we,” “our” or “the Company” include Mercantile Bank Corporation and its consolidated subsidiaries referred to above.
41
Table of Contents
MERCANTILE BANK CORPORATION
Critical Accounting Policies
Accounting principles generally accepted in the United States of America (“GAAP”) are complex and require us to apply significant judgment to various accounting, reporting and disclosure matters. We must use assumptions and estimates to apply these principles where actual measurements are not possible or practical. This Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with our unaudited financial statements included in this report. For a discussion of our significant accounting estimates, see Note 1 of the Notes to our Consolidated Financial Statements included in our Form 10-K for the fiscal year ended December 31, 2025 (Commission file number 000-26719). Our critical accounting policies are highly dependent upon subjective or complex judgments, assumptions and estimates. Changes in such estimates may have a significant impact on the financial statements, and actual results may differ from those estimates. We have reviewed the application of these policies with the Audit Committee of our Board of Directors.
Allowance for Credit Losses (“allowance”): The allowance is maintained at a level we believe is adequate to absorb estimated credit losses identified and expected in the loan portfolio. Our evaluation of the adequacy of the allowance is an estimate based on historical credit loss experience, the nature and volume of the loan portfolio, information about specific borrower situations and estimated collateral values, guidance from bank regulatory agencies, and assessments of the impact of current and anticipated economic conditions on the loan portfolio. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in our judgment, should be charged-off. Credit losses are charged against the allowance when we believe the uncollectability of a loan is likely. The balance of the allowance represents our best estimate, but significant downturns in circumstances relating to loan quality or economic conditions could result in a requirement for an increased allowance in the future. Likewise, an upturn in loan quality or improved economic conditions may result in a decline in the required allowance in the future. In either instance, unanticipated changes could have a significant impact on the allowance and operating results. The allowance is increased through a provision charged to operating expense. Uncollectable loans are charged-off through the allowance, while recoveries of loans previously charged-off are added to the allowance.
See Note 1- Significant Accounting Policies in this Quarterly Report on Form 10-Q for further detailed descriptions of our estimation process and methodology related to the allowance. See also Note 3 – Loans and Allowance for Credit Losses in this Quarterly Report on Form 10-Q for further information regarding our loan portfolio and allowance.
Mortgage Servicing Rights: Mortgage servicing rights are recognized as assets based on the allocated fair value of retained servicing rights on loans sold. Servicing rights are carried at the lower of amortized cost or fair value and are expensed in proportion to, and over the period of, estimated net servicing income. We utilize a discounted cash flow model to determine the value of our servicing rights. The valuation model utilizes mortgage loan prepayment speeds, the remaining life of the mortgage loan pool, delinquency rates, our cost to service loans, and other factors to determine the cash flow that we will receive from servicing each grouping of loans. These cash flows are then discounted based on current interest rate assumptions to arrive at the fair value of the right to service those loans. Impairment is evaluated quarterly based on the fair value of the servicing rights, using groupings of the underlying loans classified by interest rates. Any impairment of a grouping is reported as a valuation allowance.
Core Deposit Intangible: In whole bank or bank branch acquisitions, the primary identifiable intangible asset recorded is the value of core deposit intangibles, representing the estimated value of long-term deposit relationships acquired. The determination involves assumptions and estimates, typically determined through discounted cash flow analysis, considering customer attrition/runoff, alternative funding costs, deposit servicing costs, and discount rates. Amortization of core deposit intangibles occurs over estimated useful lives reviewed periodically for reasonableness. These estimated useful lives, typically ranging from seven to 10 years with an accelerated rate of amortization, are periodically reviewed for reasonableness. Identifiable intangible assets, including core deposit intangibles, are assessed for impairment when events or changes suggest the carrying value may not be recoverable. Our policy dictates recognition of an impairment loss equal to the difference between the asset’s carrying amount and fair value if the expected undiscounted future cash flows are less than the carrying amount. Estimating future cash flows involves multiple estimates and assumptions, as previously mentioned.
Goodwill: Accounting rules require us to determine the fair value of all the assets and liabilities of an acquired entity, and to record their fair value on the date of acquisition. We employ a variety of means in determining fair value, including the use of discounted cash flow analysis, market comparisons and projected future revenue streams. For those items for which we conclude that we have the appropriate expertise to determine fair value, we may choose to use our own calculation of fair value. In other cases, where the fair value is not readily determined, consultation with outside parties is used to determine fair value. Once valuations have been determined, the net difference between the price paid for the acquired entity and the fair value of the balance sheet is recorded as goodwill. Goodwill is assessed at least annually for impairment, with any s
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD-LOOKING STATEMENTS
The following discussion and other portions of this Annual Report contain forward-looking statements that are based on management’s beliefs, assumptions, current expectations, estimates, and projections about the financial services industry, the economy, and our company. Words such as “anticipates,” “believes,” "could," “estimates,” “expects,” “intends,” “plans,” “projects,” “indicates,” “strategy,” “future,” “likely,” “may,” “should,” “will,” and variations of such words and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions (“Future 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. We undertake no obligation to update, amend, or clarify forward-looking statements, whether as a result of new information, future events (whether anticipated or unanticipated), or otherwise.
Future Factors include, among others, adverse changes in interest rates and interest rate relationships; increasing rates of inflation and slower growth rates; significant declines in the value of commercial real estate; market volatility; demand for products and services; climate impacts; labor markets; the degree of competition by traditional and non-traditional financial services companies; changes in banking regulation or actions by bank regulators; changes in tax laws; changes in prices, levies, and assessments; the impact of technological advances; potential cyber-attacks, information security breaches, and other criminal activities; litigation liabilities; governmental and regulatory policy changes; the outcomes of existing or future contingencies; trends in customer behavior as well as their ability to repay loans; changes in local real estate values; damage to our reputation resulting from adverse publicity, regulatory actions, litigation, operational failures, and the failure to meet client expectations and other facts; changes in the national and local economies, and unstable political and economic environments; difficulties integrating the business of Eastern Michigan Financial Corporation; focus of time and effort of our management team toward integration efforts; the anticipated benefits of the acquisition may not be realized; risks related to the indebtedness incurred to finance the merger; risks associated with the ongoing conversion of the core processing systems; and risk factors described in this Annual Report. These are representative of the Future Factors that could cause a difference between an ultimate actual outcome and a forward-looking statement.
Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 that are not included in this Annual Report can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report for the fiscal year ended December 31, 2024.
CRITICAL ACCOUNTING ESTIMATES
Management’s Discussion and Analysis of Financial Condition and Results of Operations (“Management’s Discussion and Analysis”) is based on Mercantile Bank Corporation’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. Our critical accounting estimates are highly dependent upon subjective or complex judgments and assumptions, and changes in such may have a significant impact on the financial statements, just as actual results may differ. We have reviewed the application of our critical accounting estimates with the Audit Committee of our Board of Directors.
F-3
Table of Contents
Allowance For Credit Losses (“allowance”): The allowance is maintained at a level we believe is adequate to absorb estimated credit losses identified and expected in the loan portfolio. Our evaluation of the adequacy of the allowance is an estimate based on historical credit loss experience, the nature and volume of the loan portfolio, information about specific borrower situations and estimated collateral values, guidance from bank regulatory agencies, and assessments of the impact of current and anticipated economic conditions on the loan portfolio. While historical credit loss experience provides the basis for the estimation of expected credit losses, our qualitative model adjusts for risk factors that are not inherently considered in the quantitative modeling process, but are nonetheless relevant in assessing the expected credit losses within the loan portfolio. These adjustments may increase or decrease the estimate of expected credit losses based upon the assessed level of risk for each qualitative factor. The various risks that may be considered in making qualitative adjustments include, among other things, the impact of (i) changes in lending policies and procedures, (ii) changes in the nature and volume of the loan portfolio and in the terms of loans, (iii) changes in the experience, ability and depth of lending management and staff, (iv) changes in the volume and severity of past due loans, nonaccrual loans and adversely classified loans, (v) changes in the quality of the credit review function, (vi) changes in the value of underlying collateral dependent loans, (vii) existence and effect of any concentrations of credit and any changes in such, and (viii) effect of other factors such as competition and legal and regulatory requirements.
Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in our judgment, should be charged-off. Credit losses are charged against the allowance when we believe the uncollectibility of a loan is likely. The balance of the allowance represents our best estimate, but significant downturns in circumstances relating to loan quality or economic conditions could result in a requirement for an increased allowance in the future. Likewise, an upturn in loan quality or improved economic conditions may result in a decline in the required allowance in the future. In either instance, unanticipated changes could have a significant impact on the allowance and operating results. The allowance is increased through a provision charged to operating expense. Uncollectible loans are charged-off through the allowance, while recoveries of loans previously charged-off are added to the allowance.
See Note 1 – Significant Accounting Policies in the Notes to our Consolidated Financial Statements in this Annual Report for additional information on our estimation process and methodology related to the allowance. See also Note 3 – Loans and Allowance for Credit Losses in the Notes to our Consolidated Financial Statements in this Annual Report for further information regarding our loan portfolio and allowance.
Mortgage Servicing Rights: Mortgage servicing rights are recognized as assets based on the allocated fair value of retained servicing rights on loans sold. Servicing rights are carried at the lower of amortized cost or fair value and are expensed in proportion to, and over the period of, estimated net servicing income. We utilize a discounted cash flow model to determine the value of our servicing rights. The valuation model utilizes mortgage loan prepayment speeds, the remaining lives of the mortgage loan pools, delinquency rates, our cost to service loans, and other factors to determine the cash flow that we will receive from servicing each grouping of loans. These cash flows are then discounted based on current interest rate assumptions to arrive at the fair value of the right to service those loans. Impairment is evaluated quarterly based on the fair value of the servicing rights, using groupings of the underlying loans classified by interest rates. Any impairment of a grouping is reported as a valuation allowance.
F-4
Table of Contents
Core Deposit Intangible: In whole bank or bank branch acquisitions, the primary identifiable intangible asset recorded is the value of core deposit intangibles, representing the estimated value of long-term deposit relationships acquired. The determination involves assumptions and estimates, typically determined through discounted cash flow analysis, considering customer attrition/runoff, alternative funding costs, deposit servicing costs, and discount rates. Amortization of core deposit intangibles occurs over estimated useful lives reviewed periodically for reasonableness. These estimated useful lives, typically ranging from seven to 10 years with an accelerated rate of amortization, are periodically reviewed for reasonableness. Identifiable intangible assets, including core deposit intangibles, are assessed for impairment when events or changes suggest the carrying value may not be recoverable. Our policy dictates recognition of an impairment loss equal to the difference between the asset’s carrying amount and fair value if the expected undiscounted future cash flows are less than the carrying amount. Estimating future cash flows involves multiple estimates and assumptions, as previously mentioned.
Goodwill: Accounting rules require us to determine the fair value of all the assets and liabilities of an acquired entity, and to record their fair value on the date of acquisition. We employ a variety of means in determining fair value, including the use of discounted cash flow analysis, market comparisons and projected future revenue streams. For those items for which we conclude that we have the appropriate expertise to determine fair value, we may choose to use our own calculation of fair value. In other cases, where the fair value is not readily determined, consultation with outside parties is used to determine fair value. Once valuations have been determined, the net difference between the price paid for the acquired entity and the fair value of the balance sheet is recorded as goodwill. Goodwill is assessed at least annually for impairment, with any such impairment recognized in the period identified. A more frequent assessment is performed if there are material changes in the market place or within the organizational structure.
INTRODUCTION
This Management’s Discussion and Analysis should be read in conjunction with the consolidated financial statements contained in this Annual Report. This discussion provides information about the consolidated financial condition and results of operations of Mercantile Bank Corporation and its consolidated subsidiaries, Mercantile Bank, Eastern Michigan Bank (collectively “our banks”), Mercantile Community Partners LLC ("MCP"), and Mercantile Insurance Center, Inc. (“our insurance company”), a subsidiary of Mercantile Bank. Unless the text clearly suggests otherwise, references to “us,” “we,” “our,” or “the company” include Mercantile Bank Corporation and its wholly owned subsidiaries referred to above.
CLIMATE CHANGE
The potential impact of climate change on our operations and the needs of our customers remains uncertain. Scientists have proposed that the impacts of climate change could include changes in rainfall patterns, water shortages, changes to the water levels of lakes and other bodies of water, changing storm patterns and intensities, and changing temperature levels. These changes could be severe and vary by geographic location. Climate change may also affect the occurrence of certain natural events, the incidence and severity of which are inherently unpredictable, and may impact our borrowers or the value of our loan collateral.
ENVIRONMENTAL, SOCIAL, AND GOVERNANCE MATTERS
Our Enterprise Excellence Committee supports our ongoing commitment to environmental, health and safety, corporate social responsibility, corporate governance, sustainability, and other public policy matters relevant to our organization. The Enterprise Excellence Committee is a cross-functional management committee, with oversight from the Governance and Nominating Committee and the Board of Directors, that assists us in: (1) establishing a cadence of improvement throughout our banks for process efficiency and effectiveness, (2) monitoring and assessing developments related to improving our banks' understanding and execution of governance, environment, and community matters, and (3) recommending communications with employees, investors and stakeholders with respect to governance, environment, and community matters. The Enterprise Excellence Committee met three times during 2025. Highlights for 2025 included continued growth of MCP to facilitate low-income housing tax credits and our investment in energy tax credits, completion of the Enterprise Excellence Report, full utilization of a sustainability reporting platform for data tracking, continued support of first-time home buyer mortgage programs, and over 28,000 hours of volunteering in the community completed by employees. We also maintain a Clawback Policy; an Insider Trading Policy; Code of Ethics; Corporate Governance Guidelines; an Anti-Bribery and Anti-Corruption Policy; an Anti-Money Laundering, Bank Secrecy Act, Customer Identification and Due Diligence Programs Letter; Vendor and Supplier Code of Conduct; Environmental Policy; Human Rights Policy; and Community Supplier Program Policy, which are reviewed and approved by our Board of Directors at least annually and can be found on our website.
F-5
Table of Contents
FINANCIAL OVERVIEW
On December 31, 2025, we consummated the acquisition of Eastern Michigan Financial Corporation and its wholly owned banking subsidiary, Eastern Michigan Bank, headquartered in Croswell, Michigan. The newly acquired Eastern Michigan Bank will operate alongside our existing bank, Mercantile Bank, until the first quarter of 2027, at which time we plan to consolidate Eastern Michigan Bank into Mercantile Bank in conjunction with a conversion of our core operating system to a new provider. Consideration totaled $95.8 million, consisting of 924,999 shares of common stock with an aggregate value of $44.9 million and cash totaling $50.9 million. The aggregate fair value of assets acquired was $549 million, consisting largely of loans ($201 million) and securities ($198 million). The aggregate value of liabilities acquired was $476 million, comprised almost exclusively of deposits. We recorded goodwill of $23.2 million and a core deposit intangible asset of $20.4 million.
We use the word “our” throughout the following discussion to represent Mercantile Bank Corporation’s balance sheets as of December 31, 2024, and December 31, 2025, excluding the impact of the Eastern Michigan Financial Corporation acquisition consummated as of close of business on December 31, 2025. This format provides for a delineation of Mercantile Bank Corporation’s results during 2025 and the acquisition impact.
We recorded net income of $88.8 million, or $5.47 per basic and diluted share, for 2025, compared with net income of $79.6 million, or $4.93 per basic and diluted share, for 2024. Growth in net income largely reflected increased net interest income and noninterest income, lower provision expense and reduced federal income tax expense, which more than offset increased noninterest expenses.
Commercial loans increased $211 million, or approximately 6%, during 2025. Our commercial loans grew $58.6 million during 2025, with Eastern Michigan Bank’s commercial loans aggregating $153 million at year-end 2025. Our commercial loan growth during 2025 was impacted by increased payoffs and partial paydowns of larger commercial loan relationships totaling $312 million during the year, compared to $194 million during 2024. As a percentage of total commercial loans, commercial and industrial loans and owner-occupied commercial real estate ("CRE") loans combined equaled 55.0% at December 31, 2025, compared to 54.9% at year-end 2024. The new commercial loan pipeline remains strong, and at year-end 2025, we had $237 million in unfunded loan commitments on commercial construction and development loans that are in the construction phase.
Residential mortgage loans decreased $36.7 million, or approximately 4%, during 2025. Our residential mortgage loans declined $60.7 million during 2025, with Eastern Michigan Bank’s residential mortgage loans aggregating $24.0 million at year-end 2025. Residential mortgage loan originations totaled $521 million during 2025, compared to $485 million in 2024. Approximately 81% of the residential mortgage loans originated during 2025 were done so with the intent to sell, compared to about 78% and 53% in 2024 and 2023, respectively. Combined with increased prepayments speeds of our residential mortgage loan portfolio during the past two years, the increase in the percentage of loans sold has resulted in a declining portfolio balance. The increases in volume of loans originated and percentage of loans sold have had a positive impact on mortgage banking income.
The overall quality of our loan portfolio remains strong, with nonperforming loans totaling $7.9 million, or 0.16% of total loans, as of December 31, 2025. Our nonperforming loans totaled $6.9 million with Eastern Michigan Bank’s nonperforming loans aggregating $1.0 million at year-end 2025. Accruing loans past due 30 to 89 days remain very low with very limited foreclosed property activity throughout 2025 at both banks. Our loan charge-offs totaled $3.1 million during 2025, while recoveries of prior period loan charge-offs totaled $1.2 million, providing for net loan charge-offs of $1.9 million, or 0.04% of average total loans, for the year.
F-6
Table of Contents
Interest-earning deposits, a vast majority of which is comprised of funds on deposit with the Federal Reserve Bank of Chicago, are used to manage daily liquidity needs and interest rate risk sensitivity. The average balance of these funds equaled $309 million during 2025, compared to $237 million in 2024. The higher average balance primarily reflects an increase in deposits associated with our strategic initiative to lower the loan-to-deposit ratio.
Total deposits increased $586 million during 2025, or approximately 12%. Our deposits grew $111 million during 2025, with Eastern Michigan Bank’s deposits aggregating $475 million at year-end 2025. A majority of the growth was in money market, interest checking and local time deposit products. Securities sold under agreements to repurchase (“sweep accounts”) grew $111 million, while Federal Home Loan Bank of Indianapolis (“FHLBI”) advances declined $60.9 million during 2025. Wholesale funds, comprised of out-of-area deposits and FHLBI advances, totaled $457 million, or about 8% of total funds, as of December 31, 2025.
Net interest income increased $10.0 million during 2025 compared to 2024. Interest income was up $8.7 million, in large part reflecting $460 million growth in average earning assets, which more than offset a 32 basis point decline in the yield on average earning assets. Interest expense was down $1.3 million, primarily reflecting a 35 basis point decline in the cost of interest-bearing liabilities which more than offset growth in interest-bearing liabilities aggregating $415 million.
We recorded a credit loss provision expense of $3.2 million during 2025, compared to $7.4 million during 2024. The provision expense recorded during 2025 in large part reflected a reserve increase related to changes in the economic forecast, a net increase in specific reserve allocations and a net increase from changes in several qualitative factors, which were partially mitigated by reductions to the allowance for credit losses stemming from faster residential mortgage and consumer loan prepayment speeds that shortened the average durations of the portfolios and lower baseline loss rates.
Noninterest income increased $1.2 million during 2025 compared to 2024, primarily reflecting growth in service charges on deposit accounts, mortgage banking income, credit and debit card income, and payroll service fees, as well as benefit claims on bank owned life insurance policies. Swap income declined in large part due to a lower volume of new swap transactions.
Noninterest expense increased $10.2 million during 2025 compared to 2024. Aggregate salary and benefit costs grew $5.3 million, primarily reflecting annual merit pay increases, market adjustments and lower residential mortgage loan deferred salary costs. Increased data processing costs were also recorded during 2025, largely reflecting higher transaction volumes and software support costs, along with the introduction of new treasury management products and services. Higher allocations to the reserve for unfunded loan commitments were also recorded, largely reflecting a higher level of committed and accepted commercial loans. Professional fees associated with the acquisition of Eastern Michigan Financial Corporation totaled $1.8 million during 2025.
Despite increased pre-tax income during 2025 compared to 2024, federal income tax expense was $4.0 million lower. The reduction primarily reflects the acquisition of transferable energy tax credits, combined with net benefits associated with our low-income housing and historical tax credit activities.
FINANCIAL CONDITION
Total assets increased $783 million during 2025, totaling $6.84 billion as of December 31, 2025. Our total assets increased $211 million during 2025, with Eastern Michigan Bank’s assets totaling $572 million at year-end 2025. Total loans increased $221 million, securities available for sale were up $372 million and interest-earning deposits grew $82.6 million. Our loans increased $17.4 million, securities available for sale were up $174 million and interest-earning deposits grew $40.5 million during 2025, with Eastern Michigan Bank’s loans, securities available for sale and interest-earning deposits totaling $204 million, $198 million and $42.1 million at year-end 2025, respectively. Total deposits increased $586 million during 2025, with our deposits growing $111 million during the year and Eastern Michigan Bank’s deposits aggregating $475 million at year-end 2025. Sweep accounts grew $111 million, while FHLBI advances declined $60.9 million during 2025. Shareholders’ equity was up $140 million during 2025.
F-7
Table of Contents
Earning Assets
Average earning assets equaled 94.5% of average total assets during 2025, compared to 94.7% during 2024. The loan portfolio continued to comprise a majority of earning assets, followed by securities and other interest-earning assets. Average total loans equaled 79.9% of average earning assets during 2025, compared to 82.6% in 2024, while average securities and other interest-earning assets comprised 14.1% and 6.0% of average earning assets during 2025 and 12.2% and 5.2% of average earning assets during 2024, respectively. The decline in the percentage of loans to average earning assets and similar increase in the percentage of securities to average earning assets largely reflect our strategic initiative to reduce our loan-to-deposit ratio.
Our loan portfolio has historically been primarily comprised of commercial loans. Commercial loans increased $211 million during 2025, and totaled $3.92 billion at year-end 2025. Our commercial loans grew $58.6 million during 2025, with Eastern Michigan Bank’s commercial loans aggregating $153 million at year-end 2025. Our multi-family and residential rental property loans were up $59.9 million, commercial and industrial loans increased $47.7 million and vacant land, land development and residential construction loans were up $12.5 million. Nonowner-occupied CRE loans declined $43.0 million and owner-occupied CRE loans were down $18.5 million. Our commercial loan growth during 2025 was impacted by increased payoffs and partial paydowns of larger commercial loan relationships totaling $312 million during the year, compared to $194 million during 2024. Eastern Michigan Bank’s commercial loan portfolio is well-diversified, with owner-occupied CRE loans totaling $48.5 million, commercial and industrial loans aggregating $39.4 million, vacant land, land development and residential construction loans totaling $37.9 million, nonowner-occupied CRE loans aggregating $25.3 million and multi-family and residential rental property loans totaling $1.5 million as of December 31, 2025. As a percentage of total commercial loans, commercial and industrial loans and owner-occupied CRE loans combined equaled 55.0% as of December 31, 2025, compared to 54.9% at year-end 2024.
Availability on commercial construction and development loans that are in the construction phase totaled $237 million as of December 31, 2025, with most of the funds expected to be drawn over the next 12 to 18 months. Our current pipeline reports indicate continued strong commercial loan funding opportunities in future periods, including $298 million in new lending commitments, a majority of which we expect to be accepted and funded over the next 12 to 18 months. Our commercial lenders also report additional opportunities they are currently discussing with existing borrowers and potential new customers. We remain committed to prudent underwriting standards that provide for an appropriate yield and risk relationship, as well as concentration limits we have established within our commercial loan portfolio. Usage of existing commercial lines of credit was relatively stable during 2025 at approximately 44%, a small increase from 2024 but similar to our historical average.
Residential mortgage loans decreased $36.7 million during 2025, and totaled $791 million at year-end 2025. Our residential mortgage loans declined $60.7 million during 2025, with Eastern Michigan Bank’s residential mortgage loans aggregating $24.0 million at year-end 2025. Residential mortgage loan originations totaled $521 million during 2025, compared to $485 million in 2024. Approximately 81% of the residential mortgage loans originated during 2025 were done so with the intent to sell, compared to about 78% and 53% in 2024 and 2023, respectively. Combined with increased prepayments speeds of our residential mortgage loan portfolio during the past two years, the increase in the percentage of loans sold has resulted in a declining portfolio balance. The increases in volume of loans originated and percentage of loans sold have had a positive impact on mortgage banking income.
Other consumer-related loans increased $46.5 million during 2025, and totaled $112 million at year-end 2025 with about 74% comprised of home equity lines of credit. Our consumer loans increased $19.5 million during 2025, with Eastern Michigan Bank’s other consumer-related loans aggregating $27.0 million at year-end 2025. We expect this loan portfolio segment to remain relatively steady in dollar amount but decline as a percent of total loans in future periods as the commercial loan segment grows.
F-8
Table of Contents
The following table presents total loans outstanding as of December 31, 2025, according to scheduled repayments of principal on fixed rate loans and repricing frequency on variable rate loans. Floating rate commercial loans that are currently at interest rate floors are treated as fixed rate loans and are reflected using maturity date and not repricing frequency.
| Less Than | One Through | After | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | One Year | Five Years | Five Years | Total | |||||||||||
| Construction and land development | $ | 322,222 | $ | 42,447 | $ | 18,830 | $ | 383,499 | |||||||
| Real estate - residential properties | 168,718 | 430,199 | 298,070 | 896,987 | |||||||||||
| Real estate - multi-family properties | 308,169 | 49,928 | 2,653 | 360,750 | |||||||||||
| Real estate - commercial properties | 1,334,504 | 432,061 | 69,710 | 1,836,275 | |||||||||||
| Commercial and industrial | 1,167,431 | 120,458 | 27,350 | 1,315,239 | |||||||||||
| Consumer | 2,594 | 20,380 | 6,164 | 29,138 | |||||||||||
| Total loans | $ | 3,303,638 | $ | 1,095,473 | $ | 422,777 | $ | 4,821,888 | |||||||
| Fixed rate loans | $ | 229,553 | $ | 666,800 | $ | 194,728 | $ | 1,091,081 | |||||||
| Floating rate loans | 3,074,085 | 428,673 | 228,049 | 3,730,807 | |||||||||||
| Total loans | $ | 3,303,638 | $ | 1,095,473 | $ | 422,777 | $ | 4,821,888 |
Our credit policies establish guidelines to manage credit risk and asset quality. These guidelines include loan review and early identification of problem loans to provide effective loan portfolio administration. The credit policies and procedures are meant to minimize the risk and uncertainties inherent in lending. In following these policies and procedures, we must rely on estimates, appraisals and evaluations of loans and the possibility that changes in these items could occur quickly because of changing economic conditions or other factors. Identified problem loans, which exhibit characteristics (financial or otherwise) that could cause the loans to become nonperforming or require restructuring in the future, are included on the internal loan watch list. Senior management and the Board of Directors review this list regularly. Market value estimates of collateral on nonperforming loans, as well as on foreclosed and repossessed assets, are reviewed periodically. We have a process in place to monitor whether value estimates at each quarter-end are reflective of current market conditions. Our credit policies establish criteria for obtaining appraisals and determining internal value estimates. We may also adjust outside and internal valuations based on identifiable trends within our markets, such as recent sales of similar properties or assets, listing prices, and offers received. In addition, we may discount certain appraised and internal value estimates to address distressed market conditions.
The overall quality of our loan portfolio remains strong, with nonperforming loans totaling $7.9 million, or 0.16% of total loans, as of December 31, 2025. Our nonperforming loans totaled $6.9 million with Eastern Michigan Bank’s nonperforming loans aggregating $1.0 million at year-end 2025. The volume of nonperforming assets has remained under 0.3% of total assets since year-end 2015 and has averaged 0.1% over the past seven years. Accruing loans past due 30 to 89 days remain very low with very limited foreclosed property activity throughout 2025 at both banks. Given the low level of nonperforming loans and accruing loans 30 to 89 days delinquent, combined with what we believe are strong credit administration practices, we are pleased with the overall quality of the loan portfolio.
Our loan charge-offs totaled $3.1 million during 2025, while recoveries of prior period loan charge-offs totaled $1.2 million, providing for net loan charge-offs of $1.9 million, or 0.04% of average total loans, for the year. Loan charge-offs totaled $3.8 million during 2024, while recoveries of prior period loan charge-offs totaled $0.9 million, providing for net loan charge-offs of $2.9 million, or 0.06% of average total loans, for the year. We continue our collection efforts on charged-off loans, and we expect to record recoveries in future periods; however, given the nature of these efforts, it is not practical to forecast the dollar amount and timing of the recoveries.
F-9
Table of Contents
The following table reflects the composition of our allowance for credit losses, nonaccrual loans, and net charge-offs as of and for the year ended December 31, 2025.
| (Dollars in thousands) | Allowance for Credit Losses | Total Loans | Allowance for Credit Losses to Total Loans | Nonaccrual Loans | Nonaccrual Loans to Total Loans | Allowance for Credit Losses to Nonaccrual Loans | Net Charge-Offs | Net Charge-Offs to Average Loans | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial: | ||||||||||||||||||||||||||||||||
| Commercial and industrial | $ | 12,576 | $ | 1,374,522 | 0.91 | % | $ | 1,393 | 0.10 | % | 902.80 | % | $ | (674 | ) | (0.05 | )% | |||||||||||||||
| Vacant land, land development and residential construction | 478 | 117,373 | 0.41 | 201 | 0.17 | 237.81 | (5 | ) | (0.01 | ) | ||||||||||||||||||||||
| Real estate – owner occupied | 7,629 | 778,869 | 0.98 | 517 | 0.07 | 1,475.63 | (6 | ) | (0.00 | ) | ||||||||||||||||||||||
| Real estate – non-owner occupied | 15,074 | 1,110,674 | 1.36 | 2,732 | 0.25 | 551.76 | 2,800 | 0.25 | ||||||||||||||||||||||||
| Real estate – multi-family and residential rental | 5,514 | 537,224 | 1.03 | 0 | NA | NA | (17 | ) | (0.00 | ) | ||||||||||||||||||||||
| Total commercial | 41,271 | 3,918,662 | 1.05 | 4,843 | 0.12 | 852.18 | 2,098 | 0.06 | ||||||||||||||||||||||||
| Retail: | ||||||||||||||||||||||||||||||||
| 1-4 family mortgages | 14,199 | 790,857 | 1.80 | 2,946 | 0.37 | 481.98 | (170 | ) | (0.02 | ) | ||||||||||||||||||||||
| Other consumer | 2,638 | 112,369 | 2.35 | 81 | 0.07 | 3,256.79 | (67 | ) | (0.09 | ) | ||||||||||||||||||||||
| Total retail | 16,837 | 903,226 | 1.86 | 3,027 | 0.34 | 556.23 | (237 | ) | (0.03 | ) | ||||||||||||||||||||||
| Unallocated | 83 | NA | NA | NA | NA | NA | NA | NA | ||||||||||||||||||||||||
| Total | $ | 58,191 | $ | 4,821,888 | 1.21 | % | $ | 7,870 | 0.16 | % | 739.40 | % | $ | 1,861 | 0.04 | % |
The following table reflects the composition of our allowance for credit losses, nonaccrual loans, and net charge-offs as of and for the year ended December 31, 2024.
| (Dollars in thousands) | Allowance for Credit Losses | Total Loans | Allowance for Credit Losses to Total Loans | Nonaccrual Loans | Nonaccrual Loans to Total Loans | Allowance for Credit Losses to Nonaccrual Loans | Net Charge-Offs | Net Charge-Offs to Average Loans | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial: | ||||||||||||||||||||||||||||||||
| Commercial and industrial | $ | 11,165 | $ | 1,287,308 | 0.87 | % | $ | 2,725 | 0.21 | % | 409.72 | % | $ | 3,385 | 0.27 | % | ||||||||||||||||
| Vacant land, land development and residential construction | 367 | 66,936 | 0.55 | 0 | 0 | NA | (5 | ) | (0.01 | ) | ||||||||||||||||||||||
| Real estate – owner occupied | 7,671 | 748,837 | 1.02 | 42 | 0.01 | 18,264.29 | (171 | ) | (0.02 | ) | ||||||||||||||||||||||
| Real estate – non-owner occupied | 10,919 | 1,128,404 | 0.97 | 0 | 0 | NA | 0 | 0 | ||||||||||||||||||||||||
| Real estate – multi-family and residential rental | 3,667 | 475,819 | 0.77 | 0 | 0 | NA | (15 | ) | (0.00 | ) | ||||||||||||||||||||||
| Total commercial | 33,789 | 3,707,304 | 0.91 | 2,767 | 0.07 | 1,221.14 | 3,194 | 0.09 | ||||||||||||||||||||||||
| Retail: | ||||||||||||||||||||||||||||||||
| 1-4 family mortgages | 18,702 | 827,597 | 2.26 | 2,975 | 0.36 | 628.64 | (190 | ) | (0.02 | ) | ||||||||||||||||||||||
| Other consumer | 1,936 | 65,880 | 2.94 | 0 | 0 | NA | (144 | ) | (0.25 | ) | ||||||||||||||||||||||
| Total retail | 20,638 | 893,477 | 2.31 | 2,975 | 0.33 | 693.71 | (334 | ) | (0.04 | ) | ||||||||||||||||||||||
| Unallocated | 27 | NA | NA | NA | NA | NA | NA | NA | ||||||||||||||||||||||||
| Total | $ | 54,454 | $ | 4,600,781 | 1.18 | % | $ | 5,742 | 0.12 | % | 948.35 | % | $ | 2,860 | 0.06 | % |
The following table reflects the composition of our allowance for credit losses, nonaccrual loans, and net charge-offs as of and for the year ended December 31, 2023.
| (Dollars in thousands) | Allowance for Credit Losses | Total Loans | Allowance for Credit Losses to Total Loans | Nonaccrual Loans | Nonaccrual Loans to Total Loans | Allowance for Credit Losses to Nonaccrual Loans | Net Charge-Offs | Net Charge-Offs to Average Loans | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial: | ||||||||||||||||||||||||||||||||
| Commercial and industrial | $ | 7,441 | $ | 1,254,586 | 0.59 | % | $ | 249 | 0.02 | % | 2,988.35 | % | $ | 30 | 0.00 | % | ||||||||||||||||
| Vacant land, land development and residential construction | 384 | 74,753 | 0.51 | 0 | 0 | NA | (35 | ) | (0.05 | ) | ||||||||||||||||||||||
| Real estate – owner occupied | 7,186 | 717,667 | 1.00 | 70 | 0.01 | 10,265.71 | (17 | ) | (0.00 | ) | ||||||||||||||||||||||
| Real estate – non-owner occupied | 9,852 | 1,035,684 | 0.95 | 0 | 0 | NA | 0 | 0 | ||||||||||||||||||||||||
| Real estate – multi-family and residential rental | 3,184 | 332,609 | 0.96 | 0 | 0 | NA | (26 | ) | (0.01 | ) | ||||||||||||||||||||||
| Total commercial | 28,047 | 3,415,299 | 0.82 | 319 | 0.01 | 8,792.16 | (48 | ) | (0.00 | ) | ||||||||||||||||||||||
| Retail: | ||||||||||||||||||||||||||||||||
| 1-4 family mortgages | 18,986 | 837,406 | 2.27 | 3,096 | 0.37 | 613.24 | (18 | ) | (0.00 | ) | ||||||||||||||||||||||
| Home equity and other | 2,881 | 51,053 | 5.64 | 0 | 0 | NA | 98 | 0.19 | ||||||||||||||||||||||||
| Total retail | 21,867 | 888,459 | 2.46 | 3,096 | 0.35 | 706.30 | 80 | 0.01 | ||||||||||||||||||||||||
| Unallocated | 0 | NA | NA | NA | NA | NA | NA | NA | ||||||||||||||||||||||||
| Total | $ | 49,914 | $ | 4,303,758 | 1.16 | % | $ | 3,415 | 0.08 | % | 1,461.61 | % | $ | 32 | 0.00 | % |
F-10
Table of Contents
The following table depicts the ratio of our allowance to nonperforming loans:
| 12/31/25 | 12/31/24 | 12/31/23 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ratio of allowance to nonperforming loans | 739.4 | % | 948.3 | % | 1,461.7 | % |
The primary risk elements with respect to commercial loans are the financial condition of the borrower, the sufficiency of collateral, and timeliness of scheduled payments. We have a policy of requesting and reviewing periodic financial statements from commercial loan customers, and we have a disciplined and formalized review of the existence of collateral and its value. The primary risk element with respect to each residential mortgage loan and consumer loan is the timeliness of scheduled payments. We have a reporting system that monitors past due loans and have adopted policies to pursue creditors’ rights in order to preserve our collateral position.
See Note 1 - Significant Accounting Policies in this Annual Report for further detailed descriptions of our estimation process and methodology related to the allowance. See also Note 3 - Loans and Allowance for Credit Losses in this Annual Report for further information regarding our loan portfolio and allowance.
The allowance equaled $58.2 million, or 1.21% of total loans, and over 700% of nonperforming loans, as of December 31, 2025. The allowance was comprised of $54.2 million in general reserves relating to performing loans and $4.0 million in specific reserves on other loans, primarily nonperforming loans, at year-end 2025. Loans with an aggregate carrying value of $3.2 million as of December 31, 2025, had been subject to previous partial charge-offs aggregating $3.5 million over the past several years, including $2.8 million during 2025. As of December 31, 2025, there were $2.7 million of specific reserves allocated to loans that had been subject to a previous partial charge-off.
Although we believe the allowance is adequate to absorb loan losses in our originated loan portfolio as they arise, there can be no assurance that we will not sustain loan losses in any given period that could be substantial in relation to, or greater than, the size of the allowance.
Securities available for sale increased $372 million during 2025, totaling $1.10 billion as of December 31, 2025. Our securities available for sale increased $174 million, with Eastern Michigan Bank’s securities available for sale totaling $198 million at year-end 2025. Our purchases of U.S. Government agency bonds during 2025 aggregated $167 million, while proceeds from matured and called U.S. Government agency bonds totaled $54.0 million. There were no purchases of U.S. Government agency guaranteed mortgage-backed securities during 2025; principal paydowns on U.S. Government agency guaranteed mortgage-backed securities totaled $3.4 million. Our purchases of municipal bonds totaled $35.9 million during 2025; proceeds from matured municipal bonds totaled $9.9 million.
The portfolio was primarily comprised of U.S. Government agency bonds (58%), municipal bonds (25%), U.S. Government agency guaranteed mortgage-backed securities (7%), U.S. Treasury securities (5%) and corporate bonds (4%) as of December 31, 2025. All of our securities are currently designated as available for sale and are therefore stated at fair value. The fair value of securities designated as available for sale as of December 31, 2025 totaled $1.10 billion, including a net unrealized loss of $30.4 million. The net unrealized loss equaled $63.1 million as of December 31, 2024. After we considered whether the securities were issued by the federal government or its agencies and whether downgrades by bond rating agencies had occurred, we determined that the unrealized losses were due to changing interest rate environments. We maintain the securities portfolio at levels to provide adequate pledging and secondary liquidity for our daily operations. In addition, the securities portfolio serves a primary interest rate risk management function. We expect upcoming purchases to generally consist of U.S. Government agency and municipal bonds, with the securities portfolio maintained at about 15% to 17% of total assets.
Market values on our U.S. Government agency bonds, mortgage-backed securities issued or guaranteed by U.S. Government agencies, U.S. Treasury securities, corporate bonds and municipal bonds are generally determined on a monthly basis with the assistance of a third-party vendor. Evaluated pricing models that vary by type of security and incorporate available market data are utilized. Standard inputs include issuer and type of security, benchmark yields, reported trades, broker/dealer quotes, and issuer spreads. The market value of certain non-rated securities issued by relatively small municipalities generally located within our markets is estimated at carrying value. We believe our valuation methodology provides for a reasonable estimation of market value, and that it is consistent with the requirements of accounting guidelines.
FHLBI stock totaled $22.1 million as of December 31, 2025, an increase of $0.6 million during 2025 reflecting Eastern Michigan Bank’s stock investment as of year-end 2025. Our investment in FHLBI stock is necessary to engage in their advance and other financing programs. We have regularly received quarterly cash dividends, and we expect a cash dividend will continue to be paid in future quarterly periods.
Other interest-earning assets, a vast majority of which is comprised of a deposit with the Federal Reserve Bank of Chicago, are used to manage daily liquidity needs and interest rate risk sensitivity. The average deposit balance at the Federal Reserve Bank of Chicago equaled $286 million during 2025 compared to $221 million in 2024.
F-11
Table of Contents
The following table shows by class of maturities as of December 31, 2025, the amounts and weighted average yields (on a fully taxable-equivalent basis) of investment securities:
| Carrying | Average | |||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Value | Yield | ||||||
| Obligations of U.S. Treasury: | ||||||||
| One year or less | $ | 10,268 | 3.58 | % | ||||
| Over one through five years | 45,233 | 3.59 | ||||||
| Over five through ten years | 0 | 0 | ||||||
| Over ten years | 0 | 0 | ||||||
| 55,501 | 3.59 | |||||||
| Obligations of U.S. Government agencies: | ||||||||
| One year or less | 55,076 | 1.28 | ||||||
| Over one through five years | 357,012 | 2.68 | ||||||
| Over five through ten years | 227,685 | 3.42 | ||||||
| Over ten years | 0 | 0 | ||||||
| 639,773 | 2.82 | |||||||
| Obligations of states and political subdivisions: | ||||||||
| One year or less | 19,045 | 3.20 | ||||||
| Over one through five years | 114,379 | 3.02 | ||||||
| Over five through ten years | 75,623 | 3.41 | ||||||
| Over ten years | 71,020 | 4.71 | ||||||
| 280,067 | 3.56 | |||||||
| Mortgage-backed securities | 75,762 | 4.50 | ||||||
| Other investments | 51,127 | 4.57 | ||||||
| Totals | $ | 1,102,230 | 4.71 | % |
Non-Earning Assets
Cash and due from bank balances averaged 0.9% of total assets during 2025, similar to the average level during 2024, with no significant changes expected in future periods. Net premises and equipment equaled $62.5 million as of December 31, 2025, representing an increase of $9.0 million during 2025. Our aggregate investments in new and existing offices totaled $6.7 million, while depreciation expense aggregated $5.2 million. Eastern Michigan Bank’s fixed assets totaled $7.5 million at year-end 2025. We had no other real estate owned as of December 31, 2025.
Other assets equaled $218 million as of December 31, 2025, reflecting an increase of $48.0 million from year-end 2024. Our other assets increased $32.7 million during 2025, with Eastern Michigan Bank’s other assets totaling $15.3 million as of December 31, 2025. The increase is primarily associated with an increase of $35.5 million in receivables from the U.S. Department of Treasury largely reflecting activity in transferrable energy tax credit investments and net growth of $12.2 million in low-income housing and historical tax credit investments.
F-12
Table of Contents
Source of Funds
Total deposits increased $586 million during 2025, or approximately 12%. Our deposits grew $111 million during 2025, with Eastern Michigan Bank’s deposits aggregating $475 million at year-end 2025. A majority of the growth was in money market, interest checking and local time deposit products. Sweep accounts grew $111 million, while FHLBI advances declined $60.9 million during 2025. Wholesale funds, comprised of out-of-area deposits and FHLBI advances, totaled $457 million, or about 8% of total funds, as of December 31, 2025.
Our money market, interest-bearing checking and local time deposit accounts increased $124 million, $45.3 million and $24.2 million, respectively, during 2025, largely reflecting growth in deposits from existing customers and initial deposits from new customers stemming from our strategic initiative to grow local deposits to lower the loan-to-deposit ratio. Our noninterest-bearing checking accounts declined $58.1 million; however, that includes an expected business deposit withdrawal of approximately $90 million made in early 2025 that had been deposited near the end of 2024. Out-of-area deposits declined $19.2 million, and savings deposits were down $5.2 million as of December 31, 2025. Eastern Michigan Bank’s deposits were comprised of interest checking accounts totaling $174 million, noninterest-checking accounts aggregating $133 million, savings accounts equaling $93.5 million, money market accounts totaling $57.0 million and time deposits aggregating $17.1 million as of December 31, 2025.
Uninsured deposits totaled approximately $2.9 billion, or about 54% of total deposits, as of December 31, 2025, compared to approximately $2.5 billion, or about 54% of total deposits, as of December 31, 2024. The uninsured amounts are estimates based on the methodologies and assumptions we use for regulatory reporting requirements. Our level of uninsured deposits, which has remained relatively stable as a percentage of total deposits, is generally higher than industry averages given our focus on commercial lending.
The balance of certificates of deposit exceeding the FDIC insured limit and their maturity profile as of December 31, 2025 are as follows:
| (Dollars in thousands) | |||
|---|---|---|---|
| Up to three months | $ | 88,138 | |
| Three months to six months | 103,213 | ||
| Six months to twelve months | 108,745 | ||
| Over twelve months | 74,395 | ||
| Total certificates of deposit | $ | 374,491 |
Sweep accounts increased $111 million during 2025, totaling $232 million as of December 31, 2025. The aggregate balance of this funding type can be subject to relatively large daily fluctuations given the nature of the customers utilizing this product and the sizable balances that several of the customers maintain. In addition, we had one customer withdraw a large amount of funds near the end of 2024 that were returned in early 2025. The average balance of sweep accounts equaled $239 million during 2025, with a high balance of $286 million and a low balance of $115 million. Our sweep account program entails transferring collected funds from certain business noninterest-bearing checking accounts to overnight interest-bearing repurchase agreements. Such repurchase agreements are not deposit accounts and are not afforded federal deposit insurance. All of our sweep accounts are accounted for as secured borrowings.
FHLBI advances declined $60.9 million during 2025, totaling $326 million as of December 31, 2025. Bullet advances aggregating $20.0 million were obtained during 2025, while bullet advance maturities aggregated $80.0 million. Payments on amortizing advances totaled $0.9 million during 2025. Bullet advances are generally obtained to provide funds for loan growth and are used to assist in managing interest rate risk, while amortizing advances are generally acquired to match-fund specific longer-term fixed rate commercial loans, with the dollar amount and amortization structure of the underlying advances reflective of the associated commercial loans. Advances are collateralized by residential mortgage loans, first mortgage liens on multi-family residential property loans, first mortgage liens on certain commercial real estate property loans, and substantially all other assets of Mercantile Bank under a blanket lien arrangement. Our borrowing line of credit at year-end 2025 totaled $1.08 billion, with remaining availability based on collateral of $777 million.
F-13
Table of Contents
Shareholders’ equity increased $140 million during 2025, totaling $725 million as of December 31, 2025. Positively impacting shareholders’ equity was net income of $88.8 million, while negatively affecting shareholders’ equity were cash dividends on our common stock totaling $24.0 million. Activity relating to the issuance and sale of common stock through various stock-based compensation programs and our dividend reinvestment plan positively impacted shareholders’ equity by a total of $4.8 million. Positively impacting shareholders’ equity during 2025 was a $25.8 million decline in the after-tax net unrealized loss on available for sale securities. Common stock issued in conjunction with the acquisition of Eastern Michigan Financial Corporation totaled $44.9 million.
RESULTS OF OPERATIONS
FOR THE YEARS ENDED December 31, 2025 and 2024
Summary
We recorded net income of $88.8 million, or $5.47 per basic and diluted share, for 2025, compared to net income of $79.6 million, or $4.93 per basic and diluted share, for 2024. Diluted earnings per share increased $0.54, or 11.0%, during 2025 compared to 2024.
The increase in net income during 2025 compared to 2024 primarily reflected growth in net interest income and lower levels of provisions for credit losses and federal income tax expense, which more than offset increased noninterest expense. A higher level of noninterest income, mainly reflecting growth in treasury management fees, bank owned life insurance income, mortgage banking income, and payroll services fees, also contributed to the increase in net income. Net interest income increased during 2025 as growth in earning assets and a decline in the cost of funds more than offset a lower yield on earning assets and growth in interest-bearing liabilities. The provision expense recorded during 2025 primarily reflected a reserve increase related to changes in the economic forecast, a net increase in specific allocations driven by a significant allocation for a deteriorated commercial construction loan relationship, and a net increase in qualitative factor allocations. The impacts of these factors were partially offset by reductions in the reserve related to faster residential mortgage and consumer loan prepayment speeds and the associated reduced average lives of the portfolios and changes in baseline loss rates. The decrease in federal income tax expense during 2025 primarily reflected the recording of tax benefits associated with the acquisition of transferable energy tax credits and investments in low-income housing and historic tax credit structures. The higher level of noninterest expense during 2025 mainly resulted from increased salary and benefit costs, mainly reflecting annual merit pay increases, market adjustments, and lower residential mortgage loan deferred salary costs, the recording of costs related to the Eastern Michigan Financial Corporation acquisition, growth in data processing costs, and higher allocations to the reserve for unfunded loan commitments.
Net Interest Income
Net interest income, the difference between revenue generated from earning assets and the interest cost of funding those assets, is our primary source of earnings. Interest income (adjusted for tax-exempt income) and interest expense totaled $331 million and $129 million, respectively, during 2025, providing for net interest income of $202 million. During 2024, interest income and interest expense equaled $322 million and $130 million, respectively, providing for net interest income of $192 million. In comparing 2025 with 2024, interest income increased 2.7%, interest expense decreased 1.0%, and net interest income was up 5.2%. The level of net interest income is primarily a function of asset size, as the weighted average interest rate received on earning assets is greater than the weighted average interest cost of funding sources; however, factors such as types and levels of assets and liabilities, the interest rate environment, interest rate risk, asset quality, liquidity, and customer behavior also impact net interest income as well as the net interest margin. The $10.0 million increase in net interest income in 2025 compared to 2024 resulted from growth in earning assets, which more than offset a decreased net interest margin. During 2025, earning assets averaged $5.83 billion, up $460 million, or 8.6%, from $5.37 billion during 2024. Average loans increased $222 million, average securities grew $165 million, and average other interest-earning assets were up $73.3 million. During 2025, the net interest margin equaled 3.47%, down from 3.58% during 2024 due to a lower yield on average earning assets, which more than offset a decreased cost of funds. The yield on average earning assets was 5.69% during 2025, a decline from 6.01% during 2024. The decreased yield resulted from a lower yield on loans, a change in earning asset mix, and a reduced yield on other interest-earning assets, which more than offset an improved yield on securities reflecting the reinvestment of relatively low-yielding bonds and portfolio growth activities. The yield on loans was 6.26% during 2025, down from 6.59% during 2024 largely due to reduced interest rates on variable-rate commercial loans stemming from the FOMC lowering the targeted federal funds rate by 50 basis points in September of 2024 and 25 basis points in each of November and December of 2024 and September, October, and December of 2025, during which time average variable-rate commercial loans represented approximately 75% of average total commercial loans. Signifying the success of a strategic initiative to lower the loan-to-deposit ratio and increase on-balance sheet liquidity, higher-yielding loans accounted for a decreased percentage of earning assets and lower-yielding securities represented an increased percentage of earning assets in 2025 compared to 2024. The decreased yield on other interest-earning assets during 2025 primarily reflected the lower interest rate environment. The yield on securities equaled 2.86% during 2025, up from 2.29% during 2024. The cost of funds was 2.22% during 2025, down from 2.43% during 2024, mainly due to decreased rates paid on money market accounts and time deposits, reflecting the reduced interest rate environment that began in September of 2024 in conjunction with the FOMC’s lowering of the targeted federal funds rate.
F-14
Table of Contents
The following table depicts the average balance, interest earned and paid, and weighted average rate of our assets, liabilities, and shareholders’ equity during 2025, 2024, and 2023. The subsequent table portrays the dollar amount of change in interest income and interest expense of interest-earning assets and interest-bearing liabilities, respectively, segregated between change due to volume and change due to rate. Tax-exempt securities interest income and yield for 2025, 2024, and 2023 have been computed on a tax equivalent basis using a marginal tax rate of 21.0%. Securities interest income was increased by $1.0 million in 2025, 2024, and 2023 for this non-GAAP, but industry standard, adjustment. These adjustments equated to increases in our net interest margin of less than two basis points in 2025 and 2024 and slightly over two basis points in 2023.
| Years ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | |||||||||||||||||||||||||||||||||
| Average | Average | Average | Average | Average | Average | |||||||||||||||||||||||||||||||
| Balance | Interest | Rate | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||||||||||||||||||
| Taxable securities | $ | 650,067 | $ | 17,544 | 2.70 | % | $ | 500,588 | $ | 9,917 | 1.98 | % | $ | 458,401 | $ | 7,611 | 1.66 | % | ||||||||||||||||||
| Tax-exempt securities | 172,517 | 5,975 | 3.46 | 157,313 | 5,143 | 3.27 | 148,082 | 4,683 | 3.16 | |||||||||||||||||||||||||||
| Total securities | 822,584 | 23,519 | 2.86 | 657,901 | 15,060 | 2.29 | 606,483 | 12,294 | 2.03 | |||||||||||||||||||||||||||
| Loans | 4,655,077 | 291,355 | 6.26 | 4,432,671 | 291,921 | 6.59 | 4,046,815 | 252,393 | 6.24 | |||||||||||||||||||||||||||
| Other interest-earning assets | 350,589 | 16,340 | 4.66 | 277,247 | 15,541 | 5.61 | 137,006 | 7,691 | 5.61 | |||||||||||||||||||||||||||
| Total earning assets | 5,828,250 | 331,214 | 5.69 | 5,367,819 | 322,522 | 6.01 | 4,790,304 | 272,378 | 5.69 | |||||||||||||||||||||||||||
| Allowance for credit losses | (58,142 | ) | (54,396 | ) | (45,590 | ) | ||||||||||||||||||||||||||||||
| Cash and due from banks | 58,338 | 60,223 | 61,797 | |||||||||||||||||||||||||||||||||
| Other non-earning assets | 340,194 | 294,009 | 257,182 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 6,168,640 | $ | 5,667,655 | $ | 5,063,693 | ||||||||||||||||||||||||||||||
| Interest-bearing checking accounts | $ | 716,456 | $ | 10,838 | 1.51 | % | $ | 666,814 | $ | 9,493 | 1.42 | % | $ | 605,220 | $ | 5,740 | 0.95 | % | ||||||||||||||||||
| Savings deposits | 220,450 | 334 | 0.15 | 244,387 | 368 | 0.15 | 310,940 | 392 | 0.13 | |||||||||||||||||||||||||||
| Money market accounts | 1,604,297 | 49,393 | 3.08 | 1,279,559 | 50,596 | 3.95 | 899,927 | 29,149 | 3.24 | |||||||||||||||||||||||||||
| Time deposits | 988,245 | 41,945 | 4.24 | 867,391 | 40,938 | 4.72 | 567,988 | 20,163 | 3.55 | |||||||||||||||||||||||||||
| Total interest-bearing deposits | 3,529,448 | 102,510 | 2.90 | 3,058,151 | 101,395 | 3.32 | 2,384,075 | 55,444 | 2.33 | |||||||||||||||||||||||||||
| Short-term borrowings | 239,128 | 7,464 | 3.12 | 224,897 | 7,717 | 3.43 | 206,728 | 2,847 | 1.38 | |||||||||||||||||||||||||||
| Federal Home Loan Bank advances | 358,191 | 11,404 | 3.18 | 430,767 | 13,018 | 3.02 | 425,363 | 11,367 | 2.67 | |||||||||||||||||||||||||||
| Other borrowings | 142,312 | 7,772 | 5.46 | 140,352 | 8,286 | 5.90 | 139,195 | 8,155 | 5.86 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 4,269,079 | 129,150 | 3.03 | 3,854,167 | 130,416 | 3.38 | 3,155,361 | 77,813 | 2.47 | |||||||||||||||||||||||||||
| Noninterest checking accounts | 1,185,730 | 1,174,082 | 1,372,840 | |||||||||||||||||||||||||||||||||
| Other liabilities | 83,378 | 84,862 | 58,465 | |||||||||||||||||||||||||||||||||
| Total liabilities | 5,538,187 | 5,113,111 | 4,586,666 | |||||||||||||||||||||||||||||||||
| Average equity | 630,453 | 554,544 | 477,027 | |||||||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 6,168,640 | $ | 5,667,655 | $ | 5,063,693 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 202,064 | $ | 192,106 | $ | 194,565 | ||||||||||||||||||||||||||||||
| Rate spread | 2.66 | % | 2.63 | % | 3.22 | % | ||||||||||||||||||||||||||||||
| Net interest margin | 3.47 | % | 3.58 | % | 4.06 | % |
F-15
Table of Contents
| Years ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 over 2024 | 2024 over 2023 | ||||||||||||||||||||||
| Total | Volume | Rate | Total | Volume | Rate | |||||||||||||||||||
| Increase (decrease) in interest income | ||||||||||||||||||||||||
| Taxable securities | $ | 7,627 | $ | 3,446 | $ | 4,181 | $ | 2,306 | $ | 744 | $ | 1,562 | ||||||||||||
| Tax exempt securities | 832 | 515 | 317 | 460 | 298 | 162 | ||||||||||||||||||
| Loans | (566 | ) | 14,282 | (14,848 | ) | 39,528 | 24,914 | 14,614 | ||||||||||||||||
| Other interest-earning assets | 799 | 3,688 | (2,889 | ) | 7,850 | 7,861 | (11 | ) | ||||||||||||||||
| Net change in tax-equivalent interest income | 8,692 | 21,931 | (13,239 | ) | 50,144 | 33,817 | 16,327 | |||||||||||||||||
| Increase (decrease) in interest expense | ||||||||||||||||||||||||
| Interest-bearing checking deposits | 1,345 | 731 | 614 | 3,753 | 634 | 3,119 | ||||||||||||||||||
| Savings deposits | (34 | ) | (36 | ) | 2 | (24 | ) | (92 | ) | 68 | ||||||||||||||
| Money market accounts | (1,203 | ) | 11,322 | (12,525 | ) | 21,447 | 14,079 | 7,368 | ||||||||||||||||
| Time deposits | 1,007 | 5,370 | (4,363 | ) | 20,775 | 12,784 | 7,991 | |||||||||||||||||
| Short-term borrowings | (253 | ) | 470 | (723 | ) | 4,870 | 271 | 4,599 | ||||||||||||||||
| Federal Home Loan Bank advances | (1,614 | ) | (2,282 | ) | 668 | 1,651 | 146 | 1,505 | ||||||||||||||||
| Other borrowings | (514 | ) | 114 | (628 | ) | 131 | 68 | 63 | ||||||||||||||||
| Net change in interest expense | (1,266 | ) | 15,689 | (16,955 | ) | 52,603 | 27,890 | 24,713 | ||||||||||||||||
| Net change in tax-equivalent net interest income | $ | 9,958 | $ | 6,242 | $ | 3,716 | $ | (2,459 | ) | $ | 5,927 | $ | (8,386 | ) |
Interest income, which is primarily generated from the loan portfolio, increased $8.7 million during 2025 from that earned in 2024, totaling $331 million in 2025 compared to $322 million in 2024. The increase in interest income is attributable to growth in average earning assets, which more than offset a lower yield on average earning assets. During 2025 and 2024, earning assets had an average yield (tax equivalent-adjusted basis) of 5.69% and 6.01%, respectively. The decreased yield on average earning assets primarily resulted from a lower yield on loans, mainly reflecting reduced interest rates on variable-rate commercial loans stemming from the previously mentioned FOMC rate cuts, a change in earning asset mix, reflecting a decrease in higher-yielding loans and an increase in lower-yielding securities as a percentage of earning assets, and a lower yield on other interest-earning assets, reflecting the decreased interest rate environment. An enhanced yield on securities, reflecting the reinvestment of relatively low-yielding bonds and portfolio growth activities, positively impacted the yield on average earning assets during 2025.
Interest income generated from the loan portfolio decreased $0.6 million in 2025 compared to the level earned in 2024. A reduction in the loan yield from 6.59% in 2024 to 6.26% in 2025 resulted in a $14.9 million decrease in interest income, while growth in the loan portfolio during 2025 resulted in a $14.3 million increase in interest income. The lower yield on loans primarily resulted from a decreased yield on commercial loans, which declined from 7.13% during 2024 to 6.63% during 2025 mainly due to the aforementioned FOMC rate cuts. Interest income generated from the securities portfolio increased $8.5 million in 2025 compared to the level earned in 2024. A rise in the yield on securities from 2.29% during 2024 to 2.86% during 2025 resulted in a $4.5 million increase in interest income, while growth in the average balance of the securities portfolio during 2025 resulted in an increase in interest income of $4.0 million. Interest income generated from other interest-earning assets was up $0.8 million in 2025 compared to 2024, reflecting the net impact of a $3.7 million increase in interest income resulting from growth in these assets and a $2.9 million decrease in interest income resulting from a decreased yield on these assets. The growth in average securities and other interest-earning assets during 2025 compared to 2024 primarily reflected the ongoing success of our strategic initiatives to grow local deposits and decrease our loan-to-deposit ratio.
F-16
Table of Contents
Interest expense is generated from interest-bearing deposits and borrowed funds. Interest expense decreased $1.3 million during 2025 compared to 2024, totaling $129 million and $130 million in the respective periods. A decline in the cost of interest-bearing liabilities from 3.38% during 2024 to 3.03% during 2025 resulted in a decrease in interest expense of $17.0 million, while growth in the average balance of these liabilities during 2025 compared to 2024 resulted in an increase in interest expense of $15.7 million. The reduced average cost of interest-bearing liabilities mainly resulted from decreased costs of money market accounts and time deposits, reflecting the lower interest rate environment that began in September of 2024 in conjunction with the FOMC’s lowering of the targeted federal funds rate. A change in interest-bearing liability mix, consisting of average higher-cost money market accounts and time deposits representing an increased percentage of average interest-bearing liabilities, negatively impacted the cost of interest-bearing liabilities during 2025 compared to 2024. The growth in these deposits reflected new deposit relationships, increases in existing deposit relationships, and deposit migration. During 2025, interest-bearing liabilities averaged $4.27 billion, representing an increase of $415 million, or 10.8%, from the $3.85 billion average during 2024; average interest-bearing deposits were up $471 million, while average borrowings declined $56.4 million.
Growth in the average balance of interest-bearing non-time deposits during 2025 compared to 2024 resulted in a $12.0 million increase in interest expense, while a lower average rate paid on these deposits during 2025 compared to 2024 resulted in an $11.9 million decrease in interest expense. An increase in the average balance of time deposits during 2025 compared to 2024 resulted in a $5.4 million increase in interest expense, while a reduced average rate paid on these deposits during 2025 compared to 2024 resulted in a $4.4 million decrease in interest expense. A lower average rate paid on short-term borrowings during 2025 compared to 2024 resulted in a $0.7 million reduction in interest expense, while growth in the average balance of these borrowings during 2025 compared to 2024 equated to a $0.5 million increase in interest expense. A decrease in the average balance of FHLBI advances during 2025 compared to 2024 resulted in a decline in interest expense of $2.3 million, while a higher average rate paid on these borrowings during 2025 compared to 2024 resulted in an increase in interest expense of $0.7 million. The $0.5 million decrease in interest expense on other borrowings in 2025 compared to 2024 resulted from a lower average rate paid on these borrowings, which was partially mitigated by a slight increase in the average balance of these borrowings.
Provision for Credit Losses
Provisions for credit losses of $3.2 million and $7.4 million were recorded during 2025 and 2024, respectively. The provision expense recorded during 2025 primarily reflected a $1.9 million reserve increase related to changes in the economic forecast, a $1.8 million net increase in specific allocations driven by a $5.5 million allocation for a commercial construction loan relationship that was placed on nonaccrual during the second quarter of 2025, and a $1.5 million net increase in qualitative factor allocations. The impacts of these factors were partially offset by $2.3 million and $1.3 million reductions in the reserve related to faster residential mortgage and consumer loan prepayment speeds and the associated reduced average lives of the portfolios and changes in baseline loss rates, respectively. The provision expense recorded during 2024 mainly reflected allocations necessitated by net loan growth, individual allocations made for two deteriorated commercial loan relationships, changes in qualitative factors, and an increased allocation stemming from slower prepayments speeds on residential mortgage loans, which were partially offset by lower loan loss rates. Continued strength in loan quality metrics, including low levels of loan charge-offs, during 2025 and 2024 significantly mitigated the amounts of additional reserves imposed by the previously mentioned factors.
Noninterest Income
Noninterest income totaled $41.6 million during 2025, compared to $40.4 million during 2024. Noninterest income during 2025 included bank owned life insurance death benefit claims of $1.0 million. Noninterest income during 2024 included bank owned life insurance death benefit claims and gains on the sales of other real estate owned totaling $0.7 million and $0.4 million, respectively. Excluding these transactions, noninterest income increased $1.3 million in 2025 compared to 2024. The higher level of noninterest income primarily reflected increased treasury management fees, mortgage banking income, and payroll services fees. Growth in treasury management and payroll services fees mainly stemmed from new commercial relationships and successful marketing efforts leading to customers’ expanded use of products and services. The increase in mortgage banking income primarily resulted from rises in the percentage of loans originated with the intent to sell, which equaled approximately 81% in 2025 compared to approximately 78% in 2024, and total loan originations, which were up approximately 7% in 2025 compared to 2024. Interest rate swap income declined during 2025 compared to 2024, generally reflecting a lower volume of new swap transactions.
F-17
Table of Contents
Noninterest Expense
Noninterest expense during 2025 was $136 million, compared to $126 million during 2024. The increase in noninterest expense during 2025 primarily resulted from higher salary and benefit costs, mainly reflecting annual merit pay increases, market adjustments, and lower residential mortgage loan deferred salary costs. Costs associated with the acquisition of Eastern Michigan Financial Corporation, growth in data processing costs, primarily reflecting increased software support costs, and higher allocations to the reserve for unfunded loan commitments, largely stemming from an increase in commercial loan commitments, also contributed to the higher level of noninterest expense. Lower depreciation expense, mainly reflecting facility expansion and leasehold improvement projects becoming fully depreciated during 2024, positively impacted noninterest expense during 2025. Contributions to The Mercantile Bank Foundation totaled $1.1 million and $1.7 million during 2025 and 2024, respectively.
Federal Income Tax Expense
During 2025, we recorded income before federal income tax of $103 million and a federal income tax expense of $14.7 million, compared to income before federal income tax of $98.3 million and a federal income tax expense of $18.7 million during 2024. The $4.0 million decrease in federal income tax expense in 2025 compared to 2024 primarily resulted from the acquisition of transferable energy tax credits and the net benefits from investments in low-income housing and historic tax credit structures, which provided for aggregate tax benefits of $3.5 million and $1.8 million, respectively, the impacts of which were partially offset by a higher level of income before federal income tax. We recorded net benefits from investments in tax credit structures of $0.2 million during 2024. The recording of the tax benefits positively impacted our effective tax rate, which equaled 14.2% during 2025, compared to 19.0% during 2024. The aforementioned bank owned life insurance death benefit claims, substantially all of which were nontaxable, positively impacted the effective tax rates in 2025 and 2024.
CAPITAL RESOURCES
Shareholders’ equity increased $140 million during 2025, totaling $725 million as of December 31, 2025. Positively impacting shareholders’ equity was net income of $88.8 million, while negatively affecting shareholders’ equity were cash dividends on our common stock totaling $24.0 million. Activity relating to the issuance and sale of common stock through various stock-based compensation programs and our dividend reinvestment plan positively impacted shareholders’ equity by a total of $4.8 million. Positively impacting shareholders’ equity during 2025 was a $25.8 million decline in the after-tax net unrealized loss on available for sale securities. Common stock issued in conjunction with the acquisition of Eastern Michigan Financial Corporation totaled $44.9 million.
We and our banks are subject to regulatory capital requirements administered by state and federal banking agencies. Failure to meet the various capital requirements can initiate regulatory action that could have a direct material effect on the financial statements. As of December 31, 2025, Mercantile Bank’s total risk-based capital ratio was 13.8%, compared to 13.9% at December 31, 2024. Mercantile Bank’s total regulatory capital increased $16.5 million during 2025, primarily reflecting the net impact of net income totaling $98.7 million and cash dividends paid to us aggregating $84.8 million. Mercantile Bank’s total risk-based capital ratio was also impacted by a $174 million increase in total risk-weighted assets. As of December 31, 2025, Mercantile Bank’s total regulatory capital equaled $776 million, or approximately $214 million in excess of the amount necessary to attain the 10.0% minimum total risk-based capital ratio, which is among the requirements to be categorized as “well capitalized.” Eastern Michigan Bank’s total risk-based capital ratio was 19.0%, or approximately $26 million in excess of the “well capitalized” threshold, as of December 31, 2025.
We maintain a stock repurchase program, which is discussed in Part II, Item 5 “Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities” in this Annual Report.
F-18
Table of Contents
LIQUIDITY
Liquidity is measured by our ability to raise funds through deposits, borrowed funds, capital or cash flow from the repayment of loans and securities. These funds are used to fund loans, meet deposit withdrawals, and operate our company. Liquidity is essential to our business. An inability to maintain sufficient funds through deposits, borrowings, the sale of assets, and other sources could have a material adverse effect on our liquidity. Our access to funding sources in amounts adequate to finance our activities could be impaired by factors that affect us specifically or the financial services industry in general. Liquidity is primarily achieved through local and out-of-area deposits and liquid assets such as securities available for sale, matured and called securities, federal funds sold, and interest-earning deposit balances. Asset and liability management is the process of managing the balance sheet to achieve a mix of earning assets and liabilities that maximizes profitability, while providing adequate liquidity.
To assist in providing needed funds, we have regularly obtained monies from wholesale funding sources. Wholesale funds, comprised of deposits from customers outside of our market areas and advances from the FHLBI, totaled $457 million, or approximately 8% of combined deposits and borrowed funds, as of December 31, 2025, compared to $537 million, or about 10% of combined deposits and borrowed funds, as of December 31, 2024.
Sweep accounts increased $111 million during 2025, totaling $232 million as of December 31, 2025. The aggregate balance of this funding type can be subject to relatively large daily fluctuations given the nature of the customers utilizing this product and the sizable balances that several of the customers maintain. In addition, we had one customer withdraw a large amount of funds near the end of 2024 that were returned in early 2025. The average balance of sweep accounts equaled $239 million during 2025, with a high balance of $286 million and a low balance of $115 million. Our sweep account program entails transferring collected funds from certain business noninterest-bearing checking accounts to overnight interest-bearing repurchase agreements. Such repurchase agreements are not deposit accounts and are not afforded federal deposit insurance. All of our sweep accounts are accounted for as secured borrowings.
Information regarding our repurchase agreements as of December 31, 2025 and during 2025 is as follows:
| (Dollars in thousands) | ||||
|---|---|---|---|---|
| Outstanding balance at December 31, 2025 | $ | 232,291 | ||
| Weighted average interest rate at December 31, 2025 | 2.80 | % | ||
| Maximum daily balance twelve months ended December 31, 2025 | $ | 285,679 | ||
| Average daily balance for twelve months ended December 31, 2025 | $ | 239,089 | ||
| Weighted average interest rate for twelve months ended December 31, 2025 | 3.12 | % |
FHLBI advances declined $60.9 million during 2025, totaling $326 million as of December 31, 2025. Bullet advances aggregating $20.0 million were obtained during 2025, while bullet advance maturities aggregated $80.0 million. Payments on amortizing advances totaled $0.9 million during 2025. Bullet advances are generally obtained to provide funds for loan growth and are used to assist in managing interest rate risk, while amortizing advances are generally acquired to match-fund specific longer-term fixed rate commercial loans, with the dollar amount and amortization structure of the underlying advances reflective of the associated commercial loans. Advances are collateralized by residential mortgage loans, first mortgage liens on multi-family residential property loans, first mortgage liens on certain commercial real estate property loans, and substantially all other assets of Mercantile Bank under a blanket lien arrangement. Our borrowing line of credit at year-end 2025 totaled $1.08 billion, with remaining availability based on collateral of $777 million.
We also have the ability to borrow up to $50.0 million on a daily basis through a correspondent bank using an established unsecured federal funds purchased line of credit; the average balance of these borrowings was less than $0.1 million during 2025. In contrast, our interest-earning deposit account at the Federal Reserve Bank of Chicago averaged $286 million during 2025. Both banks have lines of credit through the Discount Window of the Federal Reserve Bank of Chicago. Based on pledged municipal bonds, we could have borrowed up to an aggregate $199 million as of December 31, 2025. Except for periodic line testing, we have not utilized these lines and we do not plan to access these line of credit in future periods.
F-19
Table of Contents
The following table reflects, as of December 31, 2025, significant fixed and determinable contractual obligations to third parties by payment date, excluding accrued interest:
| One Year | One to | Three to | Over | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | or Less | Three Years | Five Years | Five Years | Total | ||||||||||||||
| Deposits without a stated maturity | $ | 4,305,095 | $ | 0 | $ | 0 | $ | 0 | $ | 4,305,095 | |||||||||
| Time deposits | 914,764 | 52,774 | 11,819 | 0 | 979,357 | ||||||||||||||
| Short-term borrowings | 232,291 | 0 | 0 | 0 | 232,291 | ||||||||||||||
| Federal Home Loan Bank advances | 80,900 | 191,917 | 32,087 | 21,317 | 326,221 | ||||||||||||||
| Subordinated debentures | 0 | 0 | 0 | 51,015 | 51,015 | ||||||||||||||
| Subordinated notes | 0 | 0 | 0 | 89,657 | 89,657 | ||||||||||||||
| Term note | 10,000 | 20,000 | 0 | 0 | 30,000 | ||||||||||||||
| Premises and equipment leases | 1,191 | 2,061 | 811 | 1,141 | 5,204 |
In addition to normal loan funding and deposit flow, we must maintain liquidity to meet the demands of certain unfunded loan commitments and standby letters of credit. As of December 31, 2025, we had a total of $2.47 billion in unfunded loan commitments and $26.8 million in unfunded standby letters of credit. Of the total unfunded loan commitments, $2.15 billion were commitments available as lines of credit to be drawn at any time as customers’ cash needs vary, and $296 million were for loan commitments generally expected to be accepted and become funded within the next 12 to 18 months. We regularly monitor fluctuations in loan balances and commitment levels and include such data in our liquidity management.
The following table depicts our loan commitments at the end of the past three years:
| (Dollars in thousands) | 12/31/25 | 12/31/24 | 12/31/23 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial unused lines of credit | $ | 1,755,132 | $ | 1,488,782 | $ | 1,557,429 | |||||
| Unused lines of credit secured by 1-4 family residential properties | 135,021 | 84,298 | 74,120 | ||||||||
| Credit card unused lines of credit | 204,783 | 172,273 | 142,096 | ||||||||
| Other consumer unused lines of credit | 53,124 | 33,892 | 50,063 | ||||||||
| Commitments to make loans | 297,730 | 295,566 | 270,403 | ||||||||
| Standby letters of credit | 26,813 | 26,491 | 19,393 | ||||||||
| Total | $ | 2,472,603 | $ | 2,101,302 | $ | 2,113,504 |
We monitor our liquidity position and funding strategies on an ongoing basis, but recognize that unexpected events, economic or market conditions, reductions in earnings performance, declining capital levels, or situations beyond our control could cause liquidity challenges. While we believe it is unlikely that a funding crisis of any significant degree is likely to materialize, we have developed a comprehensive contingency funding plan that provides a framework for meeting liquidity disruptions.
MARKET RISK ANALYSIS
Our primary market risk exposure is interest rate risk and, to a lesser extent, liquidity risk and inflation risk. All of our transactions are denominated in U.S. dollars with no specific foreign exchange exposure. We have only limited agricultural-related loan assets and therefore have no significant exposure to changes in commodity prices. Any impact that changes in foreign exchange rates and commodity prices would have on interest rates is assumed to be insignificant. Interest rate risk is the exposure of our financial condition to adverse movements in interest rates.
We derive our income primarily from the excess of interest collected on interest-earning assets over the interest paid on interest-bearing liabilities. The rates of interest we earn on our assets and owe on our liabilities generally are established contractually for a period of time. Since market interest rates change over time, we are exposed to lower profitability if we cannot adapt to interest rate changes. Accepting interest rate risk can be an important source of profitability and shareholder value; however, excessive levels of interest rate risk could pose a significant threat to our earnings and capital base. Accordingly, effective risk management that maintains interest rate risk at prudent levels is essential to our safety and soundness.
F-20
Table of Contents
Evaluating the exposure to changes in interest rates includes assessing both the adequacy of the process used to control interest rate risk and the quantitative level of exposure. Our interest rate risk management process seeks to ensure that appropriate policies, procedures, management information systems, and internal controls are in place to maintain interest rate risk at prudent levels with consistency and continuity. In evaluating the quantitative level of interest rate risk, we assess the existing and potential future effects of changes in interest rates on our financial condition, including capital adequacy, earnings, liquidity, and asset quality.
We use two interest rate risk measurement techniques. The first, which is commonly referred to as GAP analysis, measures the difference between the dollar amounts of interest-sensitive assets and liabilities that will be refinanced or repriced during a given time period. A significant repricing gap could result in a negative impact to the net interest margin during periods of changing market interest rates.
The following table depicts our GAP position as of December 31, 2025:
| Within | Three to | One to | After | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three | Twelve | Five | Five | |||||||||||||||||
| (Dollars in thousands) | Months | Months | Years | Years | Total | |||||||||||||||
| Assets: | ||||||||||||||||||||
| Loans (1) | $ | 3,089,850 | $ | 214,762 | $ | 1,094,499 | $ | 422,777 | $ | 4,821,888 | ||||||||||
| Securities available for sale (2) | 15,701 | 90,983 | 571,220 | 424,326 | 1,102,230 | |||||||||||||||
| Interest-earning deposits | 417,319 | 1,000 | 250 | 0 | 418,569 | |||||||||||||||
| Mortgage loans held for sale | 17,160 | 0 | 0 | 0 | 17,160 | |||||||||||||||
| Allowance for credit losses | 0 | 0 | 0 | 0 | (58,191 | ) | ||||||||||||||
| Other assets | 0 | 0 | 0 | 0 | 533,563 | |||||||||||||||
| Total assets | $ | 3,540,030 | $ | 306,745 | $ | 1,665,969 | $ | 847,103 | $ | 6,835,219 | ||||||||||
| Liabilities: | ||||||||||||||||||||
| Interest-bearing deposits | 3,254,773 | 625,420 | 64,593 | 0 | 3,944,786 | |||||||||||||||
| Short-term borrowings | 232,291 | 0 | 0 | 0 | 232,291 | |||||||||||||||
| Federal Home Loan Bank advances | 30,900 | 50,000 | 224,004 | 21,317 | 326,221 | |||||||||||||||
| Term note | 2,500 | 7,500 | 20,000 | 0 | 30,000 | |||||||||||||||
| Other borrowed money | 51,015 | 0 | 89,657 | 0 | 140,672 | |||||||||||||||
| Noninterest-bearing deposits | 0 | 0 | 0 | 0 | 1,339,666 | |||||||||||||||
| Other liabilities | 0 | 0 | 0 | 0 | 96,699 | |||||||||||||||
| Total liabilities | 3,571,479 | 682,920 | 398,254 | 21,317 | 6,110,335 | |||||||||||||||
| Shareholders' equity | 0 | 0 | 0 | 0 | 724,884 | |||||||||||||||
| Total liabilities & shareholders' equity | $ | 3,571,479 | $ | 682,920 | $ | 398,254 | $ | 21,317 | $ | 6,835,219 | ||||||||||
| Net asset (liability) GAP | $ | (31,449 | ) | $ | (376,175 | ) | $ | 1,267,715 | $ | 825,786 | ||||||||||
| Cumulative GAP | $ | (31,449 | ) | $ | (407,624 | ) | $ | 860,091 | $ | 1,685,877 | ||||||||||
| Percent of cumulative GAP to total assets | (0.5 | )% | (6.0 | )% | 12.6 | % | 24.7 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Floating rate loans that are currently at interest rate floors are treated as fixed rate loans and are reflected using maturity date and not repricing frequency. |
| Column 1 | Column 2 |
|---|---|
| (2) | Mortgage-backed securities are categorized by expected maturities based upon prepayment trends as of December 31, 2025. |
F-21
Table of Contents
The second interest rate risk measurement used is commonly referred to as net interest income simulation analysis. We believe that this methodology provides a more accurate measurement of interest rate risk than the GAP analysis, and therefore, it serves as our primary interest rate risk measurement technique. The simulation model assesses the direction and magnitude of variations in net interest income resulting from potential changes in market interest rates.
Key assumptions in the model include prepayment speeds on various loan and investment assets; cash flows and maturities of interest-sensitive assets and liabilities; and changes in market conditions impacting loan and deposit volume and pricing. These assumptions are inherently uncertain and subject to fluctuation and revision in a dynamic environment; therefore, the model cannot precisely estimate net interest income or exactly predict the impact of higher or lower interest rates on net interest income. Actual results will differ from simulated results due to timing, magnitude, and frequency of interest rate changes and changes in market conditions and our strategies, among other factors.
We conducted multiple simulations as of December 31, 2025, in which it was assumed that changes in market interest rates occurred ranging from up 300 basis points to down 400 basis points in equal quarterly instalments over the next twelve months. The following table reflects the suggested dollar and percentage changes in net interest income over the next twelve months in comparison to the $234 million in net interest income projected using our balance sheet amounts and anticipated replacement rates as of December 31, 2025. The resulting estimates are generally within our policy parameters established to manage and monitor interest rate risk.
| (Dollars in thousands) | Dollar Change | Percent Change | ||||||
|---|---|---|---|---|---|---|---|---|
| In Net | In Net | |||||||
| Interest Rate Scenario | Interest Income | Interest Income | ||||||
| Interest rates down 400 basis points | $ | 13,500 | 5.8 | % | ||||
| Interest rates down 300 basis points | 20,000 | 8.5 | ||||||
| Interest rates down 200 basis points | (4,900 | ) | (2.1 | ) | ||||
| Interest rates down 100 basis points | (5,400 | ) | (2.3 | ) | ||||
| Interest rates up 100 basis points | 5,900 | 2.5 | ||||||
| Interest rates up 200 basis points | 12,100 | 5.2 | ||||||
| Interest rates up 300 basis points | 18,400 | 7.9 |
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 interest-earning deposits and interest-bearing liabilities; level of nonperforming assets; economic and competitive conditions; potential changes in lending, investing, and deposit gathering strategies; client preferences; and other factors.
F-22
Table of Contents
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001437749-25-005844.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD-LOOKING STATEMENTS
The following discussion and other portions of this Annual Report contain forward-looking statements that are based on management’s beliefs, assumptions, current expectations, estimates, and projections about the financial services industry, the economy, and our company. Words such as “anticipates,” “believes,” "could," “estimates,” “expects,” “intends,” “plans,” “projects,” “indicates,” “strategy,” “future,” “likely,” “may,” “should,” “will,” and variations of such words and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions (“Future 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. We undertake no obligation to update, amend, or clarify forward-looking statements, whether as a result of new information, future events (whether anticipated or unanticipated), or otherwise.
Future Factors include, among others, adverse changes in interest rates and interest rate relationships; increasing rates of inflation and slower growth rates; significant declines in the value of commercial real estate; market volatility; demand for products and services; climate impacts; labor markets; the degree of competition by traditional and non-traditional financial services companies; changes in banking regulation or actions by bank regulators; changes in tax laws; changes in prices, levies, and assessments; the impact of technological advances; potential cyber-attacks, information security breaches, and other criminal activities; litigation liabilities; governmental and regulatory policy changes; the outcomes of existing or future contingencies; trends in customer behavior as well as their ability to repay loans; changes in local real estate values; damage to our reputation resulting from adverse publicity, regulatory actions, litigation, operational failures, and the failure to meet client expectations and other facts; changes in the national and local economies, and unstable political and economic environments; and risk factors described in our annual report on Form 10-K for the year ended December 31, 2024. These are representative of the Future Factors that could cause a difference between an ultimate actual outcome and a forward-looking statement.
Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
CRITICAL ACCOUNTING ESTIMATES
Management’s Discussion and Analysis of Financial Condition and Results of Operations (“Management’s Discussion and Analysis”) is based on Mercantile Bank Corporation’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. Our critical accounting estimates are highly dependent upon subjective or complex judgments and assumptions, and changes in such may have a significant impact on the financial statements, just as actual results may differ. We have reviewed the application of our critical accounting estimates with the Audit Committee of our Board of Directors.
F-3
Table of Contents
Allowance For Credit Losses (“allowance”): The allowance is maintained at a level we believe is adequate to absorb estimated credit losses identified and expected in the loan portfolio. Our evaluation of the adequacy of the allowance is an estimate based on historical credit loss experience, the nature and volume of the loan portfolio, information about specific borrower situations and estimated collateral values, guidance from bank regulatory agencies, and assessments of the impact of current and anticipated economic conditions on the loan portfolio. While historical credit loss experience provides the basis for the estimation of expected credit losses, our qualitative model adjusts for risk factors that are not inherently considered in the quantitative modeling process, but are nonetheless relevant in assessing the expected credit losses within the loan portfolio. These adjustments may increase or decrease the estimate of expected credit losses based upon the assessed level of risk for each qualitative factor. The various risks that may be considered in making qualitative adjustments include, among other things, the impact of (i) changes in lending policies and procedures, (ii) changes in the nature and volume of the loan portfolio and in the terms of loans, (iii) changes in the experience, ability and depth of lending management and staff, (iv) changes in the volume and severity of past due loans, nonaccrual loans and adversely classified loans, (v) changes in the quality of the credit review function, (vi) changes in the value of underlying collateral dependent loans, (vii) existence and effect of any concentrations of credit and any changes in such, and (viii) effect of other factors such as competition and legal and regulatory requirements.
Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in our judgment, should be charged-off. Credit losses are charged against the allowance when we believe the uncollectibility of a loan is likely. The balance of the allowance represents our best estimate, but significant downturns in circumstances relating to loan quality or economic conditions could result in a requirement for an increased allowance in the future. Likewise, an upturn in loan quality or improved economic conditions may result in a decline in the required allowance in the future. In either instance, unanticipated changes could have a significant impact on the allowance and operating results. The allowance is increased through a provision charged to operating expense. Uncollectible loans are charged-off through the allowance, while recoveries of loans previously charged-off are added to the allowance.
See Note 1 – Significant Accounting Policies in the Notes to our Consolidated Financial Statements in this Form 10-K for additional information on our estimation process and methodology related to the allowance. See also Note 3 – Loans and Allowance for Credit Losses in the Notes to our Consolidated Financial Statements in this Form 10-K for further information regarding our loan portfolio and allowance.
Mortgage Servicing Rights: Mortgage servicing rights are recognized as assets based on the allocated fair value of retained servicing rights on loans sold. Servicing rights are carried at the lower of amortized cost or fair value and are expensed in proportion to, and over the period of, estimated net servicing income. We utilize a discounted cash flow model to determine the value of our servicing rights. The valuation model utilizes mortgage loan prepayment speeds, the remaining lives of the mortgage loan pools, delinquency rates, our cost to service loans, and other factors to determine the cash flow that we will receive from servicing each grouping of loans. These cash flows are then discounted based on current interest rate assumptions to arrive at the fair value of the right to service those loans. Impairment is evaluated quarterly based on the fair value of the servicing rights, using groupings of the underlying loans classified by interest rates. Any impairment of a grouping is reported as a valuation allowance.
F-4
Table of Contents
Goodwill: Accounting rules require us to determine the fair value of all the assets and liabilities of an acquired entity, and to record their fair value on the date of acquisition. We employ a variety of means in determining fair value, including the use of discounted cash flow analysis, market comparisons and projected future revenue streams. For those items for which we conclude that we have the appropriate expertise to determine fair value, we may choose to use our own calculation of fair value. In other cases, where the fair value is not readily determined, consultation with outside parties is used to determine fair value. Once valuations have been determined, the net difference between the price paid for the acquired entity and the fair value of the balance sheet is recorded as goodwill. Goodwill is assessed at least annually for impairment, with any such impairment recognized in the period identified. A more frequent assessment is performed if there are material changes in the market place or within the organizational structure.
INTRODUCTION
This Management’s Discussion and Analysis should be read in conjunction with the consolidated financial statements contained in this Annual Report. This discussion provides information about the consolidated financial condition and results of operations of Mercantile Bank Corporation and its consolidated subsidiaries, Mercantile Bank (“our bank”) and Mercantile Community Partners LLC ("MCP"), and Mercantile Insurance Center, Inc. (“our insurance company”), a subsidiary of our bank. Unless the text clearly suggests otherwise, references to “us,” “we,” “our,” or “the company” include Mercantile Bank Corporation and its wholly-owned subsidiaries referred to above.
CLIMATE CHANGE
The potential impact of climate changes on our operations and the needs of our customers remains uncertain. Scientists have proposed that the impacts of climate change could include changes in rainfall patterns, water shortages, changes to the water levels of lakes and other bodies of water, changing storm patterns and intensities, and changing temperature levels. These changes could be severe and vary by geographic location. Climate change may also affect the occurrence of certain natural events, the incidence and severity of which are inherently unpredictable, and may impact our borrowers or the value of our loan collateral.
ENVIRONMENTAL, SOCIAL, AND GOVERNANCE MATTERS
Our Sustainability Committee supports our ongoing commitment to environmental, health and safety, corporate social responsibility, corporate governance, sustainability, and other public policy matters relevant to our organization. The Sustainability Committee is a cross-functional management committee, with oversight from the Governance and Nominating Committee and the Board of Directors, that assists us in: (1) setting general strategies relating to ESG matters; (2) developing, implementing, and monitoring initiatives and policies based on those strategies; (3) recommending communications with employees, investors, and shareholders with respect to ESG matters; and (4) monitoring and assessing developments relating to, and improving our understanding of, ESG matters. The committee met three times during 2024. Highlights for 2024 included expanding the impact of Mercantile Community Partners LLC to facilitate low-income housing tax credits, the completion and posting of the 2024 Corporate Sustainability Report, hiring a fulltime Director of Enterprise Excellence at the end of 2024 to oversee all ongoing ESG and sustainability efforts, implementation of a sustainability reporting platform, increased support of first-time home buyers mortgage programs, and over 27,500 hours of volunteering in the community completed by employees. Our bank maintains a Clawback Policy; an Insider Trading Policy; Code of Ethics; Corporate Governance Guidelines; an Anti-Bribery and Anti-Corruption Policy; an Anti-Money Laundering, Bank Secrecy Act, Customer Identification and Due Diligence Programs Letter; Vendor and Supplier Code of Conduct; Environmental Policy; Human Rights Policy; and Supplier Diversity Program Policy; these policies are reviewed and approved by our Board of Directors at least annually and can be found on our website.
F-5
Table of Contents
FINANCIAL OVERVIEW
We recorded net income of $79.6 million, or $4.93 per basic and diluted share, for 2024, compared with net income of $82.2 million, or $5.13 per basic and diluted share, for 2023. While noninterest income increased during 2024, net income was negatively impacted by expected lower net interest income and higher noninterest expenses.
Commercial loans increased $292 million, or approximately 9%, during 2024. Multi-family and residential rental property loans were up $143 million, nonowner-occupied commercial real estate (“CRE”) loans grew $92.7 million, commercial and industrial loans increased $32.7 million, and owner-occupied CRE loans were up $31.2 million, while vacant land, land development, and residential construction loans decreased $7.8 million. As a percentage of total commercial loans, commercial and industrial loans and owner-occupied CRE loans combined equaled 54.9% at December 31, 2024, compared to 57.7% at year-end 2023. The new commercial loan pipeline remains strong, and at December 31, 2024, we had $245 million in unfunded loan commitments on commercial construction and development loans that are in the construction phase.
Residential mortgage loans decreased $9.8 million, or approximately 1%, during 2024. Residential mortgage loan originations totaled $485 million during 2024, compared to $386 million in 2023. Approximately 78% of the residential mortgage loans originated during 2024 were done so with the intent to sell, compared to about 53% in 2023. The increases in volume of loans originated and percentage of loans sold had a positive impact on mortgage banking income.
The overall quality of our loan portfolio remains strong, with nonperforming loans equaling 0.12% of total loans as of December 31, 2024. Accruing loans past due 30 to 89 days remain low, with little foreclosed property activity throughout 2024. Loan charge-offs totaled $3.8 million during 2024, while recoveries of prior period loan charge-offs totaled $0.9 million, providing for net loan charge-offs of $2.9 million, or 0.06% of average total loans, for the year.
Interest-earning deposits, a vast majority of which is comprised of funds on deposit with the Federal Reserve Bank of Chicago, are used to manage daily liquidity needs and interest rate risk sensitivity. The average balance of these funds equaled $237 million during 2024, compared to $107 million in 2023. The higher average balance primarily reflects an increase in deposits associated with our strategic initiative to lower the loan-to-deposit ratio.
F-6
Table of Contents
Total deposits increased $797 million during 2024, providing for a growth rate of approximately 20%. A majority of the growth was in money market and time deposit products. Federal Home Loan Bank of Indianapolis (“FHLBI”) advances declined $80.8 million during 2024. Wholesale funds, comprised of out-of-area deposits and FHLBI advances, totaled $537 million, or about 10% of total funds, as of December 31, 2024.
Net interest income decreased $2.5 million during 2024 compared to 2023. Interest income was up $50.1 million, in large part reflecting $569 million of growth in average earning assets and a 34 basis point increase in the yield on average earning assets. Interest expense was up $52.6 million, primarily reflecting $699 million growth in average interest-bearing liabilities and a 91 basis point increase in the cost of interest-bearing liabilities.
We recorded a credit loss provision expense of $7.4 million during 2024, compared to $7.7 million during 2023. The provision expense recorded during 2024 was generally necessitated by increased required reserve levels stemming from loan growth, slower residential mortgage loan prepayment speeds and specific allocations for two nonperforming nonreal-estate-related commercial loan relationships.
Noninterest income increased $8.2 million during 2024 compared to 2023, primarily reflecting higher mortgage banking income and service charges on deposit accounts, the latter stemming from growth in treasury management fees. Growth in payroll service income and revenue associated with a private equity investment also benefited noninterest income during 2024, as well as benefit claims on bank owned life insurance policies.
Noninterest expense increased $10.5 million during 2024 compared to 2023. Aggregate salary and benefit costs grew $9.1 million, primarily reflecting annual merit pay increases, market adjustments, higher bonus/incentive accruals and residential mortgage lender commissions, lower residential mortgage loan deferred salary costs and increased medical insurance expenses. Increased data processing costs were also recorded during 2024, largely reflecting higher transaction volumes and software support costs, along with the introduction of new treasury management products and services.
FINANCIAL CONDITION
Our total assets increased $699 million during 2024, and totaled $6.05 billion as of December 31, 2024. Total loans increased $297 million, securities available for sale were up $113 million and interest-earning deposits grew $276 million. Total deposits increased $797 million and shareholders’ equity grew $62.4 million, while securities sold under agreements to repurchase (“sweep accounts) decreased $108 million and FHLBI advances declined $80.8 million.
F-7
Table of Contents
Earning Assets
Average earning assets equaled 94.4% of average total assets during both 2024 and 2023. The loan portfolio continued to comprise a majority of earning assets, followed by securities and interest-earning deposits. Average total loans equaled 82.9% of average earning assets during 2024, compared to 84.7% in 2023, while average securities and interest-earning deposits comprised 12.7% and 4.4% of average earning assets during 2024 and 13.1% and 2.2% of average earning assets during 2023, respectively.
Our loan portfolio has historically been primarily comprised of commercial loans. Commercial loans increased $292 million, or approximately 9%, during 2024. Multi-family and residential rental property loans were up $143 million, nonowner-occupied CRE loans grew $92.7 million, commercial and industrial loans increased $32.7 million, and owner-occupied CRE loans were up $31.2 million, while vacant land, land development, and residential construction loans decreased $7.8 million. As a percentage of total commercial loans, commercial and industrial loans and owner-occupied CRE loans combined equaled 54.9% at December 31, 2024, compared to 57.7% at year-end 2023. We believe our commercial loan portfolio remains well diversified.
As of December 31, 2024, availability on commercial construction and development loans that are in the construction phase totaled $245 million, with most of the funds expected to be drawn over the next 12 to 18 months. Our current pipeline reports indicate continued strong commercial loan funding opportunities in future periods, including $296 million in new lending commitments, a majority of which we expect to be accepted and funded over the next 12 to 18 months. Our commercial lenders also report additional opportunities they are currently discussing with existing borrowers and potential new customers. We remain committed to prudent underwriting standards that provide for an appropriate yield and risk relationship, as well as concentration limits we established within our commercial loan portfolio. Usage of existing commercial lines of credit was relatively stable during 2024 at approximately 42%, a small increase from 2023 but similar to our historical average.
Residential mortgage loans decreased $9.8 million, or approximately 1%, during 2024. Residential mortgage loan originations totaled $485 million during 2024, compared to $386 million in 2023. Approximately 78% of the residential mortgage loans originated during 2024 were done so with the intent to sell, compared to about 53% in 2023. In mid-2023, we altered our residential mortgage loan pricing strategy to encourage borrowers to select fixed rate residential loan products that we could sell rather than selecting adjustable rate residential mortgage loan products that we had to fund on our balance sheet. The strategy not only provided for less residential mortgage loans being funded on our balance sheet, but also resulted in higher mortgage banking income. The increased volume of loans originated also benefited mortgage banking income.
Other consumer-related loans totaled $65.9 million, or 1.4% of total loans, at December 31, 2024. We expect this loan portfolio segment to remain relatively steady in dollar amount but decline as a percent of total loans in future periods as the commercial loan segment grows.
F-8
Table of Contents
The following table presents total loans outstanding as of December 31, 2024, according to scheduled repayments of principal on fixed rate loans and repricing frequency on variable rate loans. Floating rate commercial loans that are currently at interest rate floors are treated as fixed rate loans and are reflected using maturity date and not repricing frequency.
| Less Than | One Through | Five Through | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | One Year | Five Years | Fifteen Years | Total | |||||||||||
| Construction and land development | $ | 493,943 | $ | 60,290 | $ | 23,428 | $ | 577,661 | |||||||
| Real estate - residential properties | 122,966 | 368,758 | 387,649 | 879,373 | |||||||||||
| Real estate - multi-family properties | 101,441 | 59,203 | 1,956 | 162,600 | |||||||||||
| Real estate - commercial properties | 1,199,248 | 470,710 | 57,174 | 1,727,132 | |||||||||||
| Commercial and industrial | 1,081,485 | 133,725 | 25,072 | 1,240,282 | |||||||||||
| Consumer | 3,083 | 8,985 | 1,665 | 13,733 | |||||||||||
| Total loans | $ | 3,002,166 | $ | 1,101,671 | $ | 496,944 | $ | 4,600,781 | |||||||
| Fixed rate loans | $ | 191,657 | $ | 720,696 | $ | 216,332 | $ | 1,128,685 | |||||||
| Floating rate loans | 2,810,509 | 380,975 | 280,612 | 3,472,096 | |||||||||||
| Total loans | $ | 3,002,166 | $ | 1,101,671 | $ | 496,944 | $ | 4,600,781 |
Our credit policies establish guidelines to manage credit risk and asset quality. These guidelines include loan review and early identification of problem loans to provide effective loan portfolio administration. The credit policies and procedures are meant to minimize the risk and uncertainties inherent in lending. In following these policies and procedures, we must rely on estimates, appraisals and evaluations of loans and the possibility that changes in these items could occur quickly because of changing economic conditions or other factors. Identified problem loans, which exhibit characteristics (financial or otherwise) that could cause the loans to become nonperforming or require restructuring in the future, are included on the internal loan watch list. Senior management and the Board of Directors review this list regularly. Market value estimates of collateral on nonperforming loans, as well as on foreclosed and repossessed assets, are reviewed periodically. We have a process in place to monitor whether value estimates at each quarter-end are reflective of current market conditions. Our credit policies establish criteria for obtaining appraisals and determining internal value estimates. We may also adjust outside and internal valuations based on identifiable trends within our markets, such as recent sales of similar properties or assets, listing prices, and offers received. In addition, we may discount certain appraised and internal value estimates to address distressed market conditions.
Nonperforming loans totaled $5.7 million, or 0.12% of total loans, as of December 31, 2024, compared to $3.4 million, or 0.08% of total loans, as of December 31, 2023. Accruing loans past due 30 to 89 days remain low, with little foreclosed property activity throughout 2024. The volume of nonperforming assets has remained under 0.3% of total assets since year-end 2015, and has averaged 0.1% over the past six years. Given the low level of nonperforming loans and accruing loans 30 to 89 days delinquent, combined with what we believe are strong credit administration practices, we are pleased with the overall quality of the loan portfolio.
Loan charge-offs totaled $3.8 million during 2024, while recoveries of prior period loan charge-offs totaled $0.9 million, providing for net loan charge-offs of $2.9 million, or 0.06% of average total loans, for the year. Loan charge-offs totaled $0.9 million during 2023, while recoveries of prior period loan charge-offs totaled $0.8 million, providing for net loan charge-offs of $0.1 million, or less than 0.01% of average total loans, for the year. We continue our collection efforts on charged-off loans, and we expect to record recoveries in future periods; however, given the nature of these efforts, it is not practical to forecast the dollar amount and timing of the recoveries.
F-9
Table of Contents
The following table reflects the composition of our allowance for credit losses, nonaccrual loans, and net charge-offs as of and for the year ended December 31, 2024.
| (Dollars in thousands) | Allowance for Credit Losses | Total Loans | Allowance for Credit Losses to Total Loans | Nonaccrual Loans | Nonaccrual Loans to Total Loans | Allowance for Credit Losses to Nonaccrual Loans | Net Charge-Offs | Net Charge-Offs to Average Loans | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial: | ||||||||||||||||||||||||||||||||
| Commercial and industrial | $ | 11,165 | $ | 1,287,308 | 0.87 | % | $ | 2,725 | 0.21 | % | 409.72 | % | $ | 3,385 | 0.27 | % | ||||||||||||||||
| Vacant land, land development and residential construction | 367 | 66,936 | 0.55 | 0 | 0 | NA | (5 | ) | (0.01 | ) | ||||||||||||||||||||||
| Real estate – owner occupied | 7,671 | 748,837 | 1.02 | 42 | 0.01 | 18,264.29 | (171 | ) | (0.02 | ) | ||||||||||||||||||||||
| Real estate – non-owner occupied | 10,919 | 1,128,404 | 0.97 | 0 | 0 | NA | 0 | 0 | ||||||||||||||||||||||||
| Real estate – multi-family and residential rental | 3,667 | 475,819 | 0.77 | 0 | 0 | NA | (15 | ) | (0.00 | ) | ||||||||||||||||||||||
| Total commercial | 33,789 | 3,707,304 | 0.91 | 2,767 | 0.07 | 1,221.14 | 3,194 | 0.09 | ||||||||||||||||||||||||
| Retail: | ||||||||||||||||||||||||||||||||
| 1-4 family mortgages | 18,702 | 827,597 | 2.26 | 2,975 | 0.36 | 628.64 | (190 | ) | (0.02 | ) | ||||||||||||||||||||||
| Other consumer | 1,936 | 65,880 | 2.94 | 0 | 0 | NA | (144 | ) | (0.25 | ) | ||||||||||||||||||||||
| Total retail | 20,638 | 893,477 | 2.31 | 2,975 | 0.33 | 693.71 | (334 | ) | (0.04 | ) | ||||||||||||||||||||||
| Unallocated | 27 | NA | NA | NA | NA | NA | NA | NA | ||||||||||||||||||||||||
| Total | $ | 54,454 | $ | 4,600,781 | 1.18 | % | $ | 5,742 | 0.12 | % | 948.35 | % | $ | 2,860 | 0.06 | % |
The following table reflects the composition of our allowance for credit losses, nonaccrual loans, and net charge-offs as of and for the year ended December 31, 2023.
| (Dollars in thousands) | Allowance for Credit Losses | Total Loans | Allowance for Credit Losses to Total Loans | Nonaccrual Loans | Nonaccrual Loans to Total Loans | Allowance for Credit Losses to Nonaccrual Loans | Net Charge-Offs | Net Charge-Offs to Average Loans | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial: | ||||||||||||||||||||||||||||||||
| Commercial and industrial | $ | 7,441 | $ | 1,254,586 | 0.59 | % | $ | 249 | 0.02 | % | 2,988.35 | % | $ | 30 | 0.00 | % | ||||||||||||||||
| Vacant land, land development and residential construction | 384 | 74,753 | 0.51 | 0 | 0 | NA | (35 | ) | (0.05 | ) | ||||||||||||||||||||||
| Real estate – owner occupied | 7,186 | 717,667 | 1.00 | 70 | 0.01 | 10,265.71 | (17 | ) | (0.00 | ) | ||||||||||||||||||||||
| Real estate – non-owner occupied | 9,852 | 1,035,684 | 0.95 | 0 | 0 | NA | 0 | 0 | ||||||||||||||||||||||||
| Real estate – multi-family and residential rental | 3,184 | 332,609 | 0.96 | 0 | 0 | NA | (26 | ) | (0.01 | ) | ||||||||||||||||||||||
| Total commercial | 28,047 | 3,415,299 | 0.82 | 319 | 0.01 | 8,792.16 | (48 | ) | (0.00 | ) | ||||||||||||||||||||||
| Retail: | ||||||||||||||||||||||||||||||||
| 1-4 family mortgages | 18,986 | 837,406 | 2.27 | 3,096 | 0.37 | 613.24 | (18 | ) | (0.00 | ) | ||||||||||||||||||||||
| Other consumer | 2,881 | 51,053 | 5.64 | 0 | 0 | NA | 98 | 0.19 | ||||||||||||||||||||||||
| Total retail | 21,867 | 888,459 | 2.46 | 3,096 | 0.35 | 706.30 | 80 | 0.01 | ||||||||||||||||||||||||
| Unallocated | 0 | NA | NA | NA | NA | NA | NA | NA | ||||||||||||||||||||||||
| Total | $ | 49,914 | $ | 4,303,758 | 1.16 | % | $ | 3,415 | 0.08 | % | 1,461.61 | % | $ | 32 | 0.00 | % |
The following table reflects the composition of our allowance for loan losses, nonaccrual loans, and net charge-offs as of and for the year ended December 31, 2022.
| (Dollars in thousands) | Allowance for Credit Losses | Total Loans | Allowance for Credit Losses to Total Loans | Nonaccrual Loans | Nonaccrual Loans to Total Loans | Allowance for Credit Losses to Nonaccrual Loans | Net Charge-Offs | Net Charge-Offs to Average Loans | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial: | ||||||||||||||||||||||||||||||||
| Commercial and industrial | $ | 10,203 | $ | 1,185,083 | 0.86 | % | $ | 6,024 | 0.51 | % | 169.37 | % | $ | (46 | ) | (0.00 | )% | |||||||||||||||
| Vacant land, land development and residential construction | 490 | 61,873 | 0.79 | 0 | 0 | NA | 25 | 0.05 | ||||||||||||||||||||||||
| Real estate – owner occupied | 5,914 | 639,192 | 0.93 | 248 | 0.04 | 2,384.68 | (51 | ) | (0.01 | ) | ||||||||||||||||||||||
| Real estate – non-owner occupied | 9,242 | 979,214 | 0.94 | 0 | 0 | NA | 0 | 0 | ||||||||||||||||||||||||
| Real estate – multi-family and residential rental | 2,191 | 266,468 | 0.82 | 0 | 0 | NA | (43 | ) | (0.02 | ) | ||||||||||||||||||||||
| Total commercial | 28,040 | 3,131,830 | 0.90 | 6,272 | 0.20 | 447.07 | (115 | ) | (0.00 | ) | ||||||||||||||||||||||
| Retail: | ||||||||||||||||||||||||||||||||
| 1-4 family mortgages | 14,027 | 755,036 | 1.86 | 1,456 | 0.19 | 963.39 | (562 | ) | (0.09 | ) | ||||||||||||||||||||||
| Home equity and other | 160 | 29,753 | 0.54 | 0 | 0 | NA | (56 | ) | (0.19 | ) | ||||||||||||||||||||||
| Total retail | 14,187 | 784,789 | 1.81 | 1,456 | 0.19 | 974.38 | (618 | ) | (0.05 | ) | ||||||||||||||||||||||
| Unallocated | 19 | NA | NA | NA | NA | NA | NA | NA | ||||||||||||||||||||||||
| Total | $ | 42,246 | $ | 3,916,619 | 1.08 | % | $ | 7,728 | 0.20 | % | 546.66 | % | $ | (733 | ) | (0.02 | )% |
F-10
Table of Contents
The following table depicts the ratio of our allowance to nonperforming loans:
| 12/31/24 | 12/31/23 | 12/31/22 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ratio of allowance to nonperforming loans | 948.3 | % | 1,461.7 | % | 546.7 | % |
The primary risk elements with respect to commercial loans are the financial condition of the borrower, the sufficiency of collateral, and the timeliness of scheduled payments. We have a policy of requesting and reviewing periodic financial statements from commercial loan customers, and we have a disciplined and formalized review of the existence of collateral and its value. The primary risk element with respect to each residential mortgage loan and consumer loan is the timeliness of scheduled payments. We have a reporting system that monitors past due loans and have adopted policies to pursue creditors’ rights in order to preserve our collateral position.
See Note 1 - Significant Accounting Policies in this Form 10-K for further detailed descriptions of our estimation process and methodology related to the allowance. See also Note 3 - Loans and Allowance for Credit Losses in this Form 10-K for further information regarding our loan portfolio and allowance.
The allowance equaled $54.5 million, or 1.18% of total loans, and over 900% of nonperforming loans, as of December 31, 2024. The allowance was comprised of $52.3 million in general reserves relating to performing loans and $2.2 million in specific reserves on other loans, primarily nonperforming loans, at year-end 2024. Loans with an aggregate carrying value of $1.1 million as of December 31, 2024 had been subject to previous partial charge-offs aggregating $4.0 million over the past several years, including $3.8 million during 2024. As of December 31, 2024, there were no specific reserves allocated to loans that had been subject to a previous partial charge-off.
Although we believe the allowance is adequate to absorb loan losses in our originated loan portfolio as they arise, there can be no assurance that we will not sustain loan losses in any given period that could be substantial in relation to, or greater than, the size of the allowance.
Securities available for sale increased $113 million during 2024, totaling $730 million as of December 31, 2024. Purchases of U.S. Government agency bonds during 2024 aggregated $143 million, while proceeds from matured U.S. Government agency bonds totaled $44.0 million. There were no purchases of U.S. Government agency guaranteed mortgage-backed securities during 2024; principal paydowns on U.S. Government agency guaranteed mortgage-backed securities totaled $3.4 million. Purchases of municipal bonds totaled $31.1 million during 2024; proceeds from matured municipal bonds totaled $14.4 million. At December 31, 2024, the portfolio was primarily comprised of U.S. Government agency bonds (68%), municipal bonds (29%), and U.S. Government agency guaranteed mortgage-backed securities (3%). All of our securities are currently designated as available for sale and are therefore stated at fair value. The fair value of securities designated as available for sale at December 31, 2024 totaled $730 million, including a net unrealized loss of $63.1 million. The net unrealized loss equaled $63.9 million as of December 31, 2023. After we considered whether the securities were issued by the federal government or its agencies and whether downgrades by bond rating agencies had occurred, we determined that the unrealized losses were due to changing interest rate environments. We maintain the securities portfolio at levels to provide adequate pledging and secondary liquidity for our daily operations. In addition, the securities portfolio serves a primary interest rate risk management function. We expect upcoming purchases to generally consist of U.S. Government agency and municipal bonds, with the securities portfolio maintained at about 12% to 15% of total assets.
Market values on our U.S. Government agency bonds, mortgage-backed securities issued or guaranteed by U.S. Government agencies, and municipal bonds are generally determined on a monthly basis with the assistance of a third-party vendor. Evaluated pricing models that vary by type of security and incorporate available market data are utilized. Standard inputs include issuer and type of security, benchmark yields, reported trades, broker/dealer quotes, and issuer spreads. The market value of certain non-rated securities issued by relatively small municipalities generally located within our markets is estimated at carrying value. We believe our valuation methodology provides for a reasonable estimation of market value, and that it is consistent with the requirements of accounting guidelines.
FHLBI stock totaled $21.5 million as of December 31, 2024, unchanged from December 31, 2023. Our investment in FHLBI stock is necessary to engage in their advance and other financing programs. We have regularly received quarterly cash dividends, and we expect a cash dividend will continue to be paid in future quarterly periods.
F-11
Table of Contents
The following table shows by class of maturities as of December 31, 2024 the amounts and weighted average yields (on a fully taxable-equivalent basis) of investment securities:
| Carrying | Average | |||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Value | Yield | ||||||
| Obligations of U.S. Government agencies: | ||||||||
| One year or less | $ | 46,902 | 0.74 | % | ||||
| Over one through five years | 236,304 | 1.91 | ||||||
| Over five through ten years | 202,066 | 2.82 | ||||||
| Over ten years | 10,309 | 4.28 | ||||||
| 495,581 | 2.22 | |||||||
| Obligations of states and political subdivisions: | ||||||||
| One year or less | 9,871 | 2.01 | ||||||
| Over one through five years | 68,316 | 2.60 | ||||||
| Over five through ten years | 79,742 | 3.08 | ||||||
| Over ten years | 50,974 | 4.40 | ||||||
| 208,903 | 3.19 | |||||||
| Mortgage-backed securities | 25,368 | 2.13 | ||||||
| Other investments | 500 | 8.87 | ||||||
| Totals | $ | 730,352 | 2.50 | % |
Interest-earning deposits, a vast majority of which is comprised of funds on deposit with the Federal Reserve Bank of Chicago, are used to manage daily liquidity needs and interest rate risk sensitivity. The average balance of these funds equaled $237 million during 2024, compared to $107 million in 2023. The higher average balance primarily reflects an increase in deposits associated with our strategic initiative to lower the loan-to-deposit ratio.
Non-Earning Assets
Cash and due from bank balances averaged 1.1% of total assets during 2024, similar to the average level during 2023, with no significant changes expected in future periods. Net premises and equipment equaled $53.4 million at December 31, 2024, representing an increase of $2.5 million during 2024. Aggregate investments in new and existing offices totaled $8.5 million, while depreciation expense aggregated $6.0 million. We had no other real estate owned as of December 31, 2024.
Other assets equaled $148 million at December 31, 2024, reflecting an increase of $22.8 million from year-end 2023. The growth is primarily associated with an aggregate $13.6 million increase in low-income housing and historical tax credit investments and a $7.0 million purchase of additional bank owned life insurance.
F-12
Table of Contents
Source of Funds
Total deposits increased $797 million, or over 20%, during 2024, and totaled $4.70 billion at December 31, 2024. Local deposits increased $816 million, while out-of-area deposits declined $18.7 million, during 2024. Sweep accounts decreased $108 million, and FHLBI advances declined $80.8 million. Wholesale funds, comprised of out-of-area deposits and FHLBI advances, totaled $537 million, or about 10% of total funds, as of December 31, 2024.
Money market, local time deposit and interest-bearing checking accounts increased $559 million, $178 million and $103 million, respectively, during 2024, largely reflecting growth in deposits from existing customers and initial deposits from new customers stemming from our strategic initiative to grow local deposits to lower the loan-to-deposit ratio. Savings deposits declined $40.7 million, primarily reflecting transfers to higher-paying money market and time deposit products. Noninterest-bearing checking accounts grew $16.9 million; however, that includes a business deposit of approximately $90 million made near the end of 2024 that was withdrawn in early 2025. On an average basis, noninterest-bearing checking accounts declined $199 million during 2024 compared to 2023, largely reflecting transfers to higher-paying deposit accounts.
Uninsured deposits totaled approximately $2.5 billion, or about 54% of total deposits, as of December 31, 2024, compared to approximately $1.9 billion, or about 48% of total deposits, as of December 31, 2023. The uninsured amounts are estimates based on the methodologies and assumptions we use for regulatory reporting requirements. Our level of uninsured deposits, which has remained relatively stable as a percentage of total deposits, is generally higher than industry averages given our focus on commercial lending.
The balance of certificates of deposit exceeding the FDIC insured limit and their maturity profile as of December 31, 2024 are as follows:
| (Dollars in thousands) | |||
|---|---|---|---|
| Up to three months | $ | 140,465 | |
| Three months to six months | 87,214 | ||
| Six months to twelve months | 204,484 | ||
| Over twelve months | 27,800 | ||
| Total certificates of deposit | $ | 459,963 |
Sweep accounts declined $108 million during 2024, totaling $122 million as of December 31, 2024. The aggregate balance of this funding type can be subject to relatively large daily fluctuations given the nature of the customers utilizing this product and the sizable balances that several of the customers maintain. In addition, we had one customer withdraw a large amount of funds near the end of 2024 that were returned in early 2025. The average balance of sweep accounts equaled $225 million during 2024 with a high balance of $278 million and a low balance of $118 million. Our sweep account program entails transferring collected funds from certain business noninterest-bearing checking accounts to overnight interest-bearing repurchase agreements. Such repurchase agreements are not deposit accounts and are not afforded federal deposit insurance. All of our sweep accounts are accounted for as secured borrowings.
F-13
Table of Contents
FHLBI advances declined $80.8 million during 2024, totaling $387 million as of December 31, 2024. Bullet advances aggregating $10.0 million were obtained during 2024, while bullet advance maturities aggregated $90.0 million. Payments on amortizing advances totaled $0.8 million during 2024. Bullet advances are generally obtained to provide funds for loan growth and are used to assist in managing interest rate risk, while amortizing advances are generally acquired to match-fund specific longer-term fixed rate commercial loans, with the dollar amount and amortization structure of the underlying advances reflective of the associated commercial loans. Advances are collateralized by residential mortgage loans, first mortgage liens on multi-family residential property loans, first mortgage liens on certain commercial real estate property loans, and substantially all other assets of our bank under a blanket lien arrangement. Our borrowing line of credit at year-end 2024 totaled $1.0 billion, with remaining availability based on collateral of $634 million.
Shareholders’ equity increased $62.4 million during 2024, totaling $585 million as of December 31, 2024. Positively impacting shareholders’ equity was net income of $79.6 million, while negatively affecting shareholders’ equity were cash dividends on our common stock totaling $22.5 million. Activity relating to the issuance and sale of common stock through various stock-based compensation programs and our dividend reinvestment plan positively impacted shareholders’ equity by a total of $4.6 million. Positively impacting shareholders’ equity during 2024 was a $0.7 million decline in the after-tax net unrealized loss on available for sale securities.
RESULTS OF OPERATIONS
FOR THE YEARS ENDED December 31, 2024 and 2023
Summary
We recorded net income of $79.6 million, or $4.93 per basic and diluted share, for 2024, compared to net income of $82.2 million, or $5.13 per basic and diluted share, for 2023. Diluted earnings per share decreased $0.20, or 3.9%, during 2024 compared to 2023.
The decrease in net income during 2024 compared to 2023 reflected increased noninterest expense and lower net interest income, which more than offset higher noninterest income and a reduced provision for credit losses. Noninterest expense was up in 2024 primarily due to increased salary and benefit and data processing costs. Net interest income declined during 2024 as growth in earning assets, most notably in loans, and a higher yield on earning assets were more than offset by growth in interest-bearing liabilities and an increased cost of funds. The provision expense recorded during 2024 and 2023 included allocations necessitated by net loan growth, slower residential mortgage loan prepayment rates and the associated extended average life of the portfolio, and changes in environmental factors. Individual allocations created for two deteriorated commercial loan relationships also contributed to the provision expense recorded during 2024. Noninterest income increased significantly during 2024, largely reflecting growth in mortgage banking income, treasury management fees, bank owned life insurance income, and payroll services fees, along with revenue associated with an investment in a private equity fund.
Net Interest Income
Net interest income, the difference between revenue generated from earning assets and the interest cost of funding those assets, is our primary source of earnings. Interest income (adjusted for tax-exempt income) and interest expense totaled $321 million and $130 million, respectively, during 2024, providing for net interest income of $191 million. During 2023, interest income and interest expense equaled $272 million and $77.8 million, respectively, providing for net interest income of $194 million. In comparing 2024 with 2023, interest income increased 18.5%, interest expense was up 67.6%, and net interest income decreased 1.3%. The level of net interest income is primarily a function of asset size, as the weighted average interest rate received on earning assets is greater than the weighted average interest cost of funding sources; however, factors such as types and levels of assets and liabilities, the interest rate environment, interest rate risk, asset quality, liquidity, and customer behavior also impact net interest income as well as the net interest margin. The $2.5 million decline in net interest income in 2024 compared to 2023 resulted from a decreased net interest margin, which more than offset an increase in earning assets, particularly in loans.
During 2024, the net interest margin equaled 3.58%, down from 4.05% during 2023 due to a higher cost of funds, which more than offset an increase in the yield on average earning assets. The cost of funds rose from 1.63% in 2023 to 2.44% in 2024 mainly due to higher costs of deposits and borrowed funds, largely reflecting the impact of a rising interest rate environment. A change in funding mix, primarily consisting of a decrease in average noninterest-bearing and lower-cost deposits and an increase in average higher-cost money market accounts and time deposits, also contributed to the higher cost of funds. The increases in money market accounts and time deposits stemmed from new deposit relationships, growth in existing deposit relationships, and deposit migration. The yield on average earning assets was 6.02% during 2024, an increase from 5.68% during the prior year. The higher yield primarily resulted from an increased yield on loans. The yield on loans was 6.61% during 2024, up from 6.25% during 2023 mainly due to higher interest rates on variable-rate commercial loans stemming from the Federal Reserve’s Federal Open Market Committee (“FOMC”) raising the targeted federal funds rate in an effort to reduce elevated inflation levels and a significant level of commercial loans being originated over the past 24 months in the higher interest rate environment. The FOMC increased the targeted federal funds rate by 100 basis points during the period of February 2023 through July 2023, during which time average variable-rate commercial loans represented approximately 65% of average total commercial loans. The positive impact of the rate hikes was partially mitigated by the FOMC’s lowering of the targeted federal funds rate by 100 basis points during the last four months of 2024. An improved yield on securities, reflecting the increased interest rate environment, also contributed to the enhanced yield on average earning assets. During 2024, earning assets averaged $5.35 billion, up $569 million, or 11.9%, from $4.78 billion during 2023. Average loans increased $386 million, average interest-earning deposits were up $131 million, and average securities grew $52.6 million.
F-14
Table of Contents
The following table depicts the average balance, interest earned and paid, and weighted average rate of our assets, liabilities, and shareholders’ equity during 2024, 2023, and 2022. The subsequent table portrays the dollar amount of change in interest income and interest expense of interest-earning assets and interest-bearing liabilities, respectively, segregated between change due to volume and change due to rate. Tax-exempt securities interest income and yield for 2024, 2023, and 2022 have been computed on a tax equivalent basis using a marginal tax rate of 21.0%. Securities interest income was increased by $0.2 million in 2024, 2023, and 2022 for this non-GAAP, but industry standard, adjustment. These adjustments equated to increases in our net interest margin of less than one basis point during all three years.
| Years ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | |||||||||||||||||||||||||||||||||
| Average | Average | Average | Average | Average | Average | |||||||||||||||||||||||||||||||
| Balance | Interest | Rate | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||||||||||||||||||
| Taxable securities | $ | 522,102 | $ | 11,911 | 2.28 | % | $ | 478,759 | $ | 9,041 | 1.89 | % | $ | 486,093 | $ | 7,603 | 1.56 | % | ||||||||||||||||||
| Tax-exempt securities | 157,313 | 4,363 | 2.77 | 148,082 | 3,903 | 2.64 | 127,272 | 2,974 | 2.34 | |||||||||||||||||||||||||||
| Total securities | 679,415 | 16,274 | 2.40 | 626,841 | 12,944 | 2.06 | 613,365 | 10,577 | 1.72 | |||||||||||||||||||||||||||
| Loans | 4,432,671 | 293,163 | 6.61 | 4,046,815 | 253,108 | 6.25 | 3,706,505 | 166,848 | 4.50 | |||||||||||||||||||||||||||
| Interest-earning deposits | 237,272 | 12,305 | 5.19 | 106,515 | 5,546 | 5.21 | 445,236 | 4,654 | 1.05 | |||||||||||||||||||||||||||
| Total earning assets | 5,349,358 | 321,742 | 6.02 | 4,780,171 | 271,598 | 5.68 | 4,765,106 | 182,079 | 3.82 | |||||||||||||||||||||||||||
| Allowance for credit losses | (54,396 | ) | (45,590 | ) | (36,993 | ) | ||||||||||||||||||||||||||||||
| Cash and due from banks | 60,223 | 61,797 | 75,213 | |||||||||||||||||||||||||||||||||
| Other non-earning assets | 312,470 | 267,315 | 251,466 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 5,667,655 | $ | 5,063,693 | $ | 5,054,792 | ||||||||||||||||||||||||||||||
| Interest-bearing checking accounts | $ | 666,814 | $ | 9,493 | 1.42 | % | $ | 605,220 | $ | 5,740 | 0.95 | % | $ | 518,357 | $ | 1,926 | 0.37 | % | ||||||||||||||||||
| Savings deposits | 244,387 | 368 | 0.15 | 310,940 | 392 | 0.13 | 404,284 | 105 | 0.03 | |||||||||||||||||||||||||||
| Money market accounts | 1,279,559 | 50,596 | 3.95 | 899,927 | 29,149 | 3.24 | 888,047 | 4,071 | 0.46 | |||||||||||||||||||||||||||
| Time deposits | 867,391 | 40,938 | 4.72 | 567,988 | 20,163 | 3.55 | 385,338 | 3,935 | 1.02 | |||||||||||||||||||||||||||
| Total interest-bearing deposits | 3,058,151 | 101,395 | 3.32 | 2,384,075 | 55,444 | 2.33 | 2,196,026 | 10,037 | 0.46 | |||||||||||||||||||||||||||
| Short-term borrowings | 224,897 | 7,717 | 3.43 | 206,728 | 2,847 | 1.38 | 200,561 | 294 | 0.15 | |||||||||||||||||||||||||||
| Federal Home Loan Bank advances | 430,767 | 13,018 | 3.02 | 425,363 | 11,367 | 2.67 | 354,136 | 7,125 | 2.01 | |||||||||||||||||||||||||||
| Other borrowings | 140,352 | 8,286 | 5.90 | 139,195 | 8,155 | 5.86 | 137,737 | 6,139 | 4.46 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 3,854,167 | 130,416 | 3.38 | 3,155,361 | 77,813 | 2.47 | 2,888,460 | 23,595 | 0.82 | |||||||||||||||||||||||||||
| Noninterest checking accounts | 1,174,082 | 1,372,840 | 1,694,857 | |||||||||||||||||||||||||||||||||
| Other liabilities | 84,862 | 58,465 | 37,617 | |||||||||||||||||||||||||||||||||
| Total liabilities | 5,113,111 | 4,586,666 | 4,620,934 | |||||||||||||||||||||||||||||||||
| Average equity | 554,544 | 477,027 | 433,858 | |||||||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 5,667,655 | $ | 5,063,693 | $ | 5,054,792 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 191,326 | $ | 193,785 | $ | 158,484 | ||||||||||||||||||||||||||||||
| Rate spread | 2.64 | % | 3.21 | % | 3.00 | % | ||||||||||||||||||||||||||||||
| Net interest margin | 3.58 | % | 4.05 | % | 3.33 | % |
F-15
Table of Contents
| Years ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 over 2023 | 2023 over 2022 | ||||||||||||||||||||||
| Total | Volume | Rate | Total | Volume | Rate | |||||||||||||||||||
| Increase (decrease) in interest income | ||||||||||||||||||||||||
| Taxable securities | $ | 2,870 | $ | 1,787 | $ | 1,083 | $ | 1,438 | $ | (761 | ) | $ | 2,199 | |||||||||||
| Tax exempt securities | 460 | (668 | ) | 1,128 | 929 | 1,260 | (331 | ) | ||||||||||||||||
| Loans | 40,055 | 24,998 | 15,057 | 86,260 | 16,457 | 69,803 | ||||||||||||||||||
| Interest-earning deposits | 6,759 | 6,781 | (22 | ) | 892 | (5,802 | ) | 6,694 | ||||||||||||||||
| Net change in tax-equivalent interest income | 50,144 | 32,898 | 17,246 | 89,519 | 11,154 | 78,365 | ||||||||||||||||||
| Increase (decrease) in interest expense | ||||||||||||||||||||||||
| Interest-bearing checking deposits | 3,753 | 634 | 3,119 | 3,814 | 372 | 3,442 | ||||||||||||||||||
| Savings deposits | (24 | ) | (92 | ) | 68 | 287 | (30 | ) | 317 | |||||||||||||||
| Money market accounts | 21,447 | 14,079 | 7,368 | 25,078 | 55 | 25,023 | ||||||||||||||||||
| Time deposits | 20,775 | 12,784 | 7,991 | 16,228 | 2,607 | 13,621 | ||||||||||||||||||
| Short-term borrowings | 4,870 | 271 | 4,599 | 2,553 | 9 | 2,544 | ||||||||||||||||||
| Federal Home Loan Bank advances | 1,651 | 146 | 1,505 | 4,242 | 1,612 | 2,630 | ||||||||||||||||||
| Other borrowings | 131 | 68 | 63 | 2,016 | 66 | 1,950 | ||||||||||||||||||
| Net change in interest expense | 52,603 | 27,890 | 24,713 | 54,218 | 4,691 | 49,527 | ||||||||||||||||||
| Net change in tax-equivalent net interest income | $ | (2,459 | ) | $ | 5,008 | $ | (7,467 | ) | $ | 35,301 | $ | 6,463 | $ | 28,838 |
Interest income, which is primarily generated from the loan portfolio, increased $50.1 million during 2024 from that earned in 2023, totaling $321 million in 2024 compared to $272 million in 2023. The increase in interest income is attributable to growth in, and a higher yield on, average earning assets. During 2024 and 2023, earning assets had an average yield (tax equivalent-adjusted basis) of 6.02% and 5.68%, respectively. The improved yield on average earning assets primarily resulted from an increased yield on loans, mainly reflecting higher interest rates on variable-rate commercial loans stemming from the previously mentioned FOMC rate hikes. An enhanced yield on securities, reflecting the increased interest rate environment, also contributed to the improved yield on average earning assets.
Interest income generated from the loan portfolio increased $40.1 million in 2024 compared to the level earned in 2023. Growth in the loan portfolio during 2024 resulted in a $25.0 million increase in interest income, while an upturn in loan yield from 6.25% in 2023 to 6.61% in 2024 resulted in a $15.1 million increase in interest income. The higher yield on loans primarily resulted from an improved yield on commercial loans, which increased from 6.84% during 2023 to 7.13% during 2024 mainly due to the aforementioned FOMC rate increases and a significant level of commercial loans being originated in the past 24 months in the higher interest rate environment. An improved yield on residential mortgage loans, reflecting the increasing interest rate environment, also contributed to the higher yield on loans.
F-16
Table of Contents
Interest income generated from the securities portfolio increased $3.3 million in 2024 compared to the level earned in 2023. A rise in the yield on securities from 2.06% during 2023 to 2.40% during 2024 resulted in a $2.2 million increase in interest income, while growth in the average balance of the securities portfolio during 2024 resulted in an increase in interest income of $1.1 million. Reflecting a higher average balance, interest income on interest-earning deposits increased $6.8 million in 2024 from the level earned in 2023. The growth in average securities and interest-earning deposits during 2024 compared to 2023 primarily reflected the success of our strategic initiatives to grow local deposits and decrease our loan-to-deposit ratio.
Interest expense is generated from interest-bearing deposits and borrowed funds. Interest expense increased $52.6 million during 2024 from that expensed in 2023, totaling $130 million in 2024 compared to $77.8 million in 2023. Growth in the average balance of interest-bearing liabilities during 2024 compared to 2023 resulted in a $27.9 million increase in interest expense, while a rise in the cost of these liabilities from 2.47% during 2023 to 3.38% during 2024 resulted in an increase in interest expense of $24.7 million. During 2024, interest-bearing liabilities averaged $3.85 billion, representing an increase of $699 million, or 22.1%, from the $3.16 billion average during 2023; average interest-bearing deposits and borrowings were up $674 million and $24.7 million, respectively. The higher average cost of interest-bearing liabilities mainly resulted from increased costs of deposit accounts. An increased cost of borrowings, along with a change in interest-bearing liability mix, also contributed to the higher average cost of interest-bearing liabilities. The cost of interest-bearing non-time deposit accounts increased from 1.94% during 2023 to 2.76% during 2024, primarily reflecting a change in mix, consisting of an increase in higher-paying money market accounts, and higher interest rates paid on business money market and checking accounts, reflecting the increased interest rate environment. The cost of time deposits rose from 3.55% during 2023 to 4.72% during 2024 mainly due to higher rates paid on local time deposits, reflecting the increased interest rate environment. The cost of borrowed funds increased from 2.90% during 2023 to 3.65% during 2024, primarily reflecting higher costs of sweep accounts and FHLBI advances stemming from the increased interest rate environment. Average higher-cost money market accounts and time deposits represented an increased percentage of average interest-bearing liabilities during 2024 compared to 2023, with the growth in these deposits reflecting new deposit relationships, increases in existing deposit relationships, and deposit migration.
Growth in the average balance of interest-bearing non-time deposits during 2024 compared to 2023 resulted in a $14.6 million increase in interest expense, while a higher average rate paid on these deposits during 2024 equated to a $10.6 million increase in interest expense. An increase in the average balance of time deposits during 2024 compared to 2023 resulted in a $12.8 million increase in interest expense, while a higher average rate paid on these deposits during 2024 resulted in an $8.0 million increase in interest expense. A higher average rate paid on short-term borrowings during 2024 resulted in a $4.6 million increase in interest expense, while growth in the average balance of these borrowings equated to a $0.3 million increase in interest expense. An increased average rate paid on FHLBI advances during 2024 resulted in a $1.5 million increase in interest expense, while growth in the average balance of advances resulted in a $0.2 million increase in interest expense. The $0.1 million increase in interest expense on other borrowings resulted almost evenly from growth in, and a higher average rate paid on, these borrowings.
Provision for Credit Losses
Provisions for credit losses of $7.4 million and $7.7 million were recorded during 2024 and 2023, respectively. The provision expense recorded during 2024 mainly reflected allocations necessitated by net loan growth, individual allocations made for two deteriorated commercial loan relationships, changes in qualitative factors, and an increased allocation stemming from slower prepayments speeds on residential mortgage loans, which were partially offset by lower loan loss rates. The provision expense recorded during 2023 primarily reflected allocations necessitated by net loan growth, slower residential mortgage loan prepayment rates and the associated extended average life of the portfolio, and changes in environmental factors reflecting heightened inherent risk in the commercial construction loan portfolio. Sustained strength in loan quality metrics, including low levels of loan charge-offs, during 2024 and 2023 significantly mitigated the amount of additional reserves imposed by the previously mentioned factors. Economic forecasts were relatively stable during 2024 and 2023.
Noninterest Income
Noninterest income totaled $40.4 million during 2024, compared to $32.1 million during 2023. Noninterest income during 2024 included bank owned life insurance death benefit claims and gains on the sales of other real estate owned totaling $0.7 million and $0.4, respectively, while noninterest income during 2023 included gains on the sales of other real estate owned totaling $0.4 million. Excluding these transactions, noninterest income increased $7.5 million, or 23.8%, in 2024 compared to 2023. The growth mainly reflected increases in mortgage banking income, treasury management fees, and payroll service fees, along with revenue generated from an investment in a private equity fund. The higher level of mortgage banking income primarily resulted from increases in the percentage of loans originated with the intent to sell, which equaled approximately 78% in 2024 compared to approximately 53% in 2023, and total loan originations, which were up approximately 25% in 2024 compared to 2023. The increase in treasury management fees in large part reflected customers’ expanded use of cash management products and services. The growth in noninterest income related to these factors was partially offset by a decline in interest rate swap income mainly stemming from reduced borrower demand in light of shifting future interest rate expectations. Credit and debit card income declined marginally in 2024 compared to 2023; when adjusting for the receipt of a one-time payment from our vendor in association with a contract renewal in 2023, credit and debit card income was up slightly in 2024.
F-17
Table of Contents
Noninterest Expense
Noninterest expense during 2024 was $126 million, compared to $115 million during 2023. Overhead costs during 2024 included contributions to The Mercantile Bank Foundation (the “Foundation”) totaling $1.7 million, while overhead costs during 2023 included contributions to the Foundation, a write-down of a former branch facility, and one-time employee benefit and facility-related costs totaling $1.8 million. Excluding these transactions, the increase in noninterest expense during 2024 primarily resulted from larger salary and benefit costs, reflecting annual merit pay increases, market adjustments, higher residential mortgage lender commissions and incentives, lower residential mortgage loan deferred salary costs, an increased bonus accrual and associated payroll taxes, higher health insurance claims, and increased 401(k) matching contributions. The increase in residential mortgage lender commissions and incentives mainly stemmed from a higher level of loan production. Increased data processing costs, primarily reflecting higher transaction volume and software support costs, also contributed to the rise in noninterest expense during 2024. A reduced credit reserve for unfunded loan commitments, along with lower levels of interest rate swap credit reserves and collateral holding costs, core deposit intangible asset amortization expense, and occupancy costs, during 2024 partially mitigated the increases in overhead costs noted above. The decrease in occupancy costs mainly reflected lower building rent stemming from branch-related efficiency initiatives.
Federal Income Tax Expense
During 2024, we recorded income before federal income tax of $98.3 million and a federal income tax expense of $18.7 million, compared to income before federal income tax of $103 million and a federal income tax expense of $20.5 million during 2023. The $1.8 million decrease in federal income tax expense in 2024 compared to 2023 primarily resulted from the lower level of income before federal income tax. We recorded net benefits from investments in tax credit structures of $0.2 million and $0.1 million during 2024 and 2023, respectively. The aforementioned bank owned life insurance death benefit claims, substantially all of which were nontaxable, positively impacted the effective tax rate in 2024.
CAPITAL RESOURCES
Shareholders’ equity increased $62.4 million during 2024, totaling $585 million as of December 31, 2024. Positively impacting shareholders’ equity was net income of $79.6 million, while negatively affecting shareholders’ equity were cash dividends on our common stock totaling $22.5 million. Activity relating to the issuance and sale of common stock through various stock-based compensation programs and our dividend reinvestment plan positively impacted shareholders’ equity by a total of $4.6 million. Positively impacting shareholders’ equity during 2024 was a $0.7 million decline in the after-tax net unrealized loss on available for sale securities.
We and our bank are subject to regulatory capital requirements administered by state and federal banking agencies. Failure to meet the various capital requirements can initiate regulatory action that could have a direct material effect on the financial statements. As of December 31, 2024, our bank’s total risk-based capital ratio was 13.9%, compared to 13.4% at December 31, 2023. Our bank’s total regulatory capital increased $64.7 million during 2024, primarily reflecting the net impact of net income totaling $89.6 million and cash dividends paid to us aggregating $29.1 million. Our bank’s total risk-based capital ratio was also impacted by a $272 million increase in total risk-weighted assets, in large part reflecting growth within the commercial lending function. As of December 31, 2024, our bank’s total regulatory capital equaled $759 million, or approximately $214 million in excess of the amount necessary to attain the 10.0% minimum total risk-based capital ratio, which is among the requirements to be categorized as “well capitalized.”
We maintain a stock repurchase program, which is discussed in Part II, Item 5 “Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities” in this Annual Report.
F-18
Table of Contents
LIQUIDITY
Liquidity is measured by our ability to raise funds through deposits, borrowed funds, capital or cash flow from the repayment of loans and securities. These funds are used to fund loans, meet deposit withdrawals, and operate our company. Liquidity is essential to our business. An inability to maintain sufficient funds through deposits, borrowings, the sales of assets, and other sources could have a material adverse effect on our liquidity. Our access to funding sources in amounts adequate to finance our activities could be impaired by factors that affect us specifically or the financial services industry in general. Liquidity is primarily achieved through local and out-of-area deposits and liquid assets such as securities available for sale, matured and called securities, federal funds sold, and interest-earning deposit balances. Asset and liability management is the process of managing the balance sheet to achieve a mix of earning assets and liabilities that maximizes profitability, while providing adequate liquidity.
To assist in providing needed funds, we have regularly obtained monies from wholesale funding sources. Wholesale funds, comprised of deposits from customers outside of our market areas and advances from the FHLBI, totaled $537 million, or 10.3% of combined deposits and borrowed funds as of December 31, 2024, compared to $636 million, or 13.8% of combined deposits and borrowed funds, as of December 31, 2023.
Sweep accounts declined $108 million during 2024, totaling $122 million as of December 31, 2024. The aggregate balance of this funding type can be subject to relatively large daily fluctuations given the nature of the customers utilizing this product and the sizable balances that several of the customers maintain. In addition, we had one customer withdraw a large amount of funds near the end of 2024 that were returned in early 2025. The average balance of sweep accounts equaled $225 million during 2024, with a high balance of $278 million and a low balance of $118 million. Our sweep account program entails transferring collected funds from certain business noninterest-bearing checking accounts to overnight interest-bearing repurchase agreements. Such repurchase agreements are not deposit accounts and are not afforded federal deposit insurance. All of our sweep accounts are accounted for as secured borrowings.
Information regarding our repurchase agreements as of December 31, 2024 and during 2024 is as follows:
| (Dollars in thousands) | ||||
|---|---|---|---|---|
| Outstanding balance at December 31, 2024 | $ | 121,521 | ||
| Weighted average interest rate at December 31, 2024 | 2.17 | % | ||
| Maximum daily balance twelve months ended December 31, 2024 | $ | 278,227 | ||
| Average daily balance for twelve months ended December 31, 2024 | $ | 224,878 | ||
| Weighted average interest rate for twelve months ended December 31, 2024 | 3.43 | % |
FHLBI advances declined $80.8 million during 2024, totaling $387 million as of December 31, 2024. Bullet advances aggregating $10.0 million were obtained during 2024, while bullet advance maturities aggregated $90.0 million. Payments on amortizing advances totaled $0.8 million during 2024. Bullet advances are generally obtained to provide funds for loan growth and are used to assist in managing interest rate risk, while amortizing advances are generally acquired to match-fund specific longer-term fixed rate commercial loans, with the dollar amount and amortization structure of the underlying advances reflective of the associated commercial loans. Advances are collateralized by residential mortgage loans, first mortgage liens on multi-family residential property loans, first mortgage liens on certain commercial real estate property loans, and substantially all other assets of our bank under a blanket lien arrangement. Our borrowing line of credit at year-end 2024 totaled $1.0 billion, with remaining availability based on collateral of $634 million.
We also have the ability to borrow up to $70.0 million on a daily basis through correspondent banks using established unsecured federal funds purchased lines of credit; the average balance of these funds was less than $0.1 million during 2024. In contrast, our interest-earning deposit account at the Federal Reserve Bank of Chicago averaged $221 million during 2024. We have a line of credit through the Discount Window of the Federal Reserve Bank of Chicago. Based on pledged municipal bonds, we could have borrowed up to $153 million at December 31, 2024. We have not utilized this line of credit in over 15 years, and we do not plan to access this line of credit in future periods.
F-19
Table of Contents
The following table reflects, as of December 31, 2024, significant fixed and determinable contractual obligations to third parties by payment date, excluding accrued interest:
| One Year | One to | Three to | Over | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | or Less | Three Years | Five Years | Five Years | Total | ||||||||||||||
| Deposits without a stated maturity | $ | 3,741,150 | $ | 0 | $ | 0 | $ | 0 | $ | 3,741,150 | |||||||||
| Time Deposits | 880,166 | 67,974 | 9,076 | 0 | 957,216 | ||||||||||||||
| Short-term borrowings | 121,521 | 0 | 0 | 0 | 121,521 | ||||||||||||||
| Federal Home Loan Bank advances | 80,862 | 181,838 | 102,001 | 22,382 | 387,083 | ||||||||||||||
| Subordinated debentures | 0 | 0 | 0 | 50,330 | 50,330 | ||||||||||||||
| Subordinated notes | 0 | 0 | 0 | 89,314 | 89,314 | ||||||||||||||
| Other borrowed money | 0 | 0 | 0 | 1,280 | 1,280 | ||||||||||||||
| Premises and equipment leases | 1,053 | 2,256 | 1,727 | 1,037 | 6,073 |
In addition to normal loan funding and deposit flow, we must maintain liquidity to meet the demands of certain unfunded loan commitments and standby letters of credit. At December 31, 2024, we had a total of $2.07 billion in unfunded loan commitments and $26.5 million in unfunded standby letters of credit. Of the total unfunded loan commitments, $1.78 billion were commitments available as lines of credit to be drawn at any time as customers’ cash needs vary, and $296 million were for loan commitments generally expected to be accepted and become funded within the next 12 to 18 months. We regularly monitor fluctuations in loan balances and commitment levels, and include such data in our liquidity management.
The following table depicts our loan commitments at the end of the past three years:
| (Dollars in thousands) | 12/31/24 | 12/31/23 | 12/31/22 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial unused lines of credit | $ | 1,488,782 | $ | 1,557,429 | $ | 1,283,703 | |||||
| Unused lines of credit secured by 1-4 family residential properties | 84,298 | 74,120 | 71,972 | ||||||||
| Credit card unused lines of credit | 172,273 | 142,096 | 123,687 | ||||||||
| Other consumer unused lines of credit | 33,892 | 50,063 | 75,747 | ||||||||
| Commitments to make loans | 295,566 | 270,403 | 329,646 | ||||||||
| Standby letters of credit | 26,491 | 19,393 | 23,539 | ||||||||
| Total | $ | 2,101,302 | $ | 2,113,504 | $ | 1,908,294 |
We monitor our liquidity position and funding strategies on an ongoing basis, but recognize that unexpected events, economic or market conditions, reductions in earnings performance, declining capital levels, or situations beyond our control could cause liquidity challenges. While we believe it is unlikely that a funding crisis of any significant degree is likely to materialize, we have developed a comprehensive contingency funding plan that provides a framework for meeting liquidity disruptions.
MARKET RISK ANALYSIS
Our primary market risk exposure is interest rate risk and, to a lesser extent, liquidity risk and inflation risk. All of our transactions are denominated in U.S. dollars with no specific foreign exchange exposure. We have only limited agricultural-related loan assets and therefore have no significant exposure to changes in commodity prices. Any impact that changes in foreign exchange rates and commodity prices would have on interest rates is assumed to be insignificant. Interest rate risk is the exposure of our financial condition to adverse movements in interest rates.
Inflation risk is the risk that the values of assets or income from investments will be worth less in the future as inflation decreases the value of money. During 2022 and 2023, there was a pronounced rise in inflation. As a result, the FOMC significantly increased interest rates in an effort to combat inflation. As inflation increased, the value of our investment securities, particularly those with fixed rates and longer maturities, declined. In addition, inflation increased salary and benefit costs, as well as the costs of goods and services we use in our business operations, such as electricity and other utilities, which increased our noninterest expenses. Furthermore, our customers were also affected by inflation and the rising costs of goods and services used in their households and businesses.
Inflationary pressures started to ease during 2024, prompting the FOMC to lower interest rates by an aggregate 100 basis points during the last four months of the year. The lower interest rate environment positively impacted the value of our investment securities. However, inflation levels remain above the FOMC’s stated goal and interest rates remain higher than they were prior to 2022. Higher than traditional cost increases continue throughout the economy, but at lower levels than experienced in 2022 and 2023.
We derive our income primarily from the excess of interest collected on interest-earning assets over the interest paid on interest-bearing liabilities. The rates of interest we earn on our assets and owe on our liabilities generally are established contractually for a period of time. Since market interest rates change over time, we are exposed to lower profitability if we cannot adapt to interest rate changes. Accepting interest rate risk can be an important source of profitability and shareholder value; however, excessive levels of interest rate risk could pose a significant threat to our earnings and capital base. Accordingly, effective risk management that maintains interest rate risk at prudent levels is essential to our safety and soundness.
F-20
Table of Contents
Evaluating the exposure to changes in interest rates includes assessing both the adequacy of the process used to control interest rate risk and the quantitative level of exposure. Our interest rate risk management process seeks to ensure that appropriate policies, procedures, management information systems, and internal controls are in place to maintain interest rate risk at prudent levels with consistency and continuity. In evaluating the quantitative level of interest rate risk, we assess the existing and potential future effects of changes in interest rates on our financial condition, including capital adequacy, earnings, liquidity, and asset quality.
We use two interest rate risk measurement techniques. The first, which is commonly referred to as GAP analysis, measures the difference between the dollar amounts of interest-sensitive assets and liabilities that will be refinanced or repriced during a given time period. A significant repricing gap could result in a negative impact to the net interest margin during periods of changing market interest rates.
The following table depicts our GAP position as of December 31, 2024:
| Within | Three to | One to | After | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three | Twelve | Five | Five | |||||||||||||||||
| (Dollars in thousands) | Months | Months | Years | Years | Total | |||||||||||||||
| Assets: | ||||||||||||||||||||
| Loans (1) | $ | 2,824,782 | $ | 177,385 | $ | 1,101,669 | $ | 496,945 | $ | 4,600,781 | ||||||||||
| Securities available for sale (2) | 7,465 | 49,998 | 306,376 | 366,513 | 730,352 | |||||||||||||||
| Interest-earning deposits | 331,519 | 500 | 4,000 | 0 | 336,019 | |||||||||||||||
| Mortgage loans held for sale | 15,824 | 0 | 0 | 0 | 15,824 | |||||||||||||||
| Allowance for credit losses | 0 | 0 | 0 | 0 | (54,454 | ) | ||||||||||||||
| Other assets | 0 | 0 | 0 | 0 | 423,639 | |||||||||||||||
| Total assets | $ | 3,179,590 | $ | 227,883 | $ | 1,412,045 | $ | 863,458 | $ | 6,052,161 | ||||||||||
| Liabilities: | ||||||||||||||||||||
| Interest-bearing deposits | 2,754,505 | 602,288 | 77,050 | 0 | 3,433,843 | |||||||||||||||
| Short-term borrowings | 121,521 | 0 | 0 | 0 | 121,521 | |||||||||||||||
| Federal Home Loan Bank advances | 20,862 | 60,000 | 283,838 | 22,383 | 387,083 | |||||||||||||||
| Other borrowed money | 51,610 | 0 | 89,314 | 0 | 140,924 | |||||||||||||||
| Noninterest-bearing deposits | 0 | 0 | 0 | 0 | 1,264,523 | |||||||||||||||
| Other liabilities | 0 | 0 | 0 | 0 | 119,741 | |||||||||||||||
| Total liabilities | 2,948,498 | 662,288 | 450,202 | 22,383 | 5,467,635 | |||||||||||||||
| Shareholders' equity | 0 | 0 | 0 | 0 | 584,526 | |||||||||||||||
| Total liabilities & shareholders' equity | $ | 2,948,498 | $ | 662,288 | $ | 450,202 | $ | 22,383 | $ | 6,052,161 | ||||||||||
| Net asset (liability) GAP | $ | 231,092 | $ | (434,405 | ) | $ | 961,843 | $ | 841,075 | |||||||||||
| Cumulative GAP | $ | 231,092 | $ | (203,313 | ) | $ | 758,530 | $ | 1,599,605 | |||||||||||
| Percent of cumulative GAP to total assets | 3.8 | % | (3.4 | )% | 12.5 | % | 26.4 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Floating rate loans that are currently at interest rate floors are treated as fixed rate loans and are reflected using maturity date and not repricing frequency. |
| Column 1 | Column 2 |
|---|---|
| (2) | Mortgage-backed securities are categorized by expected maturities based upon prepayment trends as of December 31, 2024. |
F-21
Table of Contents
The second interest rate risk measurement used is commonly referred to as net interest income simulation analysis. We believe that this methodology provides a more accurate measurement of interest rate risk than the GAP analysis, and therefore, it serves as our primary interest rate risk measurement technique. The simulation model assesses the direction and magnitude of variations in net interest income resulting from potential changes in market interest rates.
Key assumptions in the model include prepayment speeds on various loan and investment assets; cash flows and maturities of interest-sensitive assets and liabilities; and changes in market conditions impacting loan and deposit volume and pricing. These assumptions are inherently uncertain and subject to fluctuation and revision in a dynamic environment; therefore, the model cannot precisely estimate net interest income or exactly predict the impact of higher or lower interest rates on net interest income. Actual results will differ from simulated results due to timing, magnitude, and frequency of interest rate changes and changes in market conditions and our strategies, among other factors.
We conducted multiple simulations as of December 31, 2024, in which it was assumed that changes in market interest rates occurred ranging from up 300 basis points to down 400 basis points in equal quarterly instalments over the next twelve months. The following table reflects the suggested dollar and percentage changes in net interest income over the next twelve months in comparison to the $222 million in net interest income projected using our balance sheet amounts and anticipated replacement rates as of December 31, 2024. The resulting estimates are generally within our policy parameters established to manage and monitor interest rate risk.
| (Dollars in thousands) | Dollar Change | Percent Change | ||||||
|---|---|---|---|---|---|---|---|---|
| In Net | In Net | |||||||
| Interest Rate Scenario | Interest Income | Interest Income | ||||||
| Interest rates down 400 basis points | $ | (33,000 | ) | (14.9 | )% | |||
| Interest rates down 300 basis points | (21,500 | ) | (9.7 | ) | ||||
| Interest rates down 200 basis points | (14,200 | ) | (6.4 | ) | ||||
| Interest rates down 100 basis points | (6,800 | ) | (3.1 | ) | ||||
| Interest rates up 100 basis points | 7,000 | 3.2 | ||||||
| Interest rates up 200 basis points | 13,800 | 6.2 | ||||||
| Interest rates up 300 basis points | 20,300 | 9.1 |
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 interest-earning deposits and interest-bearing liabilities; level of nonperforming assets; economic and competitive conditions; potential changes in lending, investing, and deposit gathering strategies; client preferences; and other factors.
F-22
Table of Contents
FY 2023 10-K MD&A
SEC filing source: 0001437749-24-006268.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD-LOOKING STATEMENTS
The following discussion and other portions of this Annual Report contain forward-looking statements that are based on management’s beliefs, assumptions, current expectations, estimates, and projections about the financial services industry, the economy, and our company. Words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “is likely,” “plans,” “projects,” “indicates,” “strategy,” “future,” “likely,” “may,” “should,” “will,” and variations of such words and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions (“Future 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. We undertake no obligation to update, amend, or clarify forward-looking statements, whether as a result of new information, future events (whether anticipated or unanticipated), or otherwise.
Future Factors include, among others, adverse changes in interest rates and interest rate relationships; increasing rates of inflation and slower growth rates; significant declines in the value of commercial real estate; market volatility; demand for products and services; climate impacts; labor markets; the degree of competition by traditional and non-traditional financial services companies; changes in banking regulation or actions by bank regulators; changes in tax laws; changes in prices, levies, and assessments; the impact of technological advances; potential cyber-attacks, information security breaches, and other criminal activities; litigation liabilities; governmental and regulatory policy changes; the outcomes of existing or future contingencies; trends in customer behavior as well as their ability to repay loans; changes in local real estate values; damage to our reputation resulting from adverse publicity, regulatory actions, litigation, operational failures, and the failure to meet client expectations and other facts; changes in the national and local economies, and unstable political and economic environments; and risk factors described in our annual report on Form 10-K for the year ended December 31, 2023. These are representative of the Future Factors that could cause a difference between an ultimate actual outcome and a forward-looking statement.
Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022.
CRITICAL ACCOUNTING ESTIMATES
Management’s Discussion and Analysis of Financial Condition and Results of Operations (“Management’s Discussion and Analysis”) is based on Mercantile Bank Corporation’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. Our critical accounting estimates are highly dependent upon subjective or complex judgments and assumptions, and changes in such may have a significant impact on the financial statements, just as actual results may differ. We have reviewed the application of our critical accounting estimates with the Audit Committee of our Board of Directors.
F-3
Table of Contents
Allowance For Credit Losses (“allowance”): The allowance is maintained at a level we believe is adequate to absorb estimated credit losses identified and expected in the loan portfolio. Our evaluation of the adequacy of the allowance is an estimate based on historical credit loss experience, the nature and volume of the loan portfolio, information about specific borrower situations and estimated collateral values, guidance from bank regulatory agencies, and assessments of the impact of current and anticipated economic conditions on the loan portfolio. While historical credit loss experience provides the basis for the estimation of expected credit losses, our qualitative model adjusts for risk factors that are not inherently considered in the quantitative modeling process, but are nonetheless relevant in assessing the expected credit losses within the loan portfolio. These adjustments may increase or decrease the estimate of expected credit losses based upon the assessed level of risk for each qualitative factor. The various risks that may be considered in making qualitative adjustments include, among other things, the impact of (i) changes in lending policies and procedures, (ii) changes in the nature and volume of the loan portfolio and in the terms of loans, (iii) changes in the experience, ability and depth of lending management and staff, (iv) changes in the volume and severity of past due loans, nonaccrual loans and adversely classified loans, (v) changes in the quality of the credit review function, (vi) changes in the value of underlying collateral dependent loans, (vii) existence and effect of any concentrations of credit and any changes in such, and (viii) effect of other factors such as competition and legal and regulatory requirements.
Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in our judgment, should be charged-off. Credit losses are charged against the allowance when we believe the uncollectibility of a loan is likely. The balance of the allowance represents our best estimate, but significant downturns in circumstances relating to loan quality or economic conditions could result in a requirement for an increased allowance in the future. Likewise, an upturn in loan quality or improved economic conditions may result in a decline in the required allowance in the future. In either instance, unanticipated changes could have a significant impact on the allowance and operating results. The allowance is increased through a provision charged to operating expense. Uncollectible loans are charged-off through the allowance, while recoveries of loans previously charged-off are added to the allowance.
See Note 1 – Significant Accounting Policies in the Notes to our Consolidated Financial Statements in this Form 10-K for additional information on our estimation process and methodology related to the allowance. See also Note 3 – Loans and Allowance for Credit Losses in the Notes to our Consolidated Financial Statements in this Form 10-K for further information regarding our loan portfolio and allowance.
F-4
Table of Contents
Mortgage Servicing Rights: Mortgage servicing rights are recognized as assets based on the allocated fair value of retained servicing rights on loans sold. Servicing rights are carried at the lower of amortized cost or fair value and are expensed in proportion to, and over the period of, estimated net servicing income. We utilize a discounted cash flow model to determine the value of our servicing rights. The valuation model utilizes mortgage loan prepayment speeds, the remaining lives of the mortgage loan pools, delinquency rates, our cost to service loans, and other factors to determine the cash flow that we will receive from servicing each grouping of loans. These cash flows are then discounted based on current interest rate assumptions to arrive at the fair value of the right to service those loans. Impairment is evaluated quarterly based on the fair value of the servicing rights, using groupings of the underlying loans classified by interest rates. Any impairment of a grouping is reported as a valuation allowance.
Goodwill: Accounting rules require us to determine the fair value of all the assets and liabilities of an acquired entity, and to record their fair value on the date of acquisition. We employ a variety of means in determining fair value, including the use of discounted cash flow analysis, market comparisons and projected future revenue streams. For those items for which we conclude that we have the appropriate expertise to determine fair value, we may choose to use our own calculation of fair value. In other cases, where the fair value is not readily determined, consultation with outside parties is used to determine fair value. Once valuations have been determined, the net difference between the price paid for the acquired entity and the fair value of the balance sheet is recorded as goodwill. Goodwill is assessed at least annually for impairment, with any such impairment recognized in the period identified. A more frequent assessment is performed if there are material changes in the market place or within the organizational structure.
INTRODUCTION
This Management’s Discussion and Analysis should be read in conjunction with the consolidated financial statements contained in this Annual Report. This discussion provides information about the consolidated financial condition and results of operations of Mercantile Bank Corporation and its consolidated subsidiaries, Mercantile Bank (“our bank”) and Mercantile Community Partners LLC ("MCP"), and Mercantile Insurance Center, Inc. (“our insurance company”), a subsidiary of our bank. Unless the text clearly suggests otherwise, references to “us,” “we,” “our,” or “the company” include Mercantile Bank Corporation and its wholly-owned subsidiaries referred to above.
CORONAVIRUS PANDEMIC
Although virtually all related restrictions have been terminated, impacts remain across national and global economies due to the pandemic of coronavirus disease 2019 (“Covid-19”) caused by severe acute respiratory syndrome coronavirus 2 (the “Coronavirus Pandemic”). Overall, the Coronavirus Pandemic has caused a sustained global economic slowdown of varying durations across different industries. The Coronavirus Pandemic has had a significant impact on our financial condition and operating results since its onset in March, 2020. Federal government stimulus programs resulted in a massive increase to the money supply, providing significant inflationary pressures that the Federal Reserve’s Federal Open Market Committee (“FOMC”) has been attempting to manage through substantial increases in the federal funds rate since March, 2022. In addition, we experienced significant growth in liquidity during 2021 and 2022 as federal government stimulus monies were deposited by program recipients, providing for sizable impacts to our operating performance as well as our capital and liquidity positions during both years.
The Paycheck Protection Program (“PPP”) reflected a substantial expansion of the Small Business Administration’s 100% guaranteed 7(a) loan program. The PPP provided 100% guaranteed loans to cover specific operating costs. PPP loans were eligible to be forgiven based upon certain criteria. Any remaining balance after forgiveness is maintained at the 100% guarantee for the duration of the loan. The interest rate on the loan is fixed at 1.00%, with the financial institution receiving a loan origination fee from the Small Business Administration. The loan origination fees, net of the direct origination costs, are accreted into interest income on loans using the level yield methodology. The program ended on August 8, 2020. We originated approximately 2,200 loans aggregating $554 million. As of December 31, 2023, we recorded forgiveness transactions on all but four loans aggregating $0.1 million. The Consolidated Appropriations Act, 2021 authorized an additional $284 billion in Second Draw PPP loans (“Second Draw”). This program ended on May 31, 2021. Under the Second Draw, we originated approximately 1,200 loans aggregating $209 million. As of December 31, 2023, we recorded forgiveness transactions on all but five loans aggregating $0.2 million.
F-5
Table of Contents
CLIMATE CHANGE
Increased public and investor concern about climate change will likely continue to (1) generate more regional and/or national requirements to reduce greenhouse gas emissions; (2) increase energy efficiency and reduce carbon pollution; and (3) cause a shift to cleaner and more sustainable sources of energy which may be more expensive than using fossil fuels as an energy source. The potential impact of climate changes on our operations and the needs of our customers remains uncertain. Scientists have proposed that the impacts of climate change could include changes in rainfall patterns, water shortages, changes to the water levels of lakes and other bodies of water, changing storm patterns and intensities, and changing temperature levels. These changes could be severe and vary by geographic location. Climate change may also affect the occurrence of certain natural events, the incidence and severity of which are inherently unpredictable. We could also face indirect financial risks passed through the supply chain that could result in higher prices for resources, such as energy. Additionally, climate change may adversely impact the demand, prices, and availability of property and casualty insurance that insures our loan collateral. Due to significant economic variability associated with potential future changing climate conditions, we are unable to predict the impact climate change will have on us.
ENVIRONMENTAL, SOCIAL, AND GOVERNANCE MATTERS
There has been an increased focus from regulators and stakeholders on environmental, social, and governance (“ESG”) matters, including greenhouse gas emissions, sustainability, and climate-related risks; diversity, equity and inclusion; responsible sourcing and supply chain; human rights and social responsibility; and corporate governance and oversight. Given our commitment to ESG matters, we actively manage these issues and have established and publicly announced certain goals, commitments, and targets which we may refine or even expand further in the future. These goals, commitments, and targets reflect our current plans and aspirations and are not guarantees that we will be able to achieve them. Evolving stakeholder expectations and our efforts and ability to manage these issues, provide updates on them, and accomplish our goals, commitments, and targets present numerous operational, regulatory, reputational, financial, legal, and other risks, any of which may be outside of our control or could have a material adverse impact on our business, including on our reputation and stock price. Further, there is uncertainty around the accounting standards and climate-related disclosures associated with emerging laws and reporting requirements and the related costs to comply with the emerging regulations. Our failure or perceived failure to achieve our ESG goals, maintain ESG practices, or comply with emerging ESG regulations that meet evolving regulatory or stakeholder expectations could harm our reputation, adversely impact our ability to attract and retain customers and talent, and expose us to increased scrutiny from the investment community and regulatory authorities. Our reputation also may be harmed by the perception that our stakeholders have about our action or inaction on ESG-related issues.
Our ESG Committee supports our ongoing commitment to environmental, health and safety, corporate social responsibility, corporate governance, sustainability, and other public policy matters relevant to our organization. The ESG Committee is a cross-functional management committee, led by the Chief Risk Officer, that assists us in: (1) setting general strategies relating to ESG matters; (2) developing, implementing, and monitoring initiatives and polices based on those strategies; (3) recommending communications with employees, investors, and shareholders with respect to ESG matters; and (4) monitoring and assessing developments relating to, and improving our understanding of, ESG matters. The committee met three times during 2023. Highlights for 2023 included establishing Mercantile Community Partners LLC to facilitate low-income housing tax credits, hiring a fulltime Director of Learning to better develop our employees, engaging a new provider to improve our ESG data gathering and reporting, incorporating a member of our Bank’s Young Professional resource group as a member of the ESG Committee, and rolling out a new Green Mortgage Lending Program to support homeowners looking to make environmentally sustainable home improvements. Our bank also developed a Clawback Policy; an Insider Trading Policy; Corporate Governance Guidelines; an Anti-Bribery and Anti-Corruption Policy; and an Anti-Money Laundering, Bank Secrecy Act, Customer Identification and Due Diligence Programs Letter. These and our other policies (including our Vendor and Supplier Code of Conduct, Environmental Policy, Diversity, Equity and Inclusion Policy, Human Rights Policy, and Supplier Diversity Program Policy) are reviewed and approved by our Board of Directors at least annually and can be found on our website.
FINANCIAL OVERVIEW
We recorded net income of $82.2 million, or $5.13 per basic and diluted share, for 2023, compared with net income of $61.1 million, or $3.85 per basic and diluted share, for 2022. Higher net interest income, stemming from an improved net interest margin and ongoing strong loan growth, combined with continued strength in asset quality metrics more than offset higher overhead costs.
F-6
Table of Contents
Commercial loans increased $283 million, or approximately 9%, during 2023. Owner-occupied commercial real estate (“CRE”) loans grew $78.5 million, commercial and industrial loans increased $69.5 million, multi-family and residential rental property loans were up $66.1 million, nonowner-occupied CRE loans grew $56.5 million, and vacant land, land development, and residential construction loans increased $12.9 million. As a percentage of total commercial loans, commercial and industrial loans and owner-occupied CRE loans combined equaled 57.7% at December 31, 2023, compared to 58.2% at year-end 2022. The new commercial loan pipeline remains strong, and at December 31, 2023, we had $343 million in unfunded loan commitments on commercial construction and development loans that are in the construction phase.
Residential mortgage loans increased $120 million, or approximately 17%, during 2023. The higher residential mortgage loan interest rates during 2023 and 2022 resulted in borrowers primarily selecting adjustable rate residential mortgage loans compared to fixed rate residential mortgage loans in the prior two years. Generally, we sell fixed rate residential mortgage loans to third-party investors, while we maintain adjustable rate residential mortgage loans on our balance sheet. Approximately 53% and 35% of our residential mortgage loan production was comprised of longer-term fixed rate loans during 2023 and 2022, respectively, compared to about 68% during 2021. The shift in production mix resulted in residential mortgage loans comprising a larger percentage of total loans, increasing from about 13% at year-end 2021 to approximately 20% at December 31, 2023. The shift in product mix also impacts the timing of revenue recognition; it takes an estimated 24 months for the amount of net interest income earned on a residential mortgage loan that is retained on our balance sheet to approximate the amount of immediately recorded gain on sale of a residential mortgage loan that has been sold to a third-party investor.
The overall quality of our loan portfolio remains strong, with nonperforming loans equaling 0.08% of total loans as of December 31, 2023. Accruing loans past due 30 to 89 days remain very low, as did foreclosed property activity throughout 2023. Loan charge-offs totaled $0.9 million during 2023, while recoveries of prior period loan charge-offs totaled $0.8 million, providing for net loan charge-offs of $0.1 million, or less than 0.01% of average total loans, for the year.
Interest-earning deposits, primarily consisting of funds deposited at the Federal Reserve Bank of Chicago, are used to manage daily liquidity needs and interest rate risk sensitivity. The average balance of these funds equaled $107 million, or 2.2% of average earning assets, during 2023, compared to $445 million, or 9.3% of average earning assets, during 2022. Typically, we maintain interest-earning deposits at approximately $75 million, or about 2% of average earning assets. The elevated level during 2022 primarily reflected increased local deposits stemming from Covid-19-related federal government stimulus programs and reduced business and consumer investing and spending during 2021 and into 2022. The level of interest-earning deposits was on a declining trend throughout 2022 as excess monies were used to fund loan growth and securities purchases, as well as out-of-area deposit and Federal Home Loan Bank of Indianapolis (“FHLBI”) advance maturities. We also experienced a decline in local deposits throughout 2022.
Total deposits increased $188 million during 2023, and totaled $3.90 billion at December 31, 2023. Local deposits increased $19.7 million, and out-of-area deposits grew $168 million, during 2023. FHLBI advances increased $160 million during 2023. The combined $328 million increase in wholesale funds during 2023 was primarily used to fund loan growth.
F-7
Table of Contents
Net interest income increased $35.3 million during 2023 compared to 2022. Interest income was up $89.5 million, in large part resulting from the combined impact of a higher yield on earning assets reflecting a higher interest rate environment and ongoing loan growth. Interest expense was up $54.2 million, in large part reflecting the higher interest rate environment, transfers of deposit balances from no- or low-cost deposit products to higher-costing deposit products and a higher level of wholesale funds.
We recorded a credit loss provision expense of $7.7 million during 2023, compared to $6.6 million during 2022. The provision expense recorded during 2023 was necessitated by the net increase in required reserve levels stemming from loan growth, slower residential mortgage loan prepayment speeds and a modification to the environmental factor grid, which were partially mitigated by the elimination of a specific reserve on a troubled commercial lending relationship that paid-off in full in early 2023 and a change in the segmentation of the home equity lines of credit and credit card portfolios.
Noninterest income was virtually the same during 2023 when compared to 2022. We continued to record growth in treasury management-related fee income categories, such as credit and debit card income and payroll processing, along with increases in interest rate swap income, which mitigated a reduction in service charges on accounts due to increased earnings credit rates on noninterest-bearing checking accounts and lower mortgage banking income reflecting the higher interest rate environment.
Noninterest expense increased $7.3 million during 2023 compared to 2022. Aggregate salary and benefit costs grew $3.7 million, with additional increases recorded for FDIC insurance premiums, swap collateral holding costs and allocations to the reserve for unfunded loan commitments.
FINANCIAL CONDITION
Our total assets increased $481 million during 2023, and totaled $5.35 billion as of December 31, 2023. Total loans increased $387 million, securities available for sale were up $14.2 million, and interest-earning deposits grew $25.2 million. Total deposits increased $188 million, FHLBI advances were up $160 million, and shareholders’ equity grew $80.7 million.
Earning Assets
Average earning assets equaled 94.4% of average total assets during 2023, compared to 94.3% during 2022. The loan portfolio continued to comprise a majority of earning assets, followed by securities and interest-earning deposits. Average total loans equaled 84.7% of average earning assets during 2023, compared to 77.8% in 2022, while average securities and interest-earning deposits comprised 13.1% and 2.2% of average earning assets during 2023 and 12.9% and 9.3% of average earning assets during 2022, respectively.
Our loan portfolio has historically been primarily comprised of commercial loans. Commercial loans increased $283 million, or approximately 9%, during 2023. Owner-occupied CRE loans grew $78.5 million, commercial and industrial loans increased $69.5 million, multi-family and residential rental property loans were up $66.1 million, nonowner-occupied CRE loans grew $56.5 million, and vacant land, land development, and residential construction loans increased $12.9 million. As a percentage of total commercial loans, commercial and industrial loans and owner-occupied CRE loans combined equaled 57.7% at December 31, 2023, compared to 58.2% at year-end 2022. We believe our commercial loan portfolio remains well diversified.
F-8
Table of Contents
As of December 31, 2023, availability on commercial construction and development loans that are in the construction phase totaled $343 million, with most of the funds expected to be drawn over the next 12 to 18 months. Our current pipeline reports indicate continued strong commercial loan funding opportunities in future periods, including $270 million in new lending commitments, a majority of which we expect to be accepted and funded over the next 12 to 18 months. Our commercial lenders also report additional opportunities they are currently discussing with existing borrowers and potential new customers. We remain committed to prudent underwriting standards that provide for an appropriate yield and risk relationship, as well as concentration limits we have established within our commercial loan portfolio. Usage of existing commercial lines of credit was relatively stable during 2023 at approximately 40%, similar to that of 2022 but lower than our historical average of 47%.
Residential mortgage loans totaled $837 million, or 19.5% of total loans, at December 31, 2023, compared to $718 million, or 18.3% of total loans, as of December 31, 2022. Residential mortgage loans increased $120 million, or approximately 17%, during 2023. We originated $386 million in residential mortgage loans during 2023, compared to $614 million and $952 million in 2022 and 2021, respectively. The decline over the past two years primarily reflected significantly higher residential mortgage loan interest rates, resulting in a substantial reduction of refinancing activity. Production associated with refinancing activity totaled $59.8 million and $134 million in 2023 and 2022, respectively, compared to $458 million in 2021. The higher residential mortgage loan interest rates during 2023 and 2022 resulted in borrowers primarily selecting adjustable rate residential mortgage loans compared to fixed rate residential mortgage loans in the prior two years. Generally, we sell fixed rate residential mortgage loans to third-party investors, while we maintain adjustable rate residential mortgage loans on our balance sheet. Approximately 53% and 35% of our residential mortgage loan production was comprised of longer-term fixed rate loans during 2023 and 2022, respectively, compared to about 68% during 2021. The shift in production mix has resulted in residential mortgage loans comprising a larger percentage of total loans, increasing from about 13% at year-end 2021 to 19.5% at December 31, 2023. The shift in product mix also impacts the timing of revenue recognition; it takes an estimated 24 months for the amount of net interest income earned on a residential mortgage loan that is retained on our balance sheet to approximate the amount of immediately recorded gain on sale of a residential mortgage loan that has been sold to a third-party investor.
Other consumer-related loans totaled $51.1 million, or 1.1% of total loans, at December 31, 2023. We expect this loan portfolio segment to remain relatively steady in dollar amount but decline as a percent of total loans in future periods as the commercial loan and residential mortgage loan portfolios grow.
F-9
Table of Contents
The following table presents total loans outstanding as of December 31, 2023, according to scheduled repayments of principal on fixed rate loans and repricing frequency on variable rate loans. Floating rate commercial loans that are currently at interest rate floors are treated as fixed rate loans and are reflected using maturity date and not repricing frequency.
| Less Than | One Through | Five Through | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | One Year | Five Years | Fifteen Years | Total | |||||||||||
| Construction and land development | $ | 357,331 | $ | 52,704 | $ | 57,914 | $ | 467,949 | |||||||
| Real estate - residential properties | 79,571 | 249,837 | 512,245 | 841,653 | |||||||||||
| Real estate - multi-family properties | 93,179 | 71,929 | 2,001 | 167,109 | |||||||||||
| Real estate - commercial properties | 929,382 | 598,083 | 67,589 | 1,595,054 | |||||||||||
| Commercial and industrial | 1,027,564 | 157,522 | 34,614 | 1,219,700 | |||||||||||
| Consumer | 2,765 | 8,409 | 1,119 | 12,293 | |||||||||||
| Total loans | $ | 2,489,792 | $ | 1,138,484 | $ | 675,482 | $ | 4,303,758 | |||||||
| Fixed rate loans | $ | 94,993 | $ | 893,772 | $ | 244,769 | $ | 1,233,534 | |||||||
| Floating rate loans | 2,394,799 | 244,712 | 430,713 | 3,070,224 | |||||||||||
| Total loans | $ | 2,489,792 | $ | 1,138,484 | $ | 675,482 | $ | 4,303,758 |
F-10
Table of Contents
Our credit policies establish guidelines to manage credit risk and asset quality. These guidelines include loan review and early identification of problem loans to provide effective loan portfolio administration. The credit policies and procedures are meant to minimize the risk and uncertainties inherent in lending. In following these policies and procedures, we must rely on estimates, appraisals and evaluations of loans and the possibility that changes in these items could occur quickly because of changing economic conditions or other factors. Identified problem loans, which exhibit characteristics (financial or otherwise) that could cause the loans to become nonperforming or require restructuring in the future, are included on the internal loan watch list. Senior management and the Board of Directors review this list regularly. Market value estimates of collateral on nonperforming loans, as well as on foreclosed and repossessed assets, are reviewed periodically. We have a process in place to monitor whether value estimates at each quarter end are reflective of current market conditions. Our credit policies establish criteria for obtaining appraisals and determining internal value estimates. We may also adjust outside and internal valuations based on identifiable trends within our markets, such as recent sales of similar properties or assets, listing prices, and offers received. In addition, we may discount certain appraised and internal value estimates to address distressed market conditions.
Nonperforming loans totaled $3.4 million, or 0.1% of total loans, as of December 31, 2023, compared to $7.7 million, or 0.2% of total loans, as of December 31, 2022. Nonperforming assets, comprised of nonaccrual loans, loans past due 90 days or more and accruing interest and foreclosed properties, totaled $3.6 million (0.1% of total assets) as of December 31, 2023, compared to $7.7 million (0.2% of total assets) as of December 31, 2022. The volume of nonperforming assets has remained under 0.3% of total assets since year-end 2015, and has averaged 0.1% over the past five years. Given the low level of nonperforming loans and accruing loans 30 to 89 days delinquent, combined with what we believe are strong credit administration practices, we are pleased with the overall quality of the loan portfolio.
Loan charge-offs totaled $0.9 million during 2023, while recoveries of prior period loan charge-offs totaled $0.8 million, providing for net loan charge-offs of $0.1 million, or less than 0.01% of average total loans, for the year. During 2022, loan charge-offs totaled $0.3 million, while recoveries of prior period loan charge-offs equaled $1.0 million, providing for net loan recoveries of $0.7 million, or 0.02% of average total loans. We continue our collection efforts on charged-off loans, and we expect to record recoveries in future periods; however, given the nature of these efforts, it is not practical to forecast the dollar amount and timing of the recoveries.
F-11
Table of Contents
The following table reflects the composition of our allowance for credit loss, nonaccrual loans, and net charge-offs as of and for the year ended December 31, 2023.
| (Dollars in thousands) | Allowance for Credit Losses | Loan Totals | Allowance for Credit Losses to Loan Totals | Nonaccrual Loans | Nonaccrual Loans to Total Loans | Allowance for Credit Losses to Nonaccrual Loans | Net Charge-Offs | Net Charge-Offs to Average Loans | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial: | ||||||||||||||||||||||||||||||||
| Commercial and industrial | $ | 7,441 | $ | 1,254,586 | 0.59 | % | $ | 249 | 0.02 | % | 2,988.35 | % | $ | 30 | 0.00 | % | ||||||||||||||||
| Vacant land, land development and residential construction | 384 | 74,753 | 0.51 | 0 | 0 | NA | (35 | ) | (0.05 | ) | ||||||||||||||||||||||
| Real estate – owner occupied | 7,186 | 717,667 | 1.00 | 70 | 0.01 | 10,265.71 | (17 | ) | (0.00 | ) | ||||||||||||||||||||||
| Real estate – non-owner occupied | 9,852 | 1,035,684 | 0.95 | 0 | 0 | NA | 0 | 0 | ||||||||||||||||||||||||
| Real estate – multi-family and residential rental | 3,184 | 332,609 | 0.96 | 0 | 0 | NA | (26 | ) | (0.01 | ) | ||||||||||||||||||||||
| Total commercial | 28,047 | 3,415,299 | 0.82 | 319 | 0.01 | 8,792.16 | (48 | ) | (0.00 | ) | ||||||||||||||||||||||
| Retail: | ||||||||||||||||||||||||||||||||
| 1-4 family mortgages | 18,986 | 837,406 | 2.27 | 3,096 | 0.37 | 613.24 | (18 | ) | (0.00 | ) | ||||||||||||||||||||||
| Other consumer | 2,881 | 51,053 | 5.64 | 0 | 0 | NA | 98 | 0.19 | ||||||||||||||||||||||||
| Total retail | 21,867 | 888,459 | 2.46 | 3,096 | 0.35 | 706.30 | 80 | 0.01 | ||||||||||||||||||||||||
| Unallocated | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
| Total | $ | 49,914 | $ | 4,303,758 | 1.16 | % | $ | 3,415 | 0.08 | % | 1,461.61 | % | $ | 32 | 0.00 | % |
The following table reflects the composition of our allowance for credit loss, nonaccrual loans, and net charge-offs as of and for the year ended December 31, 2022.
| (Dollars in thousands) | Allowance for Credit Losses | Loan Totals | Allowance for Credit Losses to Loan Totals | Nonaccrual Loans | Nonaccrual Loans to Total Loans | Allowance for Credit Losses to Nonaccrual Loans | Net Charge-Offs | Net Charge-Offs to Average Loans | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial: | ||||||||||||||||||||||||||||||||
| Commercial and industrial | $ | 10,203 | $ | 1,185,083 | 0.86 | % | $ | 6,024 | 0.51 | % | 169.37 | % | $ | (46 | ) | (0.00 | )% | |||||||||||||||
| Vacant land, land development and residential construction | 490 | 61,873 | 0.79 | 0 | 0 | NA | 25 | 0.05 | ||||||||||||||||||||||||
| Real estate – owner occupied | 5,914 | 639,192 | 0.93 | 248 | 0.04 | 2,384.68 | (51 | ) | (0.01 | ) | ||||||||||||||||||||||
| Real estate – non-owner occupied | 9,242 | 979,214 | 0.94 | 0 | 0 | NA | 0 | 0 | ||||||||||||||||||||||||
| Real estate – multi-family and residential rental | 2,191 | 266,468 | 0.82 | 0 | 0 | NA | (43 | ) | (0.02 | ) | ||||||||||||||||||||||
| Total commercial | 28,040 | 3,131,830 | 0.90 | 6,272 | 0.20 | 447.07 | (115 | ) | (0.00 | ) | ||||||||||||||||||||||
| Retail: | ||||||||||||||||||||||||||||||||
| 1-4 family mortgages | 14,027 | 755,036 | 1.86 | 1,456 | 0.19 | 963.39 | (562 | ) | (0.09 | ) | ||||||||||||||||||||||
| Other consumer | 160 | 29,753 | 0.54 | 0 | 0 | NA | (56 | ) | (0.19 | ) | ||||||||||||||||||||||
| Total retail | 14,187 | 784,789 | 1.81 | 1,456 | 0.19 | 974.38 | (618 | ) | (0.05 | ) | ||||||||||||||||||||||
| Unallocated | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
| Total | $ | 42,246 | $ | 3,916,619 | 1.08 | % | $ | 7,728 | 0.20 | % | 546.66 | % | $ | (733 | ) | (0.02 | )% |
The following table reflects the composition of our allowance for loan loss, nonaccrual loans, and net charge-offs as of and for the year ended December 31, 2021.
| (Dollars in thousands) | Allowance for Credit Losses | Loan Totals | Allowance for Credit Losses to Loan Totals | Nonaccrual Loans | Nonaccrual Loans to Total Loans | Allowance for Credit Losses to Nonaccrual Loans | Net Charge-Offs | Net Charge-Offs to Average Loans | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial: | ||||||||||||||||||||||||||||||||
| Commercial and industrial | $ | 10,782 | $ | 1,137,419 | 0.95 | % | $ | 508 | 0.04 | % | 2,122.44 | % | $ | 672 | 0.06 | % | ||||||||||||||||
| Vacant land, land development and residential construction | 420 | 43,239 | 0.97 | 0 | 0 | NA | (359 | ) | (0.75 | ) | ||||||||||||||||||||||
| Real estate – owner occupied | 6,045 | 565,758 | 1.07 | 0 | 0 | NA | (1,107 | ) | (0.20 | ) | ||||||||||||||||||||||
| Real estate – non-owner occupied | 12,990 | 1,027,415 | 1.26 | 0 | 0 | NA | 0 | 0 | ||||||||||||||||||||||||
| Real estate – multi-family and residential rental | 2,006 | 176,593 | 1.14 | 0 | 0 | NA | (26 | ) | (0.02 | ) | ||||||||||||||||||||||
| Total commercial | 32,243 | 2,950,424 | 1.09 | 508 | 0.02 | 6,347.05 | (820 | ) | (0.03 | ) | ||||||||||||||||||||||
| Retail: | ||||||||||||||||||||||||||||||||
| 1-4 family mortgages | 2,449 | 442,547 | 0.55 | 1,686 | 0.38 | 145.26 | (838 | ) | (0.22 | ) | ||||||||||||||||||||||
| Home equity and other | 626 | 60,488 | 1.03 | 119 | 0.20 | 526.05 | (38 | ) | (0.06 | ) | ||||||||||||||||||||||
| Total retail | 3,075 | 503,035 | 0.61 | 1,805 | 0.36 | 170.36 | (876 | ) | (0.20 | ) | ||||||||||||||||||||||
| Unallocated | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
| Total | $ | 35,363 | $ | 3,453,459 | 1.02 | % | $ | 2,313 | 0.07 | % | 1,528.88 | % | $ | (1,696 | ) | (0.05 | )% |
F-12
Table of Contents
The following table depicts the ratio of our allowance to nonperforming loans:
| 12/31/23 | 12/31/22 | 12/31/21 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ratio of allowance to nonperforming loans | 1,461.7 | % | 546.7 | % | 1,432.9 | % |
The primary risk elements with respect to commercial loans are the financial condition of the borrower, the sufficiency of collateral, and timeliness of scheduled payments. We have a policy of requesting and reviewing periodic financial statements from commercial loan customers, and we have a disciplined and formalized review of the existence of collateral and its value. The primary risk element with respect to each residential mortgage loan and consumer loan is the timeliness of scheduled payments. We have a reporting system that monitors past due loans and have adopted policies to pursue creditors’ rights in order to preserve our collateral position.
See Note 1 - Significant Accounting Policies in this Form 10-K for further detailed descriptions of our estimation process and methodology related to the allowance. See also Note 3 - Loans and Allowance for Credit Losses in this Form 10-K for further information regarding our loan portfolio and allowance.
The allowance equaled $49.9 million, or 1.16% of total loans, and over 1,400% of nonperforming loans, as of December 31, 2023. As of December 31, 2023, the allowance was comprised of $49.4 million in general reserves relating to performing loans and $0.5 million in specific reserves on other loans, primarily nonperforming loans. Loans with an aggregate carrying value of $0.4 million as of December 31, 2023 had been subject to previous partial charge-offs aggregating $0.4 million over the past several years. As of December 31, 2023, there were no specific reserves allocated to loans that had been subject to a previous partial charge-off.
Although we believe the allowance is adequate to absorb loan losses in our originated loan portfolio as they arise, there can be no assurance that we will not sustain loan losses in any given period that could be substantial in relation to, or greater than, the size of the allowance.
Securities available for sale increased $14.2 million during 2023, totaling $617 million as of December 31, 2023. There were no purchases of U.S. Government agency bonds during 2023; proceeds from matured U.S. Government agency bonds totaled $12.0 million. There were no purchases of U.S. Government agency guaranteed mortgage-backed securities during 2023; principal paydowns on U.S. Government agency guaranteed mortgage-backed securities totaled $2.8 million. Purchases of municipal bonds totaled $19.9 million during 2023; proceeds from matured municipal bonds totaled $9.4 million. At December 31, 2023, the portfolio was primarily comprised of U.S. Government agency bonds (63%), municipal bonds (32%), and U.S. Government agency guaranteed mortgage-backed securities (5%). All of our securities are currently designated as available for sale and are therefore stated at fair value. The fair value of securities designated as available for sale at December 31, 2023 totaled $617 million, including a net unrealized loss of $63.9 million. The net unrealized loss equaled $82.7 million as of December 31, 2022. After we considered whether the securities were issued by the federal government or its agencies and whether downgrades by bond rating agencies had occurred, we determined that the unrealized losses were due to changing interest rate environments. We maintain the securities portfolio at levels to provide adequate pledging and secondary liquidity for our daily operations. In addition, the securities portfolio serves a primary interest rate risk management function. We expect upcoming purchases to generally consist of municipal bonds, with the securities portfolio maintained at about 10% to 12% of total assets.
F-13
Table of Contents
Market values on our U.S. Government agency bonds, mortgage-backed securities issued or guaranteed by U.S. Government agencies, and municipal bonds are generally determined on a monthly basis with the assistance of a third-party vendor. Evaluated pricing models that vary by type of security and incorporate available market data are utilized. Standard inputs include issuer and type of security, benchmark yields, reported trades, broker/dealer quotes, and issuer spreads. The market value of certain non-rated securities issued by relatively small municipalities generally located within our markets is estimated at carrying value. We believe our valuation methodology provides for a reasonable estimation of market value, and that it is consistent with the requirements of accounting guidelines.
FHLBI stock totaled $21.5 million as of December 31, 2023, compared to $17.7 million as of December 31, 2022. The $3.8 million increase reflects additional stock purchased in association with an increase in outstanding advances during 2023. Our investment in FHLBI stock is necessary to engage in their advance and other financing programs. We have regularly received quarterly cash dividends, and we expect a cash dividend will continue to be paid in future quarterly periods.
The following table shows by class of maturities as of December 31, 2023 the amounts and weighted average yields (on a fully taxable-equivalent basis) of investment securities:
| Carrying | Average | |||||||
|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Value | Yield | ||||||
| Obligations of U.S. Government agencies: | ||||||||
| One year or less | $ | 42,667 | 0.55 | % | ||||
| Over one through five years | 182,329 | 1.08 | ||||||
| Over five through ten years | 162,604 | 1.70 | ||||||
| Over ten years | 2,896 | 1.81 | ||||||
| 390,496 | 1.29 | |||||||
| Obligations of states and political subdivisions: | ||||||||
| One year or less | 13,622 | 2.00 | ||||||
| Over one through five years | 59,429 | 2.51 | ||||||
| Over five through ten years | 81,187 | 2.85 | ||||||
| Over ten years | 42,385 | 4.08 | ||||||
| 196,623 | 2.95 | |||||||
| Mortgage-backed securities | 29,473 | 2.19 | ||||||
| Other investments | 500 | 8.56 | ||||||
| Totals | $ | 617,092 | 1.87 | % |
F-14
Table of Contents
Interest-earning deposits, primarily consisting of funds deposited at the Federal Reserve Bank of Chicago, are used to manage daily liquidity needs and interest rate risk sensitivity. The average balance of these funds equaled $107 million, or 2.2% of average earning assets, during 2023, compared to $445 million, or 9.3% of average earning assets, during 2022. Typically, we maintain interest-earning deposits at approximately $75 million, or about 2% of average earning assets. The elevated level during 2022 primarily reflected increased local deposits stemming from Covid-19-related federal government stimulus programs and reduced business and consumer investing and spending during 2021 and into 2022. The level of interest-earning deposits was on a declining trend throughout 2022 as excess monies were used to fund loan growth and securities purchases, as well as out-of-area deposit and FHLBI advance maturities. We also experienced a decline in local deposits throughout 2022.
Non-Earning Assets
Cash and due from bank balances averaged 1.2% of total assets during 2023, similar to the average level during 2022, and no significant changes are expected in future periods. Net premises and equipment equaled $50.9 million at December 31, 2023, representing a decrease of $0.5 million during 2023. In large part, aggregate investments in new and existing offices approximated depreciation expense. Other real estate owned as of December 31, 2023 equaled $0.2 million, and consisted of property associated with a former branch location.
Other assets equaled $126 million at December 31, 2023, reflecting an increase of $30.0 million during 2023. The increase is primarily associated with an aggregate $22.5 million investment in low-income housing tax credits.
Source of Funds
Total deposits increased $188 million during 2023, and totaled $3.90 billion at December 31, 2023. Local deposits increased $19.7 million, and out-of-area deposits grew $168 million, during 2023. FHLBI advances increased $160 million during 2023. The combined $328 million increase in wholesale funds during 2023 was primarily used to fund loan growth.
Noninterest-bearing checking accounts declined $357 million during 2023, in large part reflecting transfers to interest-bearing deposit accounts and withdrawals associated with the sales of businesses. Interest-bearing checking accounts increased $60.8 million, generally resulting from transfers from noninterest-bearing checking accounts. Savings deposits declined $119 million, primarily reflecting the transfers of funds to higher-paying money market deposit accounts and time deposits. Money market deposit accounts increased $181 million, in large part reflecting growth in deposits from existing and new municipal depositors, as well as from transfers from no- and low-cost deposit products. Local time deposits increased $254 million, primarily reflecting transfers of funds from no- and low-cost deposit products. Out-of-area deposits during 2023 grew by, and totaled, $168 million as of December 31, 2023.
As of both December 31, 2023 and 2022, approximately $1.9 billion of our deposit portfolio was uninsured. The uninsured amounts are estimates based on the methodologies and assumptions used by Mercantile Bank's regulatory reporting requirements.
The balance of certificates of deposit exceeding the FDIC insured limit and their maturity profile as of December 31, 2023 are as follows:
| (Dollars in thousands) | 2023 | ||
|---|---|---|---|
| Up to three months | $ | 104,400 | |
| Three months to six months | 86,500 | ||
| Six months to twelve months | 133,800 | ||
| Over twelve months | 104,200 | ||
| Total certificates of deposit | $ | 428,900 |
F-15
Table of Contents
Securities sold under agreements to repurchase (“sweep accounts”) increased $35.4 million during 2023, totaling $230 million as of December 31, 2023. The aggregate balance of this funding type can be subject to relatively large daily fluctuations given the nature of the customers utilizing this product and the sizable balances that many of the customers maintain. The average balance of sweep accounts equaled $204 million during 2023, with a high balance of $269 million and a low balance of $135 million. Our sweep account program entails transferring collected funds from certain business noninterest-bearing checking accounts to overnight interest-bearing repurchase agreements. Such repurchase agreements are not deposit accounts and are not afforded federal deposit insurance. All of our sweep accounts are accounted for as secured borrowings.
FHLBI advances increased $160 million during 2023, totaling $468 million as of December 31, 2023. Bullet advances aggregating $240 million were obtained during 2023, consisting of $160 million to fund loan growth and $80.0 million to replace FHLBI bullet advance maturities. Payments on amortizing FHLBI advances totaled $0.4 million during 2023. FHLBI bullet advances are generally obtained to provide funds for loan growth and are used to assist in managing interest rate risk, while amortizing FHLBI advances are generally acquired to match-fund specific longer-term fixed rate commercial loans, with the dollar amount and amortization structure of the underlying advances reflective of the associated commercial loans. FHLBI advances are collateralized by residential mortgage loans, first mortgage liens on multi-family residential property loans, first mortgage liens on certain commercial real estate property loans, and substantially all other assets of our bank under a blanket lien arrangement. Our borrowing line of credit at year-end 2023 totaled $903 million, with remaining availability based on collateral of $429 million.
Shareholders’ equity increased $80.7 million during 2023, totaling $522 million as of December 31, 2023. Positively impacting shareholders’ equity was net income of $82.2 million, while negatively affecting shareholders’ equity were cash dividends on our common stock totaling $21.0 million. Activity relating to the issuance and sale of common stock through various stock-based compensation programs and our dividend reinvestment plan positively impacted shareholders’ equity by a total of $4.7 million. Positively impacting shareholders’ equity during 2023 was a $14.9 million decline in the after-tax net unrealized loss on available for sale securities.
RESULTS OF OPERATIONS
FOR THE YEARS ENDED December 31, 2023 and 2022
Summary
We recorded net income of $82.2 million, or $5.13 per basic and diluted share, for 2023, compared to net income of $61.1 million, or $3.85 per basic and diluted share, for 2022. Diluted earnings per share increased $1.28, or 33.2%, during 2023 compared to 2022.
The increase in net income during 2023 compared to 2022 primarily reflected improved net interest income, which more than offset higher levels of noninterest expense and provisions for credit losses. The growth in net interest income mainly stemmed from an increased net interest margin and loan growth. Overhead costs were up in 2023 primarily due to higher salary expense, reflecting annual merit pay increases and market adjustments, along with lower residential mortgage loan deferred salary costs. The provision expense recorded during 2023 mainly reflected allocations necessitated by net loan growth, slower residential mortgage loan prepayment rates and the related extended average life of the portfolio, and changes in environmental factors depicting heightened inherent risk in the commercial construction loan portfolio. The provision expense recorded during 2022 was necessitated by the net increase in required reserve levels stemming from changes to several environmental factors that largely reflected enhanced inherent risk within the commercial loan and residential mortgage loan portfolios, loan growth, and increased specific reserves for certain distressed loan relationships. A higher reserve for residential mortgage loans reflecting slower principal prepayment rates also impacted provision expense during 2022. Excluding nonrecurring transactions, noninterest income was up marginally during 2023 compared to the prior year as increases in credit and debit card income, interest rate swap income, payroll processing fees, and bank owned life insurance income, as well as the improved performance of an equity fund investment, were in large part offset by decreased mortgage banking income and service charges on accounts.
F-16
Table of Contents
Net Interest Income
Net interest income, the difference between revenue generated from earning assets and the interest cost of funding those assets, is our primary source of earnings. Interest income (adjusted for tax-exempt income) and interest expense totaled $272 million and $77.8 million, respectively, during 2023, providing for net interest income of $194 million. During 2022, interest income and interest expense equaled $182 million and $23.6 million, respectively, providing for net interest income of $158 million. In comparing 2023 with 2022, interest income increased 49.2%, interest expense was up 230%, and net interest income increased 22.3%. The level of net interest income is primarily a function of asset size, as the weighted average interest rate received on earning assets is greater than the weighted average interest cost of funding sources; however, factors such as types and levels of assets and liabilities, the interest rate environment, interest rate risk, asset quality, liquidity, and customer behavior also impact net interest income as well as the net interest margin.
The $35.3 million increase in net interest income in 2023 compared to 2022 primarily resulted from an improved net interest margin and loan portfolio expansion. During 2023, the net interest margin equaled 4.05%, up from 3.33% during 2022 due to a higher yield on average earning assets, which more than offset an increase in the cost of funds. The yield on average earning assets was 5.68% during 2023, an increase from 3.82% during 2022. The higher yield on average earning assets primarily resulted from an increased yield on loans. The yield on loans was 6.25% during 2023, up from 4.50% during 2022 mainly due to higher interest rates on variable-rate commercial loans resulting from the FOMC substantially raising the targeted federal funds rate in an effort to reduce elevated inflation levels. The FOMC increased the targeted federal funds rate by 525 basis points during the period of March 2022 through July 2023, during which time average variable-rate commercial loans represented approximately 64% of average total commercial loans. Improved yields on other interest-earning assets and securities, reflecting the increased interest rate environment, and a change in earning asset mix, consisting of an increase in higher-yielding loans as a percentage of total earning assets, also contributed to the enhanced yield on earning assets. During 2023, earning assets averaged $4.78 billion, up slightly from $4.77 billion during 2022. Average loans increased $340 million, average other interest-earning assets declined $339 million, and average securities were up $13.5 million. The cost of funds rose from 0.49% in 2022 to 1.63% in 2023 primarily due to higher costs of deposits and borrowings, stemming from the increased interest rate environment, and a change in funding mix, mainly consisting of a decrease in noninterest-bearing and lower-cost deposits and an increase in time deposits, reflecting deposit migration and new deposit relationships.
The following table depicts the average balance, interest earned and paid, and weighted average rate of our assets, liabilities and shareholders’ equity during 2023, 2022, and 2021. The subsequent table portrays the dollar amount of change in interest income and interest expense of interest-earning assets and interest-bearing liabilities, respectively, segregated between change due to volume and change due to rate. Tax-exempt securities interest income and yield for 2023, 2022, and 2021 have been computed on a tax equivalent basis using a marginal tax rate of 21.0%. Securities interest income was increased by $0.2 million in 2023, 2022, and 2021 for this non-GAAP, but industry standard, adjustment. These adjustments equated to increases in our net interest margin of less than one basis point during all three years.
F-17
Table of Contents
| Years ended December 31, | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | |||||||||||||||||||||||||||||||||
| Average | Average | Average | Average | Average | Average | |||||||||||||||||||||||||||||||
| Balance | Interest | Rate | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||||||||||||||||||
| Taxable securities | $ | 478,759 | $ | 9,041 | 1.89 | % | $ | 486,093 | $ | 7,603 | 1.56 | % | $ | 390,720 | $ | 5,127 | 1.31 | % | ||||||||||||||||||
| Tax-exempt securities | 148,082 | 3,903 | 2.64 | 127,272 | 2,974 | 2.34 | 122,748 | 2,626 | 2.14 | |||||||||||||||||||||||||||
| Total securities | 626,841 | 12,944 | 2.06 | 613,365 | 10,577 | 1.72 | 513,468 | 7,753 | 1.51 | |||||||||||||||||||||||||||
| Loans | 4,046,815 | 253,108 | 6.25 | 3,706,505 | 166,848 | 4.50 | 3,324,611 | 135,048 | 4.06 | |||||||||||||||||||||||||||
| Other interest-earning assets | 106,515 | 5,546 | 5.21 | 445,236 | 4,654 | 1.05 | 671,351 | 933 | 0.14 | |||||||||||||||||||||||||||
| Total earning assets | 4,780,171 | 271,598 | 5.68 | 4,765,106 | 182,079 | 3.82 | 4,509,430 | 143,734 | 3.19 | |||||||||||||||||||||||||||
| Allowance for credit losses | (45,590 | ) | (36,993 | ) | (38,003 | ) | ||||||||||||||||||||||||||||||
| Cash and due from banks | 61,797 | 75,213 | 69,084 | |||||||||||||||||||||||||||||||||
| Other non-earning assets | 267,315 | 251,466 | 260,623 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 5,063,693 | $ | 5,054,792 | $ | 4,801,134 | ||||||||||||||||||||||||||||||
| Interest-bearing checking accounts | $ | 605,220 | $ | 5,740 | 0.95 | % | $ | 518,357 | $ | 1,926 | 0.37 | % | $ | 498,119 | $ | 1,469 | 0.29 | % | ||||||||||||||||||
| Savings deposits | 310,940 | 392 | 0.13 | 404,284 | 105 | 0.03 | 378,312 | 146 | 0.04 | |||||||||||||||||||||||||||
| Money market accounts | 899,927 | 29,149 | 3.24 | 888,047 | 4,071 | 0.46 | 756,715 | 1,617 | 0.21 | |||||||||||||||||||||||||||
| Time deposits | 567,988 | 20,163 | 3.55 | 385,338 | 3,935 | 1.02 | 472,925 | 5,882 | 1.24 | |||||||||||||||||||||||||||
| Total interest-bearing deposits | 2,384,075 | 55,444 | 2.33 | 2,196,026 | 10,037 | 0.46 | 2,106,071 | 9,114 | 0.43 | |||||||||||||||||||||||||||
| Short-term borrowings | 206,728 | 2,847 | 1.38 | 200,561 | 294 | 0.15 | 158,855 | 170 | 0.11 | |||||||||||||||||||||||||||
| Federal Home Loan Bank advances | 425,363 | 11,367 | 2.67 | 354,136 | 7,125 | 2.01 | 392,575 | 8,177 | 2.08 | |||||||||||||||||||||||||||
| Other borrowings | 139,195 | 8,155 | 5.86 | 137,737 | 6,139 | 4.46 | 52,984 | 1,971 | 3.72 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 3,155,361 | 77,813 | 2.47 | 2,888,460 | 23,595 | 0.82 | 2,710,485 | 19,432 | 0.72 | |||||||||||||||||||||||||||
| Noninterest checking accounts | 1,372,840 | 1,694,857 | 1,620,480 | |||||||||||||||||||||||||||||||||
| Other liabilities | 58,465 | 37,617 | 19,998 | |||||||||||||||||||||||||||||||||
| Total liabilities | 4,586,666 | 4,620,934 | 4,350,963 | |||||||||||||||||||||||||||||||||
| Average equity | 477,027 | 433,858 | 450,171 | |||||||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 5,063,693 | $ | 5,054,792 | $ | 4,801,134 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 193,785 | $ | 158,484 | $ | 124,302 | ||||||||||||||||||||||||||||||
| Rate spread | 3.21 | % | 3.00 | % | 2.47 | % | ||||||||||||||||||||||||||||||
| Net interest margin | 4.05 | % | 3.33 | % | 2.76 | % |
F-18
Table of Contents
| Years ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 over 2022 | 2022 over 2021 | ||||||||||||||||||||||
| Total | Volume | Rate | Total | Volume | Rate | |||||||||||||||||||
| Increase (decrease) in interest income | ||||||||||||||||||||||||
| Taxable securities | 1,438 | (761 | ) | 2,199 | $ | 2,476 | $ | 1,386 | $ | 1,090 | ||||||||||||||
| Tax exempt securities | 929 | 1,260 | (331 | ) | 348 | 99 | 249 | |||||||||||||||||
| Loans | 86,260 | 16,457 | 69,803 | 31,800 | 16,377 | 15,423 | ||||||||||||||||||
| Other interest-earning assets | 892 | (5,802 | ) | 6,694 | 3,721 | (415 | ) | 4,136 | ||||||||||||||||
| Net change in tax-equivalent interest income | 89,519 | 11,154 | 78,365 | 38,345 | 17,447 | 20,898 | ||||||||||||||||||
| Increase (decrease) in interest expense | ||||||||||||||||||||||||
| Interest-bearing demand deposits | 3,814 | 372 | 3,442 | 457 | 62 | 395 | ||||||||||||||||||
| Savings deposits | 287 | (30 | ) | 317 | (41 | ) | 9 | (50 | ) | |||||||||||||||
| Money market accounts | 25,078 | 55 | 25,023 | 2,454 | 323 | 2,131 | ||||||||||||||||||
| Time deposits | 16,228 | 2,607 | 13,621 | (1,947 | ) | (990 | ) | (957 | ) | |||||||||||||||
| Short-term borrowings | 2,553 | 9 | 2,544 | 124 | 51 | 73 | ||||||||||||||||||
| Federal Home Loan Bank advances | 4,242 | 1,612 | 2,630 | (1,052 | ) | (780 | ) | (272 | ) | |||||||||||||||
| Other borrowings | 2,016 | 66 | 1,950 | 4,168 | 3,709 | 459 | ||||||||||||||||||
| Net change in interest expense | 54,218 | 4,691 | 49,527 | 4,163 | 2,384 | 1,779 | ||||||||||||||||||
| Net change in tax-equivalent net interest income | $ | 35,301 | $ | 6,463 | $ | 28,838 | $ | 34,182 | $ | 15,063 | $ | 19,119 |
Interest income, which is primarily generated from the loan portfolio, increased $89.5 million during 2023 from that earned in 2022, totaling $272 million in 2023 compared to $182 million in 2022. The increase in interest income is mainly attributable to a higher yield on average earning assets and the positive impact of an increased level of average loans. During 2023 and 2022, earning assets had an average yield (tax equivalent-adjusted basis) of 5.68% and 3.82%, respectively. The improved yield on average earning assets primarily resulted from an increased yield on loans, mainly reflecting higher interest rates on variable-rate commercial loans stemming from the previously mentioned FOMC rate hikes. Enhanced yields on other interest-earning assets and securities, reflecting the increased interest rate environment, and a change in earning asset mix, consisting of an increase in higher-yielding loans as a percentage of total earning assets, also contributed to the improved yield on average earning assets. Higher-yielding loans represented 84.7% of earning assets during 2023, up from 77.8% during 2022.
Interest income generated from the loan portfolio increased $86.3 million in 2023 compared to the level earned in 2022. An upturn in loan yield from 4.50% in 2022 to 6.25% in 2023 resulted in a $69.8 million increase in interest income, while growth in the loan portfolio during 2023 resulted in a $16.5 million increase in interest income. The improved yield on loans mainly resulted from a higher yield on commercial loans, which increased from 4.72% during 2022 to 6.84% during 2023 primarily due to the aforementioned FOMC rate increases.
F-19
Table of Contents
Interest income generated from the securities portfolio increased $2.4 million in 2023 compared to the level earned in 2022. A rise in the yield on securities from 1.72% during 2022 to 2.06% during 2023 resulted in a $1.9 million increase in interest income, while growth in the average balance of the securities portfolio during 2023 resulted in an increase in interest income of $0.5 million. Interest income on other interest-earning assets increased $0.9 million in 2023 from the level earned in 2022; a higher yield on these balances resulted in an increase in interest income of $6.7 million, while a reduction in the average balance of these balances resulted in a decrease in interest income of $5.8 million.
Interest expense is generated from interest-bearing deposits and borrowed funds. Interest expense increased $54.2 million during 2023 from that expensed in 2022, totaling $77.8 million in 2023 compared to $23.6 million in 2022. An increase in the cost of interest-bearing liabilities from 0.82% during 2022 to 2.47% during 2023 resulted in an increase in interest expense of $49.5 million, while growth in the average balance of these liabilities during 2023 resulted in a $4.7 million increase in interest expense. During 2023, interest-bearing liabilities averaged $3.16 billion, representing an increase of $267 million, or 9.2%, from the $2.89 billion average during 2022; average interest-bearing deposits and borrowings were up $188 million and $78.9 million, respectively. During 2023 and 2022, interest-bearing liabilities had a weighted average rate of 2.47% and 0.82%, respectively. The higher average cost of interest-bearing liabilities mainly resulted from increased costs of deposit accounts. A higher cost of borrowings, along with a change in interest-bearing liability mix, also contributed to the increased average cost of interest-bearing liabilities.
The cost of interest-bearing non-time deposit accounts increased from 0.34% during 2022 to 1.94% during 2023, primarily reflecting higher interest rates paid on money market accounts; the higher interest rates mainly reflected the increased interest rate environment. The cost of time deposits rose from 1.02% during 2022 to 3.55% during 2023 due to higher rates paid on time deposits, reflecting the increased interest rate environment, and a change in mix, consisting of an increase in higher-cost out-of-area deposits. During 2023, approximately $191 million in out-of-area time deposits were obtained to increase on-balance sheet liquidity and offset loan growth, seasonal deposit withdrawals, and wholesale fund maturities. The cost of borrowed funds increased from 1.96% during 2022 to 2.90% during 2023, mainly reflecting higher costs of FHLBI advances, sweep accounts, and subordinated debentures stemming from the increased interest rate environment.
A higher average rate paid on interest-bearing non-time deposits during 2023 resulted in a $28.8 million increase in interest expense, while growth of $5.4 million in the average balance of these deposits equated to a $0.4 million increase in interest expense. An increase in the average rate paid on time deposits during 2023 resulted in a $13.6 million increase in interest expense, while growth of $183 million in the average balance of these deposits resulted in a $2.6 million increase in interest expense. The $2.6 million increase in interest expense on short-term borrowings during 2023 almost exclusively stemmed from higher rates paid on sweep accounts. A higher average rate paid on FHLBI advances during 2023 resulted in a $2.6 million increase in interest expense, while growth of $71.2 million in the average balance of advances resulted in a $1.6 million increase in interest expense. During 2023, FHLBI advances totaling $240 million were obtained to augment on-balance sheet liquidity and offset loan expansion, seasonal deposit withdrawals, and wholesale fund maturities. The $2.0 million increase in interest expense on other borrowings almost completely resulted from an increased average rate paid on these borrowings.
Provision for Credit Losses
Provisions for credit losses of $7.7 million and $6.6 million were recorded during 2023 and 2022, respectively. The provision expense recorded during 2023 primarily reflected allocations necessitated by net loan growth, slower residential mortgage loan prepayment rates and the associated extended average life of the portfolio, and changes in environmental factors reflecting heightened inherent risk in the commercial construction loan portfolio. The provision expense recorded during 2022 was necessitated by the net increase in required reserve levels stemming from changes to several environmental factors that largely reflected higher levels of inherent risk within the commercial loan and residential mortgage loan portfolios, loan growth, and increased specific reserves for certain distressed loan relationships. A higher reserve for residential mortgage loans reflecting slower principal prepayment rates also impacted provision expense during 2022. Sustained strength in loan quality metrics, including low levels of loan charge-offs, during 2023 and 2022 significantly mitigated the amount of additional reserves imposed by the previously mentioned factors. Economic forecasts were relatively stable during 2023 and 2022.
F-20
Table of Contents
Noninterest Income
Noninterest income during 2023 was $32.1 million, representing a marginal increase from the amount recorded during 2022. Gains on sales of other real estate owned totaling $0.4 million were included in noninterest income during 2023, while a bank owned life insurance claim of $0.5 million was included in noninterest income during 2022. Excluding these transactions, noninterest income increased $0.2 million in 2023 compared to 2022. The higher level of noninterest income during 2023 mainly reflected increased credit and debit card income, interest rate swap income, bank owned life insurance income, and payroll processing fees and the improved performance of an equity fund investment, which more than offset decreased mortgage banking income and service charges on accounts. The growth in credit and debit card income and payroll servicing fees during 2023 primarily resulted from the successful marketing of products and services to existing and new customers. The reduction in mortgage banking income mainly stemmed from lower production, the impact of which was partially offset by a higher loan sold percentage, which increased from approximately 35% during 2022 to nearly 53% during 2023. The decline in service charges on accounts year over year reflected a higher earnings credit rate in response to the increasing interest rate environment.
Noninterest Expense
Noninterest expense during 2023 was $115 million, compared to $108 million during 2022. Overhead costs during 2023 included contributions to The Mercantile Bank Foundation (the “Foundation”), a loss on the sale of a former branch facility, and one-time employee benefit and facility-related costs totaling $1.8 million, while overhead costs during 2022 included contributions to the Foundation and a loss on the sale of a former branch facility totaling $1.8 million. Excluding these transactions, the increase in noninterest expense during 2023 primarily resulted from higher salary and benefit costs, largely reflecting annual merit pay increases, market adjustments, lower residential mortgage loan deferred salary costs, an increased bonus accrual, and higher health insurance claims, which more than offset reduced residential mortgage lender commissions and incentives mainly stemming from decreased loan production. The increase in overhead costs during 2023 also resulted from higher allocations to the reserve for unfunded loan commitments and increased levels of Federal Deposit Insurance Corporation (“FDIC”) deposit insurance premiums, interest rate swap collateral holding costs, and occupancy costs. The increase in FDIC deposit insurance premiums primarily resulted from an increased industry-wide assessment rate, while the higher occupancy costs mainly stemmed from increased rent expense attributable to office openings.
Federal Income Tax Expense
During 2023, we recorded income before federal income tax of $103 million and a federal income tax expense of $20.5 million, compared to income before federal income tax of $75.8 million and a federal income tax expense of $14.7 million during 2022. The $5.8 million increase in federal income tax expense in 2023 compared to 2022 primarily resulted from the higher level of income before federal income tax. In addition, our election to apply the proportional amortization method to our tax credit equity investments during 2023 resulted in $0.5 million in tax expense being recorded during the year. Amortization costs related to tax credit equity investments were included in noninterest expense in prior years. Our effective tax rate was 19.9% during 2023, compared to 19.4% during 2022. The tax credit equity investments-related tax election negatively impacted the effective tax rate in 2023, while the aforementioned bank owned life insurance death benefit claim, substantially all of which was nontaxable, positively impacted the effective tax rate in 2022.
F-21
Table of Contents
CAPITAL RESOURCES
Shareholders’ equity increased $80.7 million during 2023, totaling $522 million as of December 31, 2023. Positively impacting shareholders’ equity was net income of $82.2 million, while negatively affecting shareholders’ equity were cash dividends on our common stock totaling $21.0 million. Activity relating to the issuance and sale of common stock through various stock-based compensation programs and our dividend reinvestment plan positively impacted shareholders’ equity by a total of $4.7 million. Positively impacting shareholders’ equity during 2023 was a $14.9 million decline in the after-tax net unrealized loss on available for sale securities.
We and our bank are subject to regulatory capital requirements administered by state and federal banking agencies. Failure to meet the various capital requirements can initiate regulatory action that could have a direct material effect on the financial statements. As of December 31, 2023, our bank’s total risk-based capital ratio was 13.4%, compared to 13.7% at December 31, 2022. Our bank’s total regulatory capital increased $75.7 million during 2023, primarily reflecting the net impact of net income totaling $92.5 million and cash dividends paid to us aggregating $26.0 million. Our bank’s total risk-based capital ratio was also impacted by a $644 million increase in total risk-weighted assets, in large part reflecting growth within the commercial lending function. As of December 31, 2023, our bank’s total regulatory capital equaled $694 million, or approximately $177 million in excess of the amount necessary to attain the 10.0% minimum total risk-based capital ratio, which is among the requirements to be categorized as “well capitalized.”
We maintain a stock repurchase program, which is discussed in Part II, Item 5 “Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities” in this Annual Report.
LIQUIDITY
Liquidity is measured by our ability to raise funds through deposits, borrowed funds, capital or cash flow from the repayment of loans and securities. These funds are used to fund loans, meet deposit withdrawals, and operate our company. Liquidity is essential to our business. An inability to maintain sufficient funds through deposits, borrowings, the sale of assets, and other sources could have a material adverse effect on our liquidity. Our access to funding sources in amounts adequate to finance our activities could be impaired by factors that affect us specifically or the financial services industry in general. Liquidity is primarily achieved through local and out-of-area deposits and liquid assets such as securities available for sale, matured and called securities, federal funds sold, and interest-earning deposit balances. Asset and liability management is the process of managing the balance sheet to achieve a mix of earning assets and liabilities that maximizes profitability, while providing adequate liquidity.
F-22
Table of Contents
To assist in providing needed funds, we have regularly obtained monies from wholesale funding sources. Wholesale funds, comprised of deposits from customers outside of our market areas and advances from the FHLBI, totaled $636 million, or 13.8% of combined deposits and borrowed funds as of December 31, 2023, compared to $308 million, or 7.3% of combined deposits and borrowed funds, as of December 31, 2022. We had $168 million in out-of-area deposits as of December 31, 2023, compared to none as of year-end 2022.
Sweep accounts increased $35.4 million during 2023, totaling $230 million as of December 31, 2023. The aggregate balance of this funding type can be subject to relatively large daily fluctuations given the nature of the customers utilizing this product and the sizable balances that many of the customers maintain. The average balance of sweep accounts equaled $204 million during 2023, with a high balance of $269 million and a low balance of $135 million. Our sweep account program entails transferring collected funds from certain business noninterest-bearing checking accounts to overnight interest-bearing repurchase agreements. Such repurchase agreements are not deposit accounts and are not afforded federal deposit insurance. All of our sweep accounts are accounted for as secured borrowings.
Information regarding our repurchase agreements as of December 31, 2023 and during 2023 is as follows:
| (Dollars in thousands) | ||||
|---|---|---|---|---|
| Outstanding balance at December 31, 2023 | $ | 229,734 | ||
| Weighted average interest rate at December 31, 2023 | 3.17 | % | ||
| Maximum daily balance twelve months ended December 31, 2023 | $ | 269,324 | ||
| Average daily balance for twelve months ended December 31, 2023 | $ | 204,334 | ||
| Weighted average interest rate for twelve months ended December 31, 2023 | 1.33 | % |
FHLBI advances increased $160 million during 2023, totaling $468 million as of December 31, 2023. Bullet advances aggregating $240 million were obtained during 2023, consisting of $160 million to fund loan growth and $80.0 million to replace FHLBI bullet advance maturities. Payments on amortizing FHLBI advances totaled $0.4 million during 2023. FHLBI bullet advances are generally obtained to provide funds for loan growth and are used to assist in managing interest rate risk, while amortizing FHLBI advances are generally acquired to match-fund specific longer-term fixed rate commercial loans, with the dollar amount and amortization structure of the underlying advances reflective of the associated commercial loans. FHLBI advances are collateralized by residential mortgage loans, first mortgage liens on multi-family residential property loans, first mortgage liens on certain commercial real estate property loans, and substantially all other assets of our bank under a blanket lien arrangement. Our borrowing line of credit at year-end 2023 totaled $903 million, with remaining availability based on collateral of $429 million.
We also have the ability to borrow up to $70.0 million on a daily basis through correspondent banks using established unsecured federal funds purchased lines of credit, with an average balance of $2.4 million during 2023. In contrast, our interest-earning deposit account at the Federal Reserve Bank of Chicago averaged $98.5 million during 2023. We have a line of credit through the Discount Window of the Federal Reserve Bank of Chicago. Based on pledged municipal bonds, we could have borrowed up to $26.9 million at December 31, 2023. We have not utilized this line of credit in over ten years, and we do not plan to access this line of credit in future periods.
The following table reflects, as of December 31, 2023, significant fixed and determinable contractual obligations to third parties by payment date, excluding accrued interest:
| One Year | One to | Three to | Over | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | or Less | Three Years | Five Years | Five Years | Total | ||||||||||||||
| Deposits without a stated maturity | $ | 3,103,430 | $ | 0 | $ | 0 | $ | 0 | $ | 3,103,430 | |||||||||
| Time Deposits | 657,306 | 84,284 | 55,898 | 0 | 797,488 | ||||||||||||||
| Short-term borrowings | 229,734 | 0 | 0 | 0 | 229,734 | ||||||||||||||
| Federal Home Loan Bank advances | 90,827 | 161,762 | 191,917 | 23,404 | 467,910 | ||||||||||||||
| Subordinated debentures | 0 | 0 | 0 | 49,644 | 49,644 | ||||||||||||||
| Subordinated notes | 0 | 0 | 0 | 88,971 | 88,971 | ||||||||||||||
| Other borrowed money | 0 | 0 | 0 | 1,077 | 1,077 | ||||||||||||||
| Premises and equipment leases | 0 | 1,371 | 950 | 1,316 | 3,637 |
F-23
Table of Contents
In addition to normal loan funding and deposit flow, we must maintain liquidity to meet the demands of certain unfunded loan commitments and standby letters of credit. At December 31, 2023, we had a total of $2.09 billion in unfunded loan commitments and $19.4 million in unfunded standby letters of credit. Of the total unfunded loan commitments, $1.82 billion were commitments available as lines of credit to be drawn at any time as customers’ cash needs vary, and $270 million were for loan commitments generally expected to be accepted and become funded within the next 12 to 18 months. We regularly monitor fluctuations in loan balances and commitment levels, and include such data in our liquidity management.
The following table depicts our loan commitments at the end of the past three years:
| (Dollars in thousands) | 12/31/23 | 12/31/22 | 12/31/21 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial unused lines of credit | $ | 1,557,429 | $ | 1,283,703 | $ | 1,098,951 | |||||
| Unused lines of credit secured by 1-4 family residential properties | 74,120 | 71,972 | 64,313 | ||||||||
| Credit card unused lines of credit | 142,096 | 123,687 | 92,146 | ||||||||
| Other consumer unused lines of credit | 50,063 | 75,747 | 64,876 | ||||||||
| Commitments to make loans | 270,403 | 329,646 | 212,476 | ||||||||
| Standby letters of credit | 19,393 | 23,539 | 33,109 | ||||||||
| Total | $ | 2,113,504 | $ | 1,908,294 | $ | 1,565,871 |
We monitor our liquidity position and funding strategies on an ongoing basis, but recognize that unexpected events, economic or market conditions, reductions in earnings performance, declining capital levels, or situations beyond our control could cause liquidity challenges. While we believe it is unlikely that a funding crisis of any significant degree is likely to materialize, we have developed a comprehensive contingency funding plan that provides a framework for meeting liquidity disruptions.
MARKET RISK ANALYSIS
Our primary market risk exposure is interest rate risk and, to a lesser extent, liquidity risk and inflation risk. All of our transactions are denominated in U.S. dollars with no specific foreign exchange exposure. We have only limited agricultural-related loan assets and therefore have no significant exposure to changes in commodity prices. Any impact that changes in foreign exchange rates and commodity prices would have on interest rates is assumed to be insignificant. Interest rate risk is the exposure of our financial condition to adverse movements in interest rates.
Inflation risk is the risk that the values of assets or income from investments will be worth less in the future as inflation decreases the value of money. During the past two years, there was a pronounced rise in inflation. As a result, the FOMC significantly increased interest rates and indicated its intention to continue to do so in an effort to combat inflation. As inflation increases, the value of our investment securities, particularly those with fixed rates and longer maturities, declines. In addition, inflation increases salary and benefit costs, as well as the costs of goods and services we use in our business operations, such as electricity and other utilities, which increases our noninterest expenses. Furthermore, our customers are also affected by inflation and the rising costs of goods and services used in their households and businesses, which could have a negative impact on their ability to repay their loans with us.
We derive our income primarily from the excess of interest collected on interest-earning assets over the interest paid on interest-bearing liabilities. The rates of interest we earn on our assets and owe on our liabilities generally are established contractually for a period of time. Since market interest rates change over time, we are exposed to lower profitability if we cannot adapt to interest rate changes. Accepting interest rate risk can be an important source of profitability and shareholder value; however, excessive levels of interest rate risk could pose a significant threat to our earnings and capital base. Accordingly, effective risk management that maintains interest rate risk at prudent levels is essential to our safety and soundness.
F-24
Table of Contents
Evaluating the exposure to changes in interest rates includes assessing both the adequacy of the process used to control interest rate risk and the quantitative level of exposure. Our interest rate risk management process seeks to ensure that appropriate policies, procedures, management information systems, and internal controls are in place to maintain interest rate risk at prudent levels with consistency and continuity. In evaluating the quantitative level of interest rate risk, we assess the existing and potential future effects of changes in interest rates on our financial condition, including capital adequacy, earnings, liquidity, and asset quality.
We use two interest rate risk measurement techniques. The first, which is commonly referred to as GAP analysis, measures the difference between the dollar amounts of interest-sensitive assets and liabilities that will be refinanced or repriced during a given time period. A significant repricing gap could result in a negative impact to the net interest margin during periods of changing market interest rates.
The following table depicts our GAP position as of December 31, 2023:
| Within | Three to | One to | After | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three | Twelve | Five | Five | |||||||||||||||||
| (Dollars in thousands) | Months | Months | Years | Years | Total | |||||||||||||||
| Assets: | ||||||||||||||||||||
| Loans (1) | $ | 2,399,166 | $ | 90,627 | $ | 1,138,484 | $ | 675,481 | $ | 4,303,758 | ||||||||||
| Securities available for sale (2) | 4,648 | 52,635 | 243,939 | 315,870 | 617,092 | |||||||||||||||
| Interest-earning deposits | 56,125 | 250 | 3,750 | 0 | 60,125 | |||||||||||||||
| Mortgage loans held for sale | 18,607 | 0 | 0 | 0 | 18,607 | |||||||||||||||
| Allowance for credit losses | 0 | 0 | 0 | 0 | (49,914 | ) | ||||||||||||||
| Other assets | 0 | 0 | 0 | 0 | 403,556 | |||||||||||||||
| Total assets | $ | 2,478,546 | $ | 143,512 | $ | 1,386,173 | $ | 991,351 | $ | 5,353,224 | ||||||||||
| Liabilities: | ||||||||||||||||||||
| Interest-bearing deposits | 2,067,428 | 445,668 | 140,182 | 0 | 2,653,278 | |||||||||||||||
| Short-term borrowings | 229,734 | 0 | 0 | 0 | 229,734 | |||||||||||||||
| Federal Home Loan Bank advances | 30,000 | 60,826 | 353,679 | 23,405 | 467,910 | |||||||||||||||
| Other borrowed money | 50,721 | 0 | 88,971 | 0 | 139,692 | |||||||||||||||
| Noninterest-bearing deposits | 0 | 0 | 0 | 0 | 1,247,640 | |||||||||||||||
| Other liabilities | 0 | 0 | 0 | 0 | 92,825 | |||||||||||||||
| Total liabilities | 2,377,883 | 506,494 | 582,832 | 23,405 | 4,831,079 | |||||||||||||||
| Shareholders' equity | 0 | 0 | 0 | 0 | 522,145 | |||||||||||||||
| Total liabilities & shareholders' equity | $ | 2,377,883 | $ | 506,494 | $ | 582,832 | $ | 23,405 | $ | 5,353,224 | ||||||||||
| Net asset (liability) GAP | $ | 100,663 | $ | (362,982 | ) | $ | 803,341 | $ | 967,946 | |||||||||||
| Cumulative GAP | $ | 100,663 | $ | (262,319 | ) | $ | 541,022 | $ | 1,508,968 | |||||||||||
| Percent of cumulative GAP to total assets | 1.9 | % | (4.9 | )% | 10.1 | % | 28.2 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Floating rate loans that are currently at interest rate floors are treated as fixed rate loans and are reflected using maturity date and not repricing frequency. |
| Column 1 | Column 2 |
|---|---|
| (2) | Mortgage-backed securities are categorized by expected maturities based upon prepayment trends as of December 31, 2023. |
F-25
Table of Contents
The second interest rate risk measurement used is commonly referred to as net interest income simulation analysis. We believe that this methodology provides a more accurate measurement of interest rate risk than the GAP analysis, and therefore, it serves as our primary interest rate risk measurement technique. The simulation model assesses the direction and magnitude of variations in net interest income resulting from potential changes in market interest rates.
Key assumptions in the model include prepayment speeds on various loan and investment assets; cash flows and maturities of interest-sensitive assets and liabilities; and changes in market conditions impacting loan and deposit volume and pricing. These assumptions are inherently uncertain and subject to fluctuation and revision in a dynamic environment; therefore, the model cannot precisely estimate net interest income or exactly predict the impact of higher or lower interest rates on net interest income. Actual results will differ from simulated results due to timing, magnitude, and frequency of interest rate changes and changes in market conditions and our strategies, among other factors.
We conducted multiple simulations as of December 31, 2023, in which it was assumed that changes in market interest rates occurred ranging from up 300 basis points to down 300 basis points in equal quarterly instalments over the next twelve months. The following table reflects the suggested dollar and percentage changes in net interest income over the next twelve months in comparison to the $204 million in net interest income projected using our balance sheet amounts and anticipated replacement rates as of December 31, 2023. The resulting estimates are generally within our policy parameters established to manage and monitor interest rate risk.
| (Dollars in thousands) | Dollar Change | Percent Change | ||||||
|---|---|---|---|---|---|---|---|---|
| In Net | In Net | |||||||
| Interest Rate Scenario | Interest Income | Interest Income | ||||||
| Interest rates down 300 basis points | $ | (16,900 | ) | (8.3 | )% | |||
| Interest rates down 200 basis points | (13,900 | ) | (6.8 | ) | ||||
| Interest rates down 100 basis points | (6,200 | ) | (3.0 | ) | ||||
| Interest rates up 100 basis points | 7,100 | 3.5 | ||||||
| Interest rates up 200 basis points | 14,300 | 7.0 | ||||||
| Interest rates up 300 basis points | 21,200 | 10.4 |
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; level of nonperforming assets; economic and competitive conditions; potential changes in lending, investing, and deposit gathering strategies; client preferences; and other factors.
F-26
Table of Contents
FY 2022 10-K MD&A
SEC filing source: 0001437749-23-005339.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD-LOOKING STATEMENTS
The following discussion and other portions of this Annual Report contain forward-looking statements that are based on management’s beliefs, assumptions, current expectations, estimates, and projections about the financial services industry, the economy, and our company. Words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “is likely,” “plans,” “projects,” “indicates,” “strategy,” “future,” “likely,” “may,” “should,” “will,” and variations of such words and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions (“Future 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. We undertake no obligation to update, amend, or clarify forward-looking statements, whether as a result of new information, future events (whether anticipated or unanticipated), or otherwise.
Future Factors include, among others, adverse changes in interest rates and interest rate relationships; increasing rates of inflation and slower growth rates; significant declines in the value of commercial real estate; market volatility; demand for products and services; climate impacts; labor markets; the degree of competition by traditional and non-traditional financial services companies; changes in banking regulation or actions by bank regulators; changes in tax laws; changes in prices, levies, and assessments; the impact of technological advances; potential cyber-attacks, information security breaches, and other criminal activities; litigation liabilities; governmental and regulatory policy changes; the outcomes of existing or future contingencies; trends in customer behavior as well as their ability to repay loans; changes in local real estate values; damage to our reputation resulting from adverse publicity, regulatory actions, litigation, operational failures, and the failure to meet client expectations and other facts; changes in the method of determining Libor and the phase-out of Libor; changes in the national and local economies, including the ongoing disruption to supply chain and financial markets caused by the Coronavirus Pandemic and unstable political and economic environments; and risk factors described in our annual report on Form 10-K for the year ended December 31, 2022. These are representative of the Future Factors that could cause a difference between an ultimate actual outcome and a forward-looking statement.
Discussions of 2020 items and year-to-year comparisons between 2021 and 2020 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
CRITICAL ACCOUNTING ESTIMATES
Management’s Discussion and Analysis of Financial Condition and Results of Operations (“Management’s Discussion and Analysis”) is based on Mercantile Bank Corporation’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. Our critical accounting estimates are highly dependent upon subjective or complex judgments and assumptions, and changes in such may have a significant impact on the financial statements, just as actual results may differ. We have reviewed the application of our critical accounting estimates with the Audit Committee of our Board of Directors.
F-3
Table of Contents
Allowance For Credit Losses (“allowance”): The allowance is maintained at a level we believe is adequate to absorb estimated credit losses identified and inherent in the loan portfolio. Our evaluation of the adequacy of the allowance is an estimate based on past loan loss experience, the nature and volume of the loan portfolio, information about specific borrower situations and estimated collateral values, guidance from bank regulatory agencies, and assessments of the impact of current and anticipated economic conditions on the loan portfolio. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in our judgment, should be charged-off. Credit losses are charged against the allowance when we believe the uncollectibility of a loan is likely. The balance of the allowance represents our best estimate, but significant downturns in circumstances relating to loan quality or economic conditions could result in a requirement for an increased allowance in the future. Likewise, an upturn in loan quality or improved economic conditions may result in a decline in the required allowance in the future. In either instance, unanticipated changes could have a significant impact on the allowance and operating results. The allowance is increased through a provision charged to operating expense. Uncollectible loans are charged-off through the allowance, while recoveries of loans previously charged-off are added to the allowance.
In June 2016, the FASB issued ASU No. 2016-13, Measurement of Credit Losses on Financial Instruments. This ASU (as subsequently amended by ASU 2018-19) significantly changed how entities measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income. This standard replaced the “incurred loss” approach with an “expected loss” model. Referred to as the current expected credit loss (“CECL”) model, this standard applies to financial assets subject to credit losses and measured at amortized cost, and certain off-balance sheet credit exposures. The standard also expanded disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the allowance. In addition, entities need to disclose the amortized cost balance for each class of financial asset by credit quality indicator, disaggregated by the year of origination. This ASU was effective for interim and annual reporting periods beginning after December 15, 2019.
Financial institutions were not required to comply with the CECL methodology requirements from the enactment date of the Coronavirus Aid, Relief and Economic Security Act (“CARES Act”) until the earlier of the end of the President’s declaration of a National Emergency or December 31, 2020. The Consolidated Appropriations Act, 2021, that was enacted in December 2020, provided for a further extension of the required CECL adoption date to January 1, 2022. An economic forecast is a key component of the CECL methodology. As we continued to experience an unprecedented economic environment whereby a sizable portion of the economy had been significantly impacted by government-imposed activity limitations and similar reactions by businesses and individuals, substantial government stimulus was provided to businesses, individuals and state and local governments and financial institutions offered businesses and individuals payment relief options, economic forecasts were regularly revised with no economic forecast consensus. Given the high degree of uncertainty surrounding economic forecasting, we elected to postpone the adoption of CECL until January 1, 2022, and continued to use our incurred loan loss reserve model as permitted through December 31, 2021.
We adopted CECL effective January 1, 2022 using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. Results for reporting periods beginning after January 1, 2022 are presented under CECL while prior period amounts continue to be reported in accordance with the incurred loss accounting standards. The transition adjustment of the CECL adoption included a decrease in the allowance of $0.4 million, and a $0.3 million increase to the retained earnings account to reflect the cumulative effect of adopting CECL on our Consolidated Balance Sheet, with the $0.1 million tax impact portion being recorded as part of the deferred tax asset in other assets on our Consolidated Balance Sheet.
See Note 1 – Significant Accounting Policies in the Notes to our Consolidated Financial Statements in this Form 10-K for additional information on our estimation process and methodology related to the allowance. See also Note 3 – Loans and Allowance for Credit Losses in the Notes to our Consolidated Financial Statements in this Form 10-K for further information regarding our loan portfolio and allowance.
F-4
Table of Contents
Mortgage Servicing Rights: Mortgage servicing rights are recognized as assets based on the allocated fair value of retained servicing rights on loans sold. Servicing rights are carried at the lower of amortized cost or fair value and are expensed in proportion to, and over the period of, estimated net servicing income. We utilize a discounted cash flow model to determine the value of our servicing rights. The valuation model utilizes mortgage loan prepayment speeds, the remaining life of the mortgage loan pool, delinquency rates, our cost to service loans, and other factors to determine the cash flow that we will receive from servicing each grouping of loans. These cash flows are then discounted based on current interest rate assumptions to arrive at the fair value of the right to service those loans. Impairment is evaluated quarterly based on the fair value of the servicing rights, using groupings of the underlying loans classified by interest rates. Any impairment of a grouping is reported as a valuation allowance.
Goodwill: Accounting rules require us to determine the fair value of all the assets and liabilities of an acquired entity, and to record their fair value on the date of acquisition. We employ a variety of means in determining fair value, including the use of discounted cash flow analysis, market comparisons and projected future revenue streams. For those items for which we conclude that we have the appropriate expertise to determine fair value, we may choose to use our own calculation of fair value. In other cases, where the fair value is not readily determined, consultation with outside parties is used to determine fair value. Once valuations have been determined, the net difference between the price paid for the acquired entity and the fair value of the balance sheet is recorded as goodwill. Goodwill is assessed at least annually for impairment, with any such impairment recognized in the period identified. A more frequent assessment is performed if there are material changes in the market place or within the organizational structure.
INTRODUCTION
This Management’s Discussion and Analysis should be read in conjunction with the consolidated financial statements contained in this Annual Report. This discussion provides information about the consolidated financial condition and results of operations of Mercantile Bank Corporation and its consolidated subsidiary, Mercantile Bank (“our bank”), and Mercantile Insurance Center, Inc. (“our insurance company”), a subsidiary of our bank. Unless the text clearly suggests otherwise, references to “us,” “we,” “our,” or “the company” include Mercantile Bank Corporation and its wholly-owned subsidiaries referred to above.
CORONAVIRUS PANDEMIC
Although virtually all related restrictions have been terminated, impacts remain across national and global economies due to the pandemic of coronavirus disease 2019 (“Covid-19”) caused by severe acute respiratory syndrome coronavirus 2 (the “Coronavirus Pandemic”). Overall, the Coronavirus Pandemic has caused a sustained global economic slowdown of varying durations across different industries, and it is possible that it could still cause a global recession as a result of deteriorating economic and political conditions such as increased unemployment, decreased capital spending, declines in consumer confidence, and economic slowdowns. This uncertainty is heightened in certain geographic areas due to continued surges in Covid-19 cases, and governments at all levels continue to react to changes in circumstances, including vaccine hesitancy, booster shot efficacy, supply chain disruptions and inflationary pressures. For example, although many health and safety restrictions have been lifted and vaccine distribution has increased, certain adverse consequences of the Coronavirus Pandemic continue to impact the macroeconomic environment and may persist for some time, including labor shortages and disruptions of global supply chains, particularly in China and other parts of Asia. In addition, this uncertainty is further heightened by the possibility that new and highly infectious variants and subvariants of Covid-19 might arise which are more severe, more transmissible, and capable of evading vaccinations, booster shots and prior immunity.
The Coronavirus Pandemic has had a significant impact on our financial condition and operating results since its onset in March, 2020. Federal government stimulus programs resulted in a massive increase to the money supply, providing significant inflationary pressures that the Federal Reserve’s Federal Open Market Committee (“FOMC”) has been attempting to manage through substantial increases in the federal funds rate since March, 2022. In addition, we experienced significant growth in liquidity as federal government stimulus monies were deposited by program recipients, providing for sizable impacts to our operating performance as well as our capital and liquidity positions during 2022 and 2021.
F-5
Table of Contents
The following section summarizes the primary Covid-19 related measures that directly impacted us and our customers.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Paycheck Protection Program |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| The Paycheck Protection Program (“PPP”) reflected a substantial expansion of the Small Business Administration’s 100% guaranteed 7(a) loan program. The CARES Act authorized up to $350 billion in loans to businesses with fewer than 500 employees, including non-profit organizations, tribal business concerns, and self-employed and individual contractors. The PPP provided 100% guaranteed loans to cover specific operating costs. PPP loans were eligible to be forgiven based upon certain criteria. In general, the amount of the loan that is forgivable is the sum of the payroll costs, interest payments on mortgages, rent, and utilities incurred or paid by the business during a prescribed period beginning on the loan origination date. Any remaining balance after forgiveness is maintained at the 100% guarantee for the duration of the loan. The interest rate on the loan is fixed at 1.00%, with the financial institution receiving a loan origination fee from the Small Business Administration. The loan origination fees, net of the direct origination costs, are accreted into interest income on loans using the level yield methodology. The program ended on August 8, 2020. We originated approximately 2,200 loans aggregating $554 million. As of December 31, 2022, we recorded forgiveness transactions on all but five loans aggregating $0.5 million. Net loan origination fees of less than $0.1 million were recorded during 2022. The Consolidated Appropriations Act, 2021 authorized an additional $284 billion in Second Draw PPP loans (“Second Draw”). This program ended on May 31, 2021. Under the Second Draw, we originated approximately 1,200 loans aggregating $209 million. As of December 31, 2022, we recorded forgiveness transactions on all but six loans aggregating $0.4 million. Net loan origination fees of $1.0 million were recorded during 2022. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Individual Economic Impact Payments |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| The Internal Revenue Service made three rounds of Individual Economic Impact Payments via direct deposit or mailed checks. In general, and subject to adjusted gross income limitations, qualifying individuals received payments of $1,200 in April 2020, $600 in January 2021, and $1,400 in March 2021. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Troubled Debt Restructuring Relief |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| From March 1, 2020 through 60 days after the end of the National Emergency (or December 31, 2020 if earlier), a financial institution may elect to suspend GAAP principles and regulatory determinations with respect to loan modifications related to Covid-19 that would otherwise be categorized as troubled debt restructurings. Banking agencies must defer to the financial institution’s election. The Consolidated Appropriations Act, 2021 extended the suspension date to January 1, 2022. We elected to suspend GAAP principles and regulatory determinations as permitted up to December 31, 2021. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Current Expected Credit Loss Methodology Delay |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| Financial institutions were not required to comply with the CECL methodology requirements from the enactment date of the CARES Act until the earlier of the end of the National Emergency or December 31, 2020. We elected to postpone CECL adoption as permitted. The Consolidated Appropriations Act, 2021 extended the adoption deferral date to January 1, 2022. We adopted the CECL methodology effective January 1, 2022. |
We continue to monitor the situation, including cases of sickness within our workforce, and will take action to adjust office attendance policies as circumstances warrant in order to protect the health and safety of employees, contractors, and others who visit our offices. However, if the Coronavirus Pandemic worsens and shutdown orders are issued in the future, our ability to operate could be adversely impacted, depending on the language of such orders. The extent to which the Coronavirus Pandemic continues to impact us will depend on future developments, which are highly uncertain and cannot be predicted.
F-6
Table of Contents
CLIMATE CHANGE
Increased public and investor concern about climate change will likely continue to (1) generate more regional and/or national requirements to reduce greenhouse gas emissions; (2) increase energy efficiency and reduce carbon pollution; and (3) cause a shift to cleaner and more sustainable sources of energy which may be more expensive than using fossil fuels as an energy source. The potential impact of climate changes on our operations and the needs of our customers remains uncertain. Scientists have proposed that the impacts of climate change could include changes in rainfall patterns, water shortages, changes to the water levels of lakes and other bodies of water, changing storm patterns and intensities, and changing temperature levels. These changes could be severe and vary by geographic location. Climate change may also affect the occurrence of certain natural events, the incidence and severity of which are inherently unpredictable. We could also face indirect financial risks passed through the supply chain that could result in higher prices for resources, such as energy. Additionally, climate change may adversely impact the demand, prices, and availability of property and casualty insurance that insures our loan collateral. Due to significant economic variability associated with potential future changing climate conditions, we are unable to predict the impact climate change will have on us.
ENVIRONMENTAL, SOCIAL, AND GOVERNANCE MATTERS
There has been an increased focus from regulators and stakeholders on environmental, social, and governance (“ESG”) matters, including greenhouse gas emissions, sustainability, and climate-related risks; diversity, equity and inclusion; responsible sourcing and supply chain; human rights and social responsibility; and corporate governance and oversight. Given our commitment to ESG matters, we actively manage these issues and have established and publicly announced certain goals, commitments, and targets which we may refine or even expand further in the future. These goals, commitments, and targets reflect our current plans and aspirations and are not guarantees that we will be able to achieve them. Evolving stakeholder expectations and our efforts and ability to manage these issues, provide updates on them, and accomplish our goals, commitments, and targets present numerous operational, regulatory, reputational, financial, legal, and other risks, any of which may be outside of our control or could have a material adverse impact on our business, including on our reputation and stock price. Further, there is uncertainty around the accounting standards and climate-related disclosures associated with emerging laws and reporting requirements and the related costs to comply with the emerging regulations. Our failure or perceived failure to achieve our ESG goals, maintain ESG practices, or comply with emerging ESG regulations that meet evolving regulatory or stakeholder expectations could harm our reputation, adversely impact our ability to attract and retain customers and talent, and expose us to increased scrutiny from the investment community and regulatory authorities. Our reputation also may be harmed by the perception that our stakeholders have about our action or inaction on ESG-related issues.
Our ESG Committee supports our ongoing commitment to environmental, health and safety, corporate social responsibility, corporate governance, sustainability, and other public policy matters relevant to our organization. The ESG Committee is a cross-functional management committee, led by the Chief Risk Officer, that assists us in: (1) setting general strategies relating to ESG matters; (2) developing, implementing, and monitoring initiatives and polices based on those strategies; (3) recommending communications with employees, investors, and shareholders with respect to ESG matters; and (4) monitoring and assessing developments relating to, and improving our understanding of, ESG matters. The committee met four times during 2022. Highlights for 2022 included the enhancement of our online financial wellness tools, the rollout of the MercStart Fresh deposit program, the development of a diverse vendor database for employee use, and the creation of a Vendor and Supplier Code of Conduct. The Vendor and Supplier Code of Conduct, along with our Environmental Policy, Diversity, Equity and Inclusion Policy, Human Rights Policy, and Supplier Diversity Program Policy, are reviewed and approved by our Board of Directors at least annually. These polices are available on our website, along with an application for diverse suppliers. Also during 2022, we moved Board of Director oversight of ESG matters from the Audit Committee to the Governance Committee.
FINANCIAL OVERVIEW
We recorded net income of $61.1 million, or $3.85 per basic and diluted share, for 2022, compared with net income of $59.0 million, or $3.69 per basic and diluted share, for 2021. Higher net interest income, stemming from an improved net interest margin and ongoing strong loan growth, combined with continued strength in asset quality metrics and ongoing increases in treasury management fee income, more than offset a significant decline in residential mortgage banking revenue as industry-wide originations come off of the record levels of 2020 and 2021 which were driven by low residential mortgage rates and resulting refinancing activity. Our earnings performance in 2021 also benefited from negative provisions to the allowance.
F-7
Table of Contents
Commercial loans increased $181 million during 2022, reflecting the combined growth of commercial loans and activity under the PPP. Core commercial loans (commercial loans excluding PPP loans) increased $221 million, or almost 8%, during 2022, while PPP loans declined $39.2 million. Core commercial and industrial loans increased $86.9 million, owner-occupied commercial real estate (“CRE”) loans grew $73.4 million, multi-family and residential rental property loans increased $35.4 million, vacant land, land development, and residential construction loans increased $18.6 million, and nonowner-occupied CRE loans grew $6.3 million. As a percentage of total core commercial loans, commercial and industrial loans and owner-occupied CRE loans combined equaled 58.2% at December 31, 2022, compared to 57.1% at year-end 2021. The new commercial loan pipeline remains strong, and at December 31, 2022, we had $197 million in unfunded loan commitments on commercial construction and development loans that are in the construction phase.
Residential mortgage loans, excluding home equity lines of credit, increased $275 million during 2022, representing a growth rate of approximately 62%. With the increase in residential mortgage loan interest rates during 2022, we witnessed a shift in borrowers primarily selecting adjustable rate residential mortgage loans compared to fixed rate residential mortgage loans in the prior two years. Generally, we sell fixed rate residential mortgage loans to third-party investors, while we maintain adjustable rate residential mortgage loans on our balance sheet. During 2022, approximately 35% of our residential mortgage loan production was comprised of longer-term fixed rate loans, compared to about 68% during 2021. The shift in product mix impacts the timing of revenue recognition; it takes an estimated 24 months for the amount of net interest income earned on a residential mortgage loan that is retained on our balance sheet to approximate the amount of immediately recorded gain on sale of a residential mortgage loan that has been sold to a third-party investor.
The overall quality of our loan portfolio remains strong, with nonperforming loans equaling 0.20% of total loans as of December 31, 2022. Accruing loans past due 30 to 89 days remain very low, and we had no foreclosed properties throughout 2022. Gross loan charge-offs totaled $0.3 million during 2022, while recoveries of prior period loan charge-offs totaled $1.0 million, providing for net loan recoveries of $0.7 million, or 0.02% of average total loans, for the year.
We recorded a credit loss provision expense of $6.6 million during 2022, compared to a negative provision expense of $4.3 million during 2021. The provision expense recorded during 2022 was necessitated by the net increase in required reserve levels stemming from changes to several environmental factors that largely reflected enhanced inherent risk within the commercial loan and residential mortgage loan portfolios, loan growth, and increased specific reserves for certain distressed loan relationships. A higher reserve for residential mortgage loans reflecting slower principal prepayment rates, and the resulting extended average life of the portfolio also impacted provision expense in 2022. The negative provision expense recorded during 2021 primarily reflected reduced allowance allocations attributed to improvement in both current and forecasted economic conditions and net loan recoveries, which more than offset required allowance allocations necessitated by strong loan growth.
Interest-earning deposits, primarily consisting of funds deposited at the Federal Reserve Bank of Chicago, are used to manage daily liquidity needs and interest rate risk sensitivity. During 2022, the average balance of these funds equaled $445 million, or 9.3% of average earning assets, compared to $671 million, or 14.9% of average earning assets, during 2021. Typically, we maintain our interest-earning deposits at approximately $75 million, or about 2% of average earning assets. The elevated levels during 2022 and 2021 primarily reflected increased local deposits stemming from Covid-19-related federal government stimulus programs and reduced business and consumer investing and spending. The excess level of interest-earning deposits had a negative impact on our net interest margin. The level of interest-earning deposits was on a declining trend throughout 2022, as excess monies were used to fund loan growth as well as brokered deposit and Federal Home Loan Bank of Indianapolis (“FHLBI”) advance maturities. We also experienced a net decline in local deposit balances throughout 2022. Our deposit balance at the Federal Reserve Bank of Chicago equaled $29.4 million as of December 31, 2022.
Total deposits decreased $370 million during 2022, and totaled $3.71 billion at December 31, 2022. Local deposits declined $346 million, and out-of-area deposits decreased $23.9 million. A large portion of the decline in local deposits was comprised of a single customer’s anticipated withdrawal of funds that had been deposited in late 2021 from the sale of a business; excluding the withdrawal of these monies, local deposits were down approximately $150 million in 2022. Sizable withdrawals by other customers to fund bonus and tax payments, especially during the latter part of the fourth quarter, and public unit withdrawals primarily reflecting transfers into high-yielding accounts at other banks and nonbanks, also contributed to the decrease in local deposits.
F-8
Table of Contents
Net interest income increased $34.2 million during 2022 compared to 2021. Interest income was up $38.3 million, while interest expense increased $4.1 million. Interest income on loans increased significantly during 2022 due to a rapidly increasing interest rate environment and loan growth. Our yield on loans was 3.87% during the first quarter of 2022, growing to 5.49% during the fourth quarter of 2022, and equaling 4.50% for all of 2022. Our yield on loans during 2021 was 4.06%, which had been significantly positively impacted by PPP net fee income accretion. We also recorded growth in interest income on securities, reflecting portfolio growth as we deployed a portion of our excess liquid funds position and the higher interest rate environment. The higher interest rate environment also provided for increased interest income on our interest-earning deposits. Interest expense on deposits increased a relatively low $0.9 million in 2022, in large part reflecting generally steady deposit rates in a rapidly increasing interest rate environment during most of 2022. Interest expense on other borrowed money increased $4.2 million during 2022, reflecting interest costs associated with the $90.0 million in subordinated notes issued between December 2021 and January 2022, and higher interest rates on our floating rate subordinated debentures.
Noninterest income was $32.1 million during 2022, compared to $56.2 million during 2021. The decline mainly resulted from a $21.3 million reduction in mortgage banking income, reflecting the aforementioned increase in residential mortgage loan interest rates and corresponding substantial reduction in refinancing activity. We also recorded a $3.4 million decline in interest rate swap income, as the higher interest rate environment resulted in less transactions. We continued to record meaningful increased fee income in our treasury management products and services, with service charges on deposit and sweep accounts, credit and debit card fees, and payroll services growing $0.9 million, $0.7 million and $0.4 million, respectively.
Noninterest expense was $108 million during 2022, compared to $111 million during 2021. Excluding contributions to The Mercantile Bank Foundation, noninterest expense totaled $106 million and $107 million in 2022 and 2021, respectively. Aggregate salary and benefit costs declined $1.3 million in 2022, in large part reflecting lower residential mortgage lender commissions, reduced stock-based compensation costs, and higher residential mortgage loan deferred costs, which more than offset higher salary costs stemming from annual merit increases, market adjustments, and higher bonus accruals.
FINANCIAL CONDITION
Our total assets decreased $385 million during 2022, and totaled $4.87 billion as of December 31, 2022. Total loans increased $463 million and securities available for sale were up $10.2 million, while interest-earning deposits declined $881 million. Total deposits decreased $370 million and FHLBI advances were down $65.8 million, while net proceeds from the issuance of subordinated notes totaled $14.6 million. In large part, the excess funds maintained with the Federal Reserve Bank of Chicago at year-end 2021 were used to fund loan growth, deposit withdrawals, and FHLBI advance maturities during 2022.
Earning Assets
Average earning assets equaled 94.3% of average total assets during 2022, compared to 93.9% during 2021. The loan portfolio continued to comprise a majority of earning assets, followed by securities and interest-earning deposits. Average total loans equaled 77.8% of average earning assets during 2022, compared to 73.7% in 2021, while average securities and interest-earning deposits comprised 12.9% and 9.3% of average earning assets during 2022 and 11.4% and 14.9% of average earning assets during 2021, respectively.
Our loan portfolio has historically been primarily comprised of commercial loans. Commercial loans increased $181 million during 2022, reflecting the combined net growth of core commercial loans and net activity under the PPP. Core commercial loans increased $221 million, or almost 8%, during 2022, while PPP loans declined $39.2 million. Core commercial and industrial loans increased $86.9 million, owner-occupied CRE loans grew $73.4 million, multi-family and residential rental property loans increased $35.4 million, vacant land, land development, and residential construction loans increased $18.6 million, and nonowner-occupied CRE loans grew $6.3 million. As a percentage of total core commercial loans, commercial and industrial loans and owner-occupied CRE loans combined equaled 58.2% at December 31, 2022, compared to 57.1% at year-end 2021. The new commercial loan pipeline remains strong, and at December 31, 2022, we had $197 million in unfunded loan commitments on commercial construction and development loans that are in the construction phase. We believe our commercial loan portfolio remains well diversified.
F-9
Table of Contents
As of December 31, 2022, availability on commercial construction and development loans that are in the construction phase totaled $197 million, with most of the funds expected to be drawn over the next 12 to 18 months. Our current pipeline reports indicate continued strong commercial loan funding opportunities in future periods, including $330 million in new lending commitments, a majority of which we expect to be accepted and funded over the next 12 to 18 months. Our commercial lenders also report additional opportunities they are currently discussing with existing borrowers and potential new customers. We remain committed to prudent underwriting standards that provide for an appropriate yield and risk relationship, as well as concentration limits we have established within our commercial loan portfolio. Usage of existing commercial lines of credit was relatively stable during 2022 at approximately 42%, compared to about 36% during the latter half of 2020 and all of 2021, and our historical average of about 47% prior to the Coronavirus Pandemic.
Residential mortgage loans totaled $755 million, or 19.3% of total loans, at December 31, 2022, compared to $443 million, or 12.8% of total loans, as of December 31, 2021. Residential mortgage loans, excluding home equity lines of credit, increased $275 million during 2022, representing a growth rate of approximately 62%. We originated $614 million in residential mortgage loans during 2022, compared to $952 million in 2021, a reduction of about 36%. The decline primarily reflected an increase in residential mortgage loan interest rates throughout 2022, resulting in a substantial reduction of refinancing activity. Production associated with refinancing activity totaled $134 million in 2022, compared to $458 million in 2021. With the increase in residential mortgage loan rates, we also witnessed a shift in borrowers primarily selecting adjustable rate residential mortgage loans compared to fixed rate residential mortgage loans in 2021. Generally, we sell fixed rate residential mortgage loans to third-party investors, while we maintain adjustable rate residential mortgage loans on our balance sheet. During 2022, approximately 35% of our residential mortgage loan production was comprised of longer-term fixed rate loans, compared to about 68% during 2021. The shift in product mix impacts the timing of revenue recognition; it takes an estimated 24 months for the amount of net interest income earned on a residential mortgage loan that is retained on our balance sheet to approximate the amount of immediately recorded gain on sale of a residential mortgage loan that has been sold to a third-party investor.
Other consumer-related loans increased $4.9 million during 2022, and at December 31, 2022 totaled $29.8 million, or 0.7% of total loans. As of December 31, 2021, the other consumer-related loan portfolio comprised 0.7% of total loans. We expect this loan portfolio segment to remain relatively steady in dollar amount but decline as a percent of total loans in future periods as commercial loans and residential mortgage loan portfolios grow.
F-10
Table of Contents
The following table summarizes our loan portfolio:
| 12/31/22 | 12/31/21 | 12/31/20 | 12/31/19 | 12/31/18 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial: | |||||||||||||||||||
| Commercial & Industrial * | $ | 1,185,083,000 | $ | 1,137,419,000 | $ | 1,145,423,000 | $ | 846,551,000 | $ | 822,723,000 | |||||||||
| Land Development & Construction | 61,873,000 | 43,239,000 | 55,055,000 | 56,119,000 | 44,885,000 | ||||||||||||||
| Owner Occupied Commercial Real Estate | 639,192,000 | 565,758,000 | 529,953,000 | 579,003,000 | 548,619,000 | ||||||||||||||
| Non-Owner Occupied Commercial Real Estate | 1,033,734,000 | 1,027,415,000 | 917,436,000 | 835,346,000 | 816,282,000 | ||||||||||||||
| Multi-Family & Residential Rental | 211,948,000 | 176,593,000 | 146,095,000 | 124,525,000 | 127,597,000 | ||||||||||||||
| Total Commercial | 3,131,830,000 | 2,950,424,000 | 2,793,962,000 | 2,441,544,000 | 2,360,106,000 | ||||||||||||||
| Retail: | |||||||||||||||||||
| 1-4 Family Mortgages | 755,036,000 | 442,547,000 | 337,888,000 | 334,771,000 | 307,540,000 | ||||||||||||||
| Other Consumer Loans (**) | 29,753,000 | 60,488,000 | 61,620,000 | 75,374,000 | 85,439,000 | ||||||||||||||
| Total Retail | 784,789,000 | 503,035,000 | 399,508,000 | 410,145,000 | 392,979,000 | ||||||||||||||
| Total Loans | $ | 3,916,619,000 | $ | 3,453,459,000 | $ | 3,193,470,000 | $ | 2,851,689,000 | $ | 2,753,085,000 |
(*) For December 31, 2022, December 31, 2021, and December 31, 2020, includes $0.9 million, $40.1 million, and $365 million in loans originated under the Paycheck Protection Program, respectively.
(**) In conjunction with the adoption of the CECL methodology effective January 1, 2022, home equity lines of credit were reclassified to 1-4 family mortgage loans from consumer loans. Home equity lines of credit totaled $37.4 million, $29.5 million, $32.6 million, $37.7 million, and $41.6 million as of December 31, 2022, December 31, 2021, December 31, 2020, December 31, 2019, and December 31, 2018, respectively.
The following table presents total loans outstanding as of December 31, 2022, according to scheduled repayments of principal on fixed rate loans and repricing frequency on variable rate loans. Floating rate commercial loans that are currently at interest rate floors are treated as fixed rate loans and are reflected using maturity date and not repricing frequency.
| Less Than | One Through | Five Through | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year | Five Years | Fifteen Years | Total | ||||||||||||
| Construction and land development | $ | 243,660,000 | $ | 58,870,000 | $ | 68,387,000 | $ | 370,917,000 | |||||||
| Real estate - residential properties | 67,086,000 | 157,904,000 | 474,846,000 | 699,836,000 | |||||||||||
| Real estate - multi-family properties | 92,105,000 | 66,017,000 | 3,418,000 | 161,540,000 | |||||||||||
| Real estate - commercial properties | 790,993,000 | 603,002,000 | 93,719,000 | 1,487,714,000 | |||||||||||
| Commercial and industrial | 966,786,000 | 175,781,000 | 40,521,000 | 1,183,088,000 | |||||||||||
| Consumer | 3,497,000 | 9,299,000 | 728,000 | 13,524,000 | |||||||||||
| Total loans | $ | 2,164,127,000 | $ | 1,070,873,000 | $ | 681,619,000 | $ | 3,916,619,000 | |||||||
| Fixed rate loans | $ | 126,669,000 | $ | 911,168,000 | $ | 281,563,000 | $ | 1,319,400,000 | |||||||
| Floating rate loans | 2,037,458,000 | 159,705,000 | 400,056,000 | 2,597,219,000 | |||||||||||
| Total loans | $ | 2,164,127,000 | $ | 1,070,873,000 | $ | 681,619,000 | $ | 3,916,619,000 |
F-11
Table of Contents
Our credit policies establish guidelines to manage credit risk and asset quality. These guidelines include loan review and early identification of problem loans to provide effective loan portfolio administration. The credit policies and procedures are meant to minimize the risk and uncertainties inherent in lending. In following these policies and procedures, we must rely on estimates, appraisals and evaluations of loans and the possibility that changes in these items could occur quickly because of changing economic conditions or other factors. Identified problem loans, which exhibit characteristics (financial or otherwise) that could cause the loans to become nonperforming or require restructuring in the future, are included on the internal loan watch list. Senior management and the Board of Directors review this list regularly. Market value estimates of collateral on nonperforming loans, as well as on foreclosed and repossessed assets, are reviewed periodically. We have a process in place to monitor whether value estimates at each quarter-end are reflective of current market conditions. Our credit policies establish criteria for obtaining appraisals and determining internal value estimates. We may also adjust outside and internal valuations based on identifiable trends within our markets, such as recent sales of similar properties or assets, listing prices, and offers received. In addition, we may discount certain appraised and internal value estimates to address distressed market conditions.
Nonaccrual loans totaled $7.7 million, or 0.2% of total loans, as of December 31, 2022, compared to $2.3 million, or 0.1% of total loans, as of December 31, 2021. Nonperforming assets, comprised of nonaccrual loans, loans past due 90 days or more and accruing interest and foreclosed properties, totaled $7.7 million (0.2% of total assets) as of December 31, 2022, compared to $2.5 million (0.1% of total assets) as of December 31, 2021. The volume of nonperforming assets has remained under 0.3% of total assets since year-end 2015, and has averaged 0.1% over the past four years. Given the low level of nonperforming loans and accruing loans 30 to 89 days delinquent, combined with what we believe are strong credit administration practices, we are pleased with the overall quality of the loan portfolio.
The following tables provide a breakdown of nonperforming assets by property type:
| NONPERFORMING LOANS | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12/31/22 | 12/31/21 | 12/31/20 | 12/31/19 | 12/31/18 | |||||||||||||||
| Residential Real Estate: | |||||||||||||||||||
| Land Development | $ | 29,000 | $ | 32,000 | $ | 35,000 | $ | 34,000 | $ | 0 | |||||||||
| Construction | 124,000 | 0 | 0 | 0 | 0 | ||||||||||||||
| Owner Occupied / Rental | 1,304,000 | 1,768,000 | 2,519,000 | 2,104,000 | 3,157,000 | ||||||||||||||
| 1,457,000 | 1,800,000 | 2,554,000 | 2,138,000 | 3,157,000 | |||||||||||||||
| Commercial Real Estate: | |||||||||||||||||||
| Land Development | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| Construction | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| Owner Occupied | 248,000 | 0 | 619,000 | 134,000 | 950,000 | ||||||||||||||
| Non-Owner Occupied | 0 | 0 | 22,000 | 0 | 0 | ||||||||||||||
| 248,000 | 0 | 641,000 | 134,000 | 950,000 | |||||||||||||||
| Non-Real Estate: | |||||||||||||||||||
| Commercial Assets | 6,023,000 | 662,000 | 172,000 | 0 | 17,000 | ||||||||||||||
| Consumer Assets | 0 | 6,000 | 17,000 | 12,000 | 17,000 | ||||||||||||||
| 6,023,000 | 668,000 | 189,000 | 12,000 | 34,000 | |||||||||||||||
| Total | $ | 7,728,000 | $ | 2,468,000 | $ | 3,384,000 | $ | 2,284,000 | $ | 4,141,000 |
F-12
Table of Contents
| OTHER REAL ESTATE OWNED & REPOSSESSED ASSETS | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12/31/22 | 12/31/21 | 12/31/20 | 12/31/19 | 12/31/18 | |||||||||||||||
| Residential Real Estate: | |||||||||||||||||||
| Land Development | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | |||||||||
| Construction | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| Owner Occupied / Rental | 0 | 0 | 88,000 | 260,000 | 398,000 | ||||||||||||||
| 0 | 0 | 88,000 | 260,000 | 398,000 | |||||||||||||||
| Commercial Real Estate: | |||||||||||||||||||
| Land Development | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| Construction | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| Owner Occupied | 0 | 0 | 613,000 | 192,000 | 413,000 | ||||||||||||||
| Non-Owner Occupied | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 0 | 0 | 613,000 | 192,000 | 413,000 | |||||||||||||||
| Non-Real Estate: | |||||||||||||||||||
| Commercial Assets | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| Consumer Assets | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| Total | $ | 0 | $ | 0 | $ | 701,000 | $ | 452,000 | $ | 811,000 |
The following tables provide a reconciliation of nonperforming assets:
| NONPERFORMING LOANS RECONCILIATION | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||||
| Beginning balance | $ | 2,468,000 | $ | 3,384,000 | $ | 2,284,000 | $ | 4,141,000 | $ | 7,143,000 | ||||||||||
| Additions | 6,770,000 | 1,187,000 | 3,361,000 | 698,000 | 2,909,000 | |||||||||||||||
| Returns to performing status | (373,000 | ) | (165,000 | ) | (105,000 | ) | (126,000 | ) | (175,000 | ) | ||||||||||
| Principal payments | (1,042,000 | ) | (1,711,000 | ) | (1,701,000 | ) | (2,140,000 | ) | (5,028,000 | ) | ||||||||||
| Loan charge-offs | (95,000 | ) | (227,000 | ) | (455,000 | ) | (289,000 | ) | (708,000 | ) | ||||||||||
| Total | $ | 7,728,000 | $ | 2,468,000 | $ | 3,384,000 | $ | 2,284,000 | $ | 4,141,000 |
| OTHER REAL ESTATE OWNED & REPOSSESSED ASSETS RECONCILIATION | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | 2019 | 2018 | ||||||||||||||||
| Beginning balance | $ | 0 | $ | 701,000 | $ | 452,000 | $ | 811,000 | $ | 2,260,000 | ||||||||||
| Additions | 0 | 30,000 | 758,000 | 462,000 | 1,114,000 | |||||||||||||||
| Sale proceeds | 0 | (397,000 | ) | (485,000 | ) | (792,000 | ) | (2,380,000 | ) | |||||||||||
| Valuation write-downs | 0 | (334,000 | ) | (24,000 | ) | (29,000 | ) | (183,000 | ) | |||||||||||
| Total | $ | 0 | $ | 0 | $ | 701,000 | $ | 452,000 | $ | 811,000 |
During 2022, loan charge-offs totaled $0.3 million, while recoveries of prior period loan charge-offs equaled $1.0 million, providing for net loan recoveries of $0.7 million, or 0.02% of average total loans. During 2021, loan charge-offs totaled $1.0 million, while recoveries of prior period loan charge-offs equaled $2.7 million, providing for net loan recoveries of $1.7 million, or 0.05% of average total loans. We continue our collection efforts on charged-off loans, and we expect to record recoveries in future periods; however, given the nature of these efforts, it is not practical to forecast the dollar amount and timing of the recoveries.
F-13
Table of Contents
The following table illustrates the breakdown of the allowance for credit losses by loan type (dollars in thousands) and of the total loan portfolio (in percentages). For the years 2019 and 2018, presented loan and allowance data are reflective of only originated loans and the allowance for originated loans. We terminated the application of purchase accounting associated with our merger with Firstbank effective January 1, 2020.
| 12/31/22 | 12/31/21 | 12/31/20 | 12/31/19 | 12/31/18 | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loan | Loan | Loan | Loan | Loan | ||||||||||||||||||||||||||||||||||||
| Amount | Portfolio | Amount | Portfolio | Amount | Portfolio | Amount | Portfolio | Amount | Portfolio | |||||||||||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 27,550 | 72.3 | % | $ | 30,224 | 77.3 | % | $ | 33,235 | 79.6 | % | $ | 20,599 | 76.0 | % | $ | 19,228 | 86.7 | % | ||||||||||||||||||||
| Construction and land development | 490 | 9.5 | 2,324 | 8.9 | 813 | 7.2 | 340 | 9.0 | 270 | 2.0 | ||||||||||||||||||||||||||||||
| Residential real estate | 14,027 | 17.9 | 2,524 | 13.4 | 3,595 | 12.7 | 1,863 | 14.2 | 1,778 | 10.0 | ||||||||||||||||||||||||||||||
| Instalment loans to individuals | 160 | 0.3 | 246 | 0.4 | 265 | 0.5 | 294 | 0.8 | 234 | 1.3 | ||||||||||||||||||||||||||||||
| Unallocated | 19 | 0.0 | 45 | 0.0 | 59 | 0.0 | 70 | 0.0 | 44 | 0.0 | ||||||||||||||||||||||||||||||
| Total | $ | 42,246 | 100.0 | % | $ | 35,363 | 100.0 | % | $ | 37,967 | 100.0 | % | $ | 23,166 | 100.0 | % | $ | 21,554 | 100.0 | % |
The following table depicts the ratio of our allowance to nonperforming loans:
| 12/31/22 | 12/31/21 | 12/31/20 | 12/31/19 | 12/31/18 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ratio of allowance to nonperforming loans | 546.7 | % | 1,432.9 | % | 1,122.0 | % | 1,045.9 | % | 540.4 | % |
We adopted CECL effective January 1, 2022 using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. Results for reporting periods beginning after January 1, 2022 are presented under CECL while prior period amounts continue to be reported in accordance with the incurred loss accounting standards. The transition adjustment of the CECL adoption included a decrease in the allowance of $0.4 million, which included a $0.3 million increase to the retained earnings account to reflect the cumulative effect of adopting CECL on our Consolidated Balance Sheet, with the $0.1 million tax impact portion being recorded as part of the deferred tax asset in other assets on our Consolidated Balance Sheet.
The allowance for loan loss accounting in effect at December 31, 2021 and all prior periods was based on our estimate of probable incurred loan losses as of the reporting date (“incurred loss” methodology). Under the CECL methodology, our allowance is based on the total amount of credit losses that are expected over the remaining life of the loan portfolio. Our estimate of credit losses under CECL is determined using a complex model that relies on historical loss information, reasonable and supportable economic forecasts, and various qualitative factors.
The primary risk elements with respect to commercial loans are the financial condition of the borrower, the sufficiency of collateral, and timeliness of scheduled payments. We have a policy of requesting and reviewing periodic financial statements from commercial loan customers, and we have a disciplined and formalized review of the existence of collateral and its value. The primary risk element with respect to each residential mortgage loan and consumer loan is the timeliness of scheduled payments. We have a reporting system that monitors past due loans and have adopted policies to pursue creditors’ rights in order to preserve our collateral position.
See Note 1 - Significant Accounting Policies in this Form 10-K for further detailed descriptions of our estimation process and methodology related to the allowance. See also Note 3 - Loans and Allowance for Credit Losses in this Form 10-K for further information regarding our loan portfolio and allowance.
F-14
Table of Contents
The allowance equaled $42.2 million, or 1.08% of total loans, and over 500% of nonperforming loans, as of December 31, 2022. As of December 31, 2022, the allowance was comprised of $39.6 million in general reserves relating to performing loans and $2.6 million in specific reserves on other loans, primarily nonperforming loans. Troubled debt restructurings totaled $11.6 million at December 31, 2022, consisting of $6.1 million that are on nonaccrual status and $5.5 million that are on accrual status. The latter are not included in our nonperforming loan totals. Loans with an aggregate carrying value of $0.4 million as of December 31, 2022 had been subject to previous partial charge-offs aggregating $0.3 million over the past several years. As of December 31, 2022, there were no specific reserves allocated to loans that had been subject to a previous partial charge-off.
The following table provides a breakdown of our loans categorized as troubled debt restructurings:
| 12/31/22 | 12/31/21 | 12/31/20 | 12/31/19 | 12/31/18 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Performing | $ | 5,470,000 | $ | 16,728,000 | $ | 23,133,000 | $ | 11,788,000 | $ | 19,223,000 | |||||||||
| Nonperforming | 6,113,000 | 746,000 | 510,000 | 353,000 | 229,000 | ||||||||||||||
| Total | $ | 11,583,000 | $ | 17,474,000 | $ | 23,643,000 | $ | 12,141,000 | $ | 19,452,000 |
Although we believe the allowance is adequate to absorb loan losses in our originated loan portfolio as they arise, there can be no assurance that we will not sustain loan losses in any given period that could be substantial in relation to, or greater than, the size of the allowance.
Securities available for sale increased $10.2 million during 2022, totaling $603 million as of December 31, 2022. Purchases of U.S. Government agency bonds totaled $54.5 million during 2022, while purchases of U.S. Government agency guaranteed mortgage-backed securities totaled $2.1 million. There were no U.S. Government agency bond maturities or calls during 2022, while principal paydowns on U.S. Government agency guaranteed mortgage-backed securities totaled $5.8 million. Purchases of municipal bonds totaled $50.4 million during 2022; proceeds from matured and called municipal bonds totaled $12.1 million. At December 31, 2022, the portfolio was primarily comprised of U.S. Government agency bonds (65%), municipal bonds (30%), and U.S. Government agency guaranteed mortgage-backed securities (5%). All of our securities are currently designated as available for sale and are therefore stated at fair value. The fair value of securities designated as available for sale at December 31, 2022 totaled $603 million, including a net unrealized loss of $82.7 million. After we considered whether the securities were issued by the federal government or its agencies and whether downgrades by bond rating agencies had occurred, we determined that the unrealized losses were due to changing interest rate environments. As we do not intend to sell our debt securities before recovery of their cost basis, and we believe it is more likely than not that we will not be required to sell our debt securities before recovery of the cost basis, no unrealized losses are deemed to be other-than-temporary. We maintain the securities portfolio at levels to provide adequate pledging and secondary liquidity for our daily operations. In addition, the securities portfolio serves a primary interest rate risk management function. We expect upcoming purchases to generally consist of municipal bonds, with the securities portfolio maintained at about 12% of total assets.
F-15
Table of Contents
The following table reflects the composition of the securities portfolio:
| 12/31/22 | 12/31/21 | 12/31/20 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Carrying | Carrying | Carrying | ||||||||||||||||||||||
| Value | Percent | Value | Percent | Value | Percent | |||||||||||||||||||
| U.S. Government agency debt obligations | $ | 388,744,000 | 64.5 | % | $ | 390,371,000 | 65.9 | % | $ | 242,141,000 | 62.5 | % | ||||||||||||
| Mortgage-backed securities | 31,953,000 | 5.3 | 41,803,000 | 7.0 | 24,890,000 | 6.4 | ||||||||||||||||||
| Municipal general obligations | 154,433,000 | 25.6 | 137,594,000 | 23.2 | 107,824,000 | 27.9 | ||||||||||||||||||
| Municipal revenue bonds | 27,306,000 | 4.5 | 22,475,000 | 3.8 | 11,992,000 | 3.1 | ||||||||||||||||||
| Other investments | 500,000 | 0.1 | 500,000 | 0.1 | 500,000 | 0.1 | ||||||||||||||||||
| Totals | $ | 602,936,000 | 100.0 | % | $ | 592,743,000 | 100.0 | % | $ | 387,347,000 | 100.0 | % |
Market values on our U.S. Government agency bonds, mortgage-backed securities issued or guaranteed by U.S. Government agencies, and municipal bonds are generally determined on a monthly basis with the assistance of a third party vendor. Evaluated pricing models that vary by type of security and incorporate available market data are utilized. Standard inputs include issuer and type of security, benchmark yields, reported trades, broker/dealer quotes, and issuer spreads. The market value of certain non-rated securities issued by relatively small municipalities generally located within our markets is estimated at carrying value. We believe our valuation methodology provides for a reasonable estimation of market value, and that it is consistent with the requirements of accounting guidelines.
FHLBI stock totaled $17.7 million as of December 31, 2022, compared to $18.0 million as of December 31, 2021. The reduction reflects the FHLBI’s repurchase of excess stock. Our investment in FHLBI stock is necessary to engage in their advance and other financing programs. We have regularly received quarterly cash dividends, and we expect a cash dividend will continue to be paid in future quarterly periods.
The following table shows by class of maturities as of December 31, 2022 the amounts and weighted average yields (on a fully taxable-equivalent basis) of investment securities:
| Carrying | Average | |||||||
|---|---|---|---|---|---|---|---|---|
| Value | Yield | |||||||
| Obligations of U.S. Government agencies: | ||||||||
| One year or less | $ | 11,531,000 | 0.29 | % | ||||
| Over one through five years | 174,389,000 | 0.90 | ||||||
| Over five through ten years | 189,149,000 | 1.60 | ||||||
| Over ten years | 13,675,000 | 1.95 | ||||||
| 388,744,000 | 1.26 | |||||||
| Obligations of states and political subdivisions: | ||||||||
| One year or less | 9,200,000 | 1.36 | ||||||
| Over one through five years | 52,968,000 | 2.39 | ||||||
| Over five through ten years | 82,503,000 | 2.65 | ||||||
| Over ten years | 37,068,000 | 3.51 | ||||||
| 181,739,000 | 2.68 | |||||||
| Mortgage-backed securities | 31,953,000 | 2.10 | ||||||
| Other investments | 500,000 | 4.94 | ||||||
| Totals | $ | 602,936,000 | 1.72 | % |
F-16
Table of Contents
Interest-earning deposits, primarily consisting of funds deposited at the Federal Reserve Bank of Chicago, are used to manage daily liquidity needs and interest rate risk sensitivity. During 2022, the average balance of these funds equaled $445 million, or 9.3% of average earning assets, compared to $671 million, or 14.9% of average earning assets, during 2021. Typically, we maintain our interest-earning deposits at approximately $75 million, or about 2% of average earning assets. The elevated levels during 2022 and 2021 primarily reflected increased local deposits stemming from Covid-19-related federal government stimulus programs and reduced business and consumer investing and spending. The excess level of interest-earning deposits had a negative impact on our net interest margin. The level of interest-earning deposits was on a declining trend throughout 2022, as excess monies were used to fund loan growth as well as brokered deposit and FHLBI advance maturities. We also experienced a net decline in local deposit balances throughout 2022. Our deposit balance at the Federal Reserve Bank of Chicago equaled $29.4 million as of December 31, 2022.
Non-Earning Assets
Cash and due from bank balances averaged 1.5% of total assets during 2022, similar to the average level during 2021, and no significant changes are expected in future periods. Net premises and equipment equaled $51.5 million at December 31, 2022, representing a decrease of $5.8 million during 2022. The decline primarily reflected the sale of a branch facility located in Lansing, Michigan as part of a branch relocation project whereby we are moving our operations to a leased facility that better aligns with our operations in the greater Lansing area and provides for lower operating costs, along with depreciation expense. We had no foreclosed or repossessed assets as of December 31, 2022, unchanged from December 31, 2021.
Other assets equaled $95.0 million at December 31, 2022, reflecting an increase of $40.7 million during 2022. The increase is primarily associated with $21.1 million of growth in the fair value of interest rates swaps and a $16.6 million increase in a deferred tax benefit related to unrealized losses on available for sale securities.
Source of Funds
Total deposits decreased $370 million during 2022, totaling $3.71 billion as of December 31, 2022. Local deposits declined $346 million and out-of-area deposits decreased $23.9 million. We had no out-of-area deposits as of December 31, 2022, compared to $23.9 million, or 0.6% of total deposits, as of December 31, 2021. FHLBI advances decreased $65.7 million during 2022, totaling $308 million as of December 31, 2022.
Noninterest-bearing checking accounts declined $73.2 million during 2022, in large part during the fourth quarter due primarily from commercial customers withdrawing funds for the payment of taxes and bonuses. Interest-bearing checking accounts increased $36.2 million, while savings deposits declined $12.7 million. Money market deposit accounts decreased $263 million during 2022, primarily reflecting a single customer’s anticipated withdrawal of funds that had been deposited in late 2021 from the sale of a business. Local time deposits decreased $33.3 million during 2022. The $23.9 million reduction in out-of-area time deposits during 2022 reflects maturities that were not replaced as the funds were no longer needed.
Total local deposits had increased an aggregate $1.50 billion during 2020 and 2021. Noninterest-bearing checking accounts grew $753 million during this time period, while interest-bearing checking accounts and money market deposit accounts were up $206 million and $531 million, respectively. The increases in these transactional deposit products largely reflected federal government stimulus programs, especially the PPP, as well as lower business investing and spending. Deposit growth associated with new commercial lending relationships was also notable. Savings deposits were up $125 million, primarily reflecting the impact of federal government stimulus programs and lower consumer investing and spending.
Securities sold under agreements to repurchase (“sweep accounts”) decreased $3.1 million during 2022, totaling $194 million as of December 31, 2022. The aggregate balance of this funding type can be subject to relatively large daily fluctuations given the nature of the customers utilizing this product and the sizable balances that many of the customers maintain. The average balance of sweep accounts equaled $200 million during 2022, with a high balance of $236 million and a low balance of $173 million. Our sweep account program entails transferring collected funds from certain business noninterest-bearing checking accounts to overnight interest-bearing repurchase agreements. Such repurchase agreements are not deposit accounts and are not afforded federal deposit insurance. All of our repurchase agreements are accounted for as secured borrowings.
F-17
Table of Contents
FHLBI advances declined $65.7 million during 2022, totaling $308 million as of December 31, 2022. Advance maturities aggregating $94.0 million were not replaced as the funds were no longer needed, while advances totaling $28.3 million were obtained to match-fund fixed rate longer term commercial lending relationships. FHLBI advances are primarily used to assist in funding loan demand, as well as playing an integral role in our interest rate risk management program. FHLBI advances are collateralized by residential mortgage loans, first mortgage liens on multi-family residential property loans, first mortgage liens on certain commercial real estate property loans, and substantially all other assets of our bank under a blanket lien arrangement. Our borrowing line of credit at year-end 2022 totaled $1.03 billion, with remaining availability based on collateral of $713 million.
On December 15, 2021, we entered into Subordinated Note Purchase Agreements with certain institutional accredited investors pursuant to which we issued and sold $75.0 million in aggregate principal amount of its 3.25% fixed-to-floating rate subordinated notes (“Notes”). The Notes have a stated maturity of January 30, 2032, are redeemable by us at our option, in whole or in part, on or after January 30, 2027 on any interest payment date at a redemption price of 100% of the principal amount of the Notes being redeemed. The Notes are not subject to redemption at the option of the holder. The Notes will bear interest at a fixed rate of 3.25% per year until January 29, 2027. Commencing on January 30, 2027 and through the stated maturity date of January 30, 2032, the interest rate will reset quarterly at a variable rate equal to the then-current Three-Month Term SOFR plus 212 basis points. On December 15, 2021, we injected $70.0 million of the issuance proceeds to our bank as an increase to equity capital.
On January 14, 2022, we issued an additional $15.0 million of its Notes to certain institutional accredited investors, reflecting an expansion of the $75.0 million issuance completed on December 15, 2021. The additional $15.0 million issuance was completed on the same terms as the prior offering and under the existing indenture. On January 14, 2022, we injected $15.0 million of the issuance proceeds to our bank as an increase to equity capital.
Shareholders’ equity declined $15.2 million during 2022, totaling $441 million as of December 31, 2022. Positively impacting shareholders’ equity was net income of $61.1 million, while negatively affecting shareholders’ equity were cash dividends on our common stock totaling $19.6 million. Activity relating to the issuance and sale of common stock through various stock-based compensation programs and our dividend reinvestment plan positively impacted shareholders’ equity by a total of $4.7 million. Negatively impacting shareholders’ equity during 2022 was a $61.6 million increase in the after-tax net unrealized loss on available for sale securities.
RESULTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2022 and 2021
Summary
We recorded net income of $61.1 million, or $3.85 per basic and diluted share, for 2022, compared to net income of $59.0 million, or $3.69 per basic and diluted share, for 2021. Diluted earnings per share increased $0.16, or 4.3%, during 2022 compared to 2021.
The higher level of net income during 2022 compared to 2021 reflected improved net interest income and lower noninterest expense, which more than offset decreased noninterest income and an increased provision for credit losses. The increase in net interest income resulted from a higher net interest margin and earning asset growth. Overhead costs declined in 2022 primarily due to reduced contributions to The Mercantile Bank Foundation and compensation-related costs. The reduction in noninterest income during 2022 mainly reflected decreased mortgage banking income and interest rate swap income, which outweighed increases in treasury management fee income. The provision expense recorded during 2022 was necessitated by the net increase in required reserve levels stemming from changes to several environmental factors that largely reflected enhanced inherent risk within the commercial loan and residential mortgage loan portfolios, loan growth, and increased specific reserves for certain distressed loan relationships. A higher reserve for residential mortgage loans reflecting slower principal prepayment rates and the associated extended average life of the portfolio also impacted provision expense during 2022. A negative loan loss provision expense was recorded in 2021, primarily reflecting reduced allocations attributable to improvement in both current and forecasted economic conditions and a net loan recovery.
F-18
Table of Contents
Net Interest Income
Net interest income, the difference between revenue generated from earning assets and the interest cost of funding those assets, is our primary source of earnings. Interest income (adjusted for tax-exempt income) and interest expense totaled $182 million and $23.6 million, respectively, during 2022, providing for net interest income of $158 million. During 2021, interest income and interest expense equaled $144 million and $19.4 million, respectively, providing for net interest income of $124 million. In comparing 2022 with 2021, interest income increased 26.7%, interest expense was up 21.4%, and net interest income increased 27.5%. The level of net interest income is primarily a function of asset size, as the weighted average interest rate received on earning assets is greater than the weighted average interest cost of funding sources; however, factors such as types and levels of assets and liabilities, the interest rate environment, interest rate risk, asset quality, liquidity, and customer behavior also impact net interest income as well as the net interest margin.
The $34.2 million increase in net interest income in 2022 compared to 2021 resulted from an improved net interest margin and a higher level of average earning assets. During 2022, the net interest margin equaled 3.33%, up from 2.76% during 2021 due to a higher yield on average earning assets, which more than offset an increase in the cost of funds. The increased yield on average earning assets mainly resulted from a higher yield on loans and a change in earning asset mix, reflecting a decrease in low-yielding interest-earning deposits. The increased yield on loans primarily resulted from higher interest rates on variable-rate commercial loans stemming from the FOMC significantly raising the targeted federal funds rate in an effort to curb elevated inflation levels. The FOMC increased the targeted federal funds rate by 425 basis points during the period of March 2022 through December 2022. As of December 31, 2022, approximately 65% of the commercial loan portfolio consisted of variable-rate loans. Higher yields on other interest-earning assets and securities, reflecting the increased interest rate environment, also contributed to the improved yield on earning assets. During 2022, earning assets averaged $4.77 billion, representing an increase of $256 million, or 5.7%, from the $4.51 billion average during 2021. Average loans increased $382 million, average interest-earning deposits were down $226 million, and average securities were up $99.9 million. The cost of funds increased from 0.43% in 2021 to 0.50% in 2022 mainly due to higher costs of non-time deposits and trust preferred securities, reflecting the increased interest rate environment, and the issuance of subordinated notes totaling $90 million in December of 2021 and January of 2022. Subordinated note issuance proceeds of $85.0 million were injected into Mercantile Bank as an increase to equity capital to support expected loan growth.
A significant volume of excess on-balance sheet liquidity, which initially surfaced in the second quarter of 2020 in large part due to government stimulus programs related to the Covid-19 environment, negatively impacted the yield on average earning assets by 24 basis points and 46 basis points during 2022 and 2021, respectively, and the net interest margin by 19 basis points and 39 basis points during the respective periods. The excess funds, consisting almost entirely of low-yielding deposits with the Federal Reserve Bank of Chicago, were mainly a product of local deposit growth and PPP loan forgiveness activities.
The following table depicts the average balance, interest earned and paid, and weighted average rate of our assets, liabilities and shareholders’ equity during 2022, 2021, and 2020. The subsequent table also depicts the dollar amount of change in interest income and interest expense of interest-earning assets and interest-bearing liabilities, respectively, segregated between change due to volume and change due to rate. Tax-exempt securities interest income and yield for 2022, 2021, and 2020 have been computed on a tax equivalent basis using a marginal tax rate of 21.0%. Securities interest income was increased by $0.2 million in 2022, 2021, and 2020 for this non-GAAP, but industry standard, adjustment. These adjustments equated to increases in our net interest margin of less than one basis point during all three years.
F-19
Table of Contents
| (Dollars in thousands) | Years ended December 31, | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 0 2 2 | 2 0 2 1 | 2 0 2 0 | ||||||||||||||||||||||||||||||||||
| Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | ||||||||||||||||||||||||||||
| Taxable securities | $ | 486,093 | $ | 7,603 | 1.56 | % | $ | 390,720 | $ | 5,127 | 1.31 | % | $ | 236,097 | $ | 7,740 | 3.28 | % | ||||||||||||||||||
| Tax-exempt securities | 127,272 | 2,974 | 2.34 | 122,748 | 2,626 | 2.14 | 106,935 | 2,538 | 2.37 | |||||||||||||||||||||||||||
| Total securities | 613,365 | 10,577 | 1.72 | 513,468 | 7,753 | 1.51 | 343,032 | 10,278 | 3.00 | |||||||||||||||||||||||||||
| Loans | 3,706,505 | 166,848 | 4.50 | 3,324,611 | 135,048 | 4.06 | 3,167,065 | 137,399 | 4.34 | |||||||||||||||||||||||||||
| Interest-earning deposits | 445,236 | 4,654 | 1.05 | 671,351 | 933 | 0.14 | 356,501 | 876 | 0.25 | |||||||||||||||||||||||||||
| Total earning assets | 4,765,106 | 182,079 | 3.82 | 4,509,430 | 143,734 | 3.19 | 3,866,598 | 148,553 | 3.84 | |||||||||||||||||||||||||||
| Allowance for credit losses | (36,993 | ) | (38,003 | ) | (30,164 | ) | ||||||||||||||||||||||||||||||
| Cash and due from banks | 75,213 | 69,084 | 58,345 | |||||||||||||||||||||||||||||||||
| Other non-earning assets | 251,466 | 260,623 | 238,789 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 5,054,792 | $ | 4,801,134 | $ | 4,133,568 | ||||||||||||||||||||||||||||||
| Interest-bearing checking accounts | $ | 518,357 | $ | 1,926 | 0.37 | % | $ | 498,119 | $ | 1,469 | 0.29 | % | $ | 392,053 | $ | 1,263 | 0.32 | % | ||||||||||||||||||
| Savings deposits | 404,284 | 105 | 0.03 | 378,312 | 146 | 0.04 | 297,825 | 185 | 0.06 | |||||||||||||||||||||||||||
| Money market accounts | 888,047 | 4,071 | 0.46 | 756,715 | 1,617 | 0.21 | 542,967 | 1,968 | 0.36 | |||||||||||||||||||||||||||
| Time deposits | 385,338 | 3,935 | 1.02 | 472,925 | 5,882 | 1.24 | 590,421 | 11,568 | 1.96 | |||||||||||||||||||||||||||
| Total interest-bearing deposits | 2,196,026 | 10,037 | 0.46 | 2,106,071 | 9,114 | 0.43 | 1,823,266 | 14,984 | 0.82 | |||||||||||||||||||||||||||
| Short-term borrowings | 200,561 | 294 | 0.15 | 158,855 | 170 | 0.11 | 137,658 | 173 | 0.13 | |||||||||||||||||||||||||||
| Federal Home Loan Bank advances | 354,136 | 7,125 | 2.01 | 392,575 | 8,177 | 2.08 | 386,896 | 8,571 | 2.22 | |||||||||||||||||||||||||||
| Other borrowings | 137,737 | 6,139 | 4.46 | 52,984 | 1,971 | 3.72 | 49,792 | 2,339 | 4.70 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 2,888,460 | 23,595 | 0.82 | 2,710,485 | 19,432 | 0.72 | 2,397,612 | 26,067 | 1.09 | |||||||||||||||||||||||||||
| Checking accounts | 1,694,857 | 1,620,480 | 1,291,542 | |||||||||||||||||||||||||||||||||
| Other liabilities | 37,617 | 19,998 | 16,909 | |||||||||||||||||||||||||||||||||
| Total liabilities | 4,620,934 | 4,350,963 | 3,706,063 | |||||||||||||||||||||||||||||||||
| Average equity | 433,858 | 450,171 | 427,505 | |||||||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 5,054,792 | $ | 4,801,134 | $ | 4,133,568 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 158,484 | $ | 124,302 | $ | 122,486 | ||||||||||||||||||||||||||||||
| Rate spread | 3.00 | % | 2.47 | % | 2.75 | % | ||||||||||||||||||||||||||||||
| Net interest margin | 3.33 | % | 2.76 | % | 3.17 | % |
F-20
Table of Contents
| Years ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 over 2021 | 2021 over 2020 | |||||||||||||||||||||||
| Total | Volume | Rate | Total | Volume | Rate | |||||||||||||||||||
| Increase (decrease) in interest income | ||||||||||||||||||||||||
| Taxable securities | $ | 2,716,000 | $ | 1,400,000 | $ | 1,316,000 | $ | (2,613,000 | ) | $ | 3,482,000 | $ | (6,095,000 | ) | ||||||||||
| Tax exempt securities | 108,000 | 97,000 | 11,000 | 88,000 | 353,000 | (265,000 | ) | |||||||||||||||||
| Loans | 31,800,000 | 16,377,000 | 15,423,000 | (2,351,000 | ) | 6,644,000 | (8,995,000 | ) | ||||||||||||||||
| Interest-earning deposit balances | 3,721,000 | (415,000 | ) | 4,136,000 | 57,000 | 548,000 | (491,000 | ) | ||||||||||||||||
| Net change in tax-equivalent interest income | 38,345,000 | 17,459,000 | 20,886,000 | (4,819,000 | ) | 11,027,000 | (15,846,000 | ) | ||||||||||||||||
| Increase (decrease) in interest expense | ||||||||||||||||||||||||
| Interest-bearing demand deposits | 457,000 | 62,000 | 395,000 | 206,000 | 320,000 | (114,000 | ) | |||||||||||||||||
| Savings deposits | (41,000 | ) | 9,000 | (50,000 | ) | (39,000 | ) | 42,000 | (81,000 | ) | ||||||||||||||
| Money market accounts | 2,454,000 | 323,000 | 2,131,000 | (351,000 | ) | 619,000 | (970,000 | ) | ||||||||||||||||
| Time deposits | (1,947,000 | ) | (990,000 | ) | (957,000 | ) | (5,686,000 | ) | (2,006,000 | ) | (3,680,000 | ) | ||||||||||||
| Short-term borrowings | 124,000 | 51,000 | 73,000 | (3,000 | ) | 25,000 | (28,000 | ) | ||||||||||||||||
| Federal Home Loan Bank advances | (1,052,000 | ) | (780,000 | ) | (272,000 | ) | (394,000 | ) | 124,000 | (518,000 | ) | |||||||||||||
| Other borrowings | 4,168,000 | 3,709,000 | 459,000 | (368,000 | ) | 143,000 | (511,000 | ) | ||||||||||||||||
| Net change in interest expense | 4,163,000 | 2,384,000 | 1,779,000 | (6,635,000 | ) | (733,000 | ) | (5,902,000 | ) | |||||||||||||||
| Net change in tax-equivalent net interest income | $ | 34,182,000 | $ | 15,075,000 | $ | 19,107,000 | $ | 1,816,000 | $ | 11,760,000 | $ | (9,944,000 | ) |
Interest income is primarily generated from the loan portfolio, and to a significantly lesser degree, from securities and other interest-earning assets. Interest income increased $38.3 million during 2022 from that earned in 2021, totaling $182 million in 2022 compared to $144 million in 2021. The increase in interest income is attributable to a higher yield on average earning assets and the positive impact of an increased level of average earning assets. During 2022 and 2021, earning assets had an average yield (tax equivalent-adjusted basis) of 3.82% and 3.19%, respectively. The higher yield on average earning assets mainly resulted from an increased yield on loans and a change in earning asset mix. The increased yield on loans primarily reflected higher interest rates on variable-rate commercial loans stemming from the previously mentioned FOMC rate hikes. On average, lower-yielding interest-earning deposits represented 9.3% of earning assets during 2022, down from 14.9% during 2021, while higher-yielding loans represented 77.8% of earning assets during 2022, up from 73.7% during 2021. Interest-earning deposits decreased $881 million during 2022 as excess overnight funds were used to fund loan growth, brokered deposit and FHLBI advance maturities, and securities purchases. In addition, a customer’s withdrawal of a majority of funds that were deposited in late 2021 following the sale of a business, as well as other fund withdrawals by customers to make customary tax and bonus payments, contributed to the lower level of interest-earning deposits. Improved yields on other interest-earning assets and securities, reflecting the increased interest rate environment, also contributed to the higher yield on average earning assets.
Interest income generated from the loan portfolio increased $31.8 million in 2022 compared to the level earned in 2021. Growth in the loan portfolio during 2022 resulted in a $16.4 million increase in interest income, while an upturn in loan yield from 4.06% in 2021 to 4.50% in 2022 resulted in a $15.4 million increase in interest income. The improved yield on loans mainly resulted from a higher yield on commercial loans, which increased from 4.09% during 2021 to 4.72% during 2022 primarily due to the aforementioned FOMC rate increases. The increase in loan yield during 2022 was achieved despite a significant reduction in PPP net loan fee accretion, which totaled $1.0 million and $10.8 million in 2022 and 2021, respectively.
F-21
Table of Contents
Interest income generated from the securities portfolio increased $2.8 million in 2022 compared to the level earned in 2021. Growth in the average balance of the securities portfolio during 2022 resulted in an increase in interest income of $1.5 million, while an increase in the yield on securities from 1.51% during 2021 to 1.72% during 2022 resulted in a $1.3 million increase in interest income. Interest income on interest-earning deposits increased $3.7 million in 2022 from the level earned in 2021; a higher yield on these balances resulted in an increase in interest income of $4.1 million, while a reduction in the average balance of these balances resulted in a decrease in interest income of $0.4 million.
Interest expense is generated from interest-bearing deposits and borrowed funds. Interest expense increased $4.2 million during 2022 from that expensed in 2021, totaling $23.6 million in 2022 compared to $19.4 million in 2021. Growth in the average balance of interest-bearing liabilities during 2022 resulted in an increase in interest expense of $2.4 million, while an increase in the cost of these liabilities resulted in a $1.8 million increase in interest expense. During 2022, interest-bearing liabilities averaged $2.89 billion, representing an increase of $178 million, or 6.6%, from the $2.71 billion average during 2021; average interest-bearing deposits and borrowings were up $90.0 million and $88.0 million, respectively. During 2022 and 2021, interest-bearing liabilities had a weighted average rate of 0.82% and 0.72%, respectively. The higher average cost of interest-bearing liabilities mainly resulted from increased costs of non-time deposit accounts and borrowings, which more than offset a decreased cost of time deposits.
The cost of interest-bearing non-time deposit accounts increased from 0.20% during 2021 to 0.34% during 2022, primarily reflecting higher interest rates paid on money market accounts; the higher interest rates mainly reflected the increased interest rate environment. The cost of borrowed funds increased from 1.71% during 2021 to 1.96% during 2022, primarily reflecting a higher cost of subordinated debentures and the issuance of subordinated notes. The cost of subordinated debentures was 5.89% during 2022, up from 3.80% during 2021, reflecting the increased interest rate environment. Subordinated notes totaling $90 million were issued in December of 2021 and January of 2022, with $85.0 million of the proceeds being injected into Mercantile Bank as an increase to equity capital to support expected loan growth. The cost of time deposits declined from 1.24% during 2021 to 1.02% during 2022 primarily due to lower rates paid on local time deposits.
A higher average rate paid on interest-bearing non-time deposits during 2022 resulted in a $2.5 million increase in interest expense, while $178 million of growth in the average balance of these deposits equated to a $0.4 million increase in interest expense. An $87.6 million decrease in the average balance of time deposits equated to a $1.0 million reduction in interest expense during 2022, while a lower average rate paid on time deposits also resulted in a $1.0 million decrease in interest expense. Interest expense related to short-term borrowings, which are comprised entirely of sweep accounts, increased slightly during 2022 due to a higher rate paid on, along with growth in the average balance of, these funds. A $38.4 million decline in the average balance of FHLBI advances during 2022 resulted in a $0.8 million reduction in interest expense, while a lower average rate paid on these borrowings resulted in a $0.3 million reduction in interest expense. An $84.8 million increase in the average balance of other borrowings, mainly reflecting the previously mentioned issuance of subordinated notes, during 2022 equated to a $3.7 million increase in interest expense, while an increased average rate paid on these borrowings resulted in a $0.5 million increase in interest expense.
Provision for Credit Losses
A provision for credit losses of $6.6 million was recorded during 2022, compared to a negative provision expense of $4.3 million during 2021. The provision expense recorded during 2022 primarily reflected the net increase in required reserve levels resulting from changes to several environmental factors that were implemented mainly in response to heightened inherent risk within the commercial loan and residential mortgage loan portfolios, loan growth, and increased specific reserves for certain distressed loan relationships. A higher reserve for residential mortgage loans stemming from slower principal prepayment rates and the associated extended average life of the portfolio also impacted provision expense during 2022. The negative provision expense recorded during 2021 primarily reflected diminished allocations attributable to improvement in both current and forecasted economic conditions and a net loan recovery, which more than offset required reserve allocations necessitated by loan growth.
During 2022, loan charge-offs totaled $0.3 million, while recoveries of prior period loan charge-offs equaled $1.0 million, providing for net loan recoveries of $0.7 million, or 0.02% of average total loans. During 2021, loan charge-offs totaled $1.0 million, while recoveries of prior period loan charge-offs equaled $2.7 million, providing for net loan recoveries of $1.7 million, or 0.05% of average total loans. The allowance for credit losses, as a percentage of total loans, was 1.1% and 1.0% as of December 31, 2022 and December 31, 2021, respectively.
F-22
Table of Contents
Noninterest Income
Noninterest income during 2022 was $32.1 million, compared to $56.2 million during 2021. Noninterest income during 2022 included a $0.5 million bank owned life insurance death benefit claim, while noninterest income during 2021 included a $1.1 million gain on the sale of a branch facility, a $0.6 million recovery of loan collection costs, and $0.5 million in gains on the sales of former branch facilities. Excluding these transactions, noninterest income decreased $22.6 million in 2022 compared to 2021.
The lower level of noninterest income during 2022 primarily stemmed from decreased mortgage banking income, which more than offset growth in several key fee income sources, including service charges on accounts, credit and debit card income, and payroll servicing fees. Reduced interest rate swap income, reflecting lower transaction volume, contributed to the decreased level of noninterest income during 2022. Higher interest rates, lower refinancing activity, a reduced sold percentage, and a decreased gain on sale rate negatively impacted mortgage banking income during 2022. Sustained strength in purchase mortgage originations during 2022 partially mitigated the impact of these factors. The residential mortgage loan sold percentage declined from approximately 68% during 2021 to approximately 35% during 2022. The decreased sold percentage in large part reflects customers’ preferences for adjustable-rate loans in the current interest rate environment and construction loans representing an increased percentage of overall loan production. In aggregate, service charges on accounts, credit and debit card income, and payroll servicing fees were up approximately 13% during 2022 compared to 2021.
Noninterest Expense
Noninterest expense totaled $108 million during 2022, compared to $111 million during 2021. Overhead costs during 2022 included $1.5 million in charitable contributions to The Mercantile Bank Foundation (the “Foundation”) and a $0.3 million net loss on the sale of a former branch facility, while overhead costs during the prior year included $4.0 million in expenses and contributions associated with the formation and initial funding of the Foundation and $0.6 million in net losses on sales and write-downs of former branch facilities. Excluding these transactions, noninterest expense decreased nominally during 2022 compared to 2021.
Compensation-related costs, in large part reflecting higher residential mortgage loan deferred salary costs, reduced residential mortgage lender commissions and associated incentives, and lower stock-based compensation costs, declined in 2022 compared to 2021. The increased residential mortgage loan deferred salary costs reflected the outcome of an updated loan origination cost study and resulting higher allocated cost per loan, while the decreased residential mortgage lender commissions and associated incentives resulted from reduced loan production, in large part reflecting lower refinancing activity. Regular salary costs, primarily reflecting annual merit pay increases and market adjustments, and a bonus accrual were up in 2022. Data processing costs, mainly depicting higher transaction volume and software support costs, and other employee costs, consisting mainly of meals, training, travel, and mileage, also increased in 2022. The higher level of other employee costs primarily reflected the easing of Covid-19 pandemic-related restrictions.
Federal Income Tax Expense
During 2022, we recorded income before federal income tax of $75.8 million and a federal income tax expense of $14.7 million, compared to income before federal income tax of $73.7 million and a federal income tax expense of $14.7 million during 2021. The less than $0.1 million increase in federal income tax expense in 2022 compared to 2021 resulted from the slightly higher level of income before federal income tax. Our effective tax rate was 19.4% during 2022, compared to 19.9% during 2021. The aforementioned bank owned life insurance death benefit claim, substantially all of which was nontaxable, positively impacted the effective tax rate in 2022.
Future changes in tax laws could have a material effect on our business, cash flows, financial condition, results of operations, tax liability, and effective tax rate. On August 16, 2022, the Inflation Reduction Act of 2022 (the “IR Act”) was signed into federal law. The IR Act provides for a new U.S. federal 1% excise tax on certain repurchases of stock by publicly traded U.S. domestic corporations and certain U.S. domestic subsidiaries of publicly traded foreign corporations occurring on or after January 1, 2023. The excise tax is imposed on the repurchasing corporation itself, not its shareholders from which shares are repurchased. The amount of the excise tax is generally 1% of the fair market value of the shares repurchased at the time of the repurchase. However, for purposes of calculating the excise tax, repurchasing corporations are permitted to net the fair market value of certain new stock issuances against the fair market value of stock repurchases during the same taxable year. In addition, certain exceptions apply to the excise tax, such as repurchases under $1 million.
F-23
Table of Contents
Any redemption or other repurchase that occurs after December 31, 2022, in connection with a business combination, extension vote, or otherwise, may be subject to the excise tax. Whether and to what extent we would be subject to the excise tax in connection with a business combination, extension vote, or otherwise would depend on a number of factors, including: (i) the fair market value of the redemptions and repurchases in connection with the business combination, extension, or otherwise; (ii) the structure of a business combination; (iii) the nature and amount of any equity issuances in connection with a business combination (or otherwise issued not in connection with a business combination but issued within the same taxable year of a business combination); and (iv) the content of regulations and other guidance from the U.S. Department of the Treasury.
The IR Act also included a new 15% Corporate Alternative Minimum Tax (“CAMT”) that acts as a new book minimum tax of at least 15% of consolidated GAAP pre-tax income for corporations with average book income in excess of $1 billion. Any increase in our effective tax rate will depend on a number of factors, including any offsets for general business credits or changes in book income following business combinations. The CAMT is effective for tax years beginning on or after January 1, 2023. Lastly, the IR Act also creates a number of potentially beneficial tax credits to incentivize investments in certain technologies and industries.
We are in the process of evaluating the potential impacts of the IR Act. While we do not believe the IR Act will have a material negative impact on our business or our financial performance, the effects of the measures are unknown at this time. Our analysis is ongoing and incomplete, and it is possible that the IR Act could ultimately have a material adverse effect on our tax liability. We continue to monitor the IR Act and related regulatory developments to evaluate their potential impact on our business, tax rate, and financial results.
CAPITAL RESOURCES
Shareholders’ equity declined $15.2 million during 2022, totaling $441 million as of December 31, 2022. Positively impacting shareholders’ equity was net income of $61.1 million, while negatively affecting shareholders’ equity were cash dividends on our common stock totaling $19.6 million. Activity relating to the issuance and sale of common stock through various stock-based compensation programs and our dividend reinvestment plan positively impacted shareholders’ equity by a total of $4.7 million. Negatively impacting shareholders’ equity during 2022 was a $61.6 million increase in the after-tax net unrealized loss on available for sale securities.
We and our bank are subject to regulatory capital requirements administered by state and federal banking agencies. Failure to meet the various capital requirements can initiate regulatory action that could have a direct material effect on the financial statements. As of December 31, 2022, our bank’s total risk-based capital ratio was 13.7%, compared to 13.6% at December 31, 2021. Our bank’s total regulatory capital increased $66.9 million during 2022, primarily reflecting the net impact of net income totaling $70.2 million, a $15.0 million equity capital injection from us in association with the $15.0 million issuance of subordinated notes in January 2022, and cash dividends paid to us aggregating $26.0 million. Our bank’s total risk-based capital ratio was also impacted by a $482 million increase in total risk-weighted assets, in large part reflecting growth in commercial loans and residential mortgage loans. As of December 31, 2022, our bank’s total regulatory capital equaled $619 million, or approximately $166 million in excess of the amount necessary to attain the 10.0% minimum total risk-based capital ratio, which is among the requirements to be categorized as “well capitalized.”
We maintain a stock repurchase program, which is discussed in Part II, Item 5 “Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities” in this Annual Report.
LIQUIDITY
Liquidity is measured by our ability to raise funds through deposits, borrowed funds, capital or cash flow from the repayment of loans and securities. These funds are used to fund loans, meet deposit withdrawals, maintain reserve requirements and operate our company. Liquidity is essential to our business. An inability to maintain sufficient funds through deposits, borrowings, the sale of assets, and other sources could have a material adverse effect on our liquidity. Our access to funding sources in amounts adequate to finance our activities could be impaired by factors that affect us specifically or the financial services industry in general. Liquidity is primarily achieved through local and out-of-area deposits and liquid assets such as securities available for sale, matured and called securities, federal funds sold, and interest-earning deposit balances. Asset and liability management is the process of managing the balance sheet to achieve a mix of earning assets and liabilities that maximizes profitability, while providing adequate liquidity.
F-24
Table of Contents
To assist in providing needed funds, we have regularly obtained monies from wholesale funding sources. Wholesale funds, comprised of deposits from customers outside of our market areas and advances from the FHLBI, totaled $308 million, or 7.3% of combined deposits and borrowed funds as of December 31, 2022, compared to $398 million, or 8.5% of combined deposits and borrowed funds, as of December 31, 2021. We had no out-of-area deposits as of December 31, 2022, compared to $23.9 million as of December 31, 2021.
Sweep accounts decreased $3.1 million during 2022, totaling $194 million as of December 31, 2022. The aggregate balance of this funding type can be subject to relatively large daily fluctuations given the nature of the customers utilizing this product and the sizable balances that many of the customers maintain. The average balance of sweep accounts equaled $200 million during 2022, with a high balance of $236 million and a low balance of $173 million. Our sweep account program entails transferring collected funds from certain business noninterest-bearing checking accounts to overnight interest-bearing repurchase agreements. Such repurchase agreements are not deposit accounts and are not afforded federal deposit insurance. All of our repurchase agreements are accounted for as secured borrowings.
Information regarding our repurchase agreements as of December 31, 2022 and during 2022 is as follows:
| Outstanding balance at December 31, 2022 | $ | 194,340,000 | ||
|---|---|---|---|---|
| Weighted average interest rate at December 31, 2022 | 0.75 | % | ||
| Maximum daily balance twelve months ended December 31, 2022 | $ | 235,577,000 | ||
| Average daily balance for twelve months ended December 31, 2022 | $ | 200,499,000 | ||
| Weighted average interest rate for twelve months ended December 31, 2022 | 0.15 | % |
FHLBI advances declined $65.7 million during 2022, totaling $308 million as of December 31, 2022. Advance maturities aggregating $94.0 million were not replaced as the funds were no longer needed, while advances totaling $28.3 million were obtained to match-fund fixed rate longer term commercial lending relationships. FHLBI advances are primarily used to assist in funding loan demand, as well as playing an integral role in our interest rate risk management program. FHLBI advances are collateralized by residential mortgage loans, first mortgage liens on multi-family residential property loans, first mortgage liens on certain commercial real estate property loans, and substantially all other assets of our bank under a blanket lien arrangement. Based on collateral, our aggregate borrowing capacity at year-end 2022 totaled $1.03 billion, with availability of $713 million.
We also have the ability to borrow up to $70.0 million on a daily basis through correspondent banks using established unsecured federal funds purchased lines of credit, with an average balance of less than $0.1 million during 2022. In contrast, our interest-earning deposit account at the Federal Reserve Bank of Chicago averaged $439 million during 2022. We have a line of credit through the Discount Window of the Federal Reserve Bank of Chicago. Based on pledged municipal bonds, we could have borrowed up to $27.2 million at December 31, 2022. We have not utilized this line of credit in over ten years, and we do not plan to access this line of credit in future periods.
The following table reflects, as of December 31, 2022, significant fixed and determinable contractual obligations to third parties by payment date, excluding accrued interest:
| One Year | One to | Three to | Over | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| or Less | Three Years | Five Years | Five Years | Total | |||||||||||||||
| Deposits without a stated maturity | $ | 3,338,103,000 | $ | 0 | $ | 0 | $ | 0 | $ | 3,338,103,000 | |||||||||
| Certificates of deposit | 188,887,000 | 90,487,000 | 95,334,000 | 0 | 374,708,000 | ||||||||||||||
| Short-term borrowings | 194,340,000 | 0 | 0 | 0 | 194,340,000 | ||||||||||||||
| Federal Home Loan Bank advances | 80,353,000 | 131,688,000 | 71,837,000 | 24,385,000 | 308,263,000 | ||||||||||||||
| Subordinated debentures | 0 | 0 | 0 | 48,958,000 | 48,958,000 | ||||||||||||||
| Subordinated notes | 0 | 0 | 0 | 88,628,000 | 88,628,000 | ||||||||||||||
| Other borrowed money | 0 | 0 | 0 | 1,106,000 | 1,106,000 | ||||||||||||||
| Property leases | 1,091,000 | 1,326,000 | 627,000 | 1,589,000 | 4,633,000 |
F-25
Table of Contents
In addition to normal loan funding and deposit flow, we must maintain liquidity to meet the demands of certain unfunded loan commitments and standby letters of credit. At December 31, 2022, we had a total of $1.88 billion in unfunded loan commitments and $23.5 million in unfunded standby letters of credit. Of the total unfunded loan commitments, $1.56 billion were commitments available as lines of credit to be drawn at any time as customers’ cash needs vary, and $330 million were for loan commitments generally expected to be accepted and become funded within the next 12 to 18 months. We regularly monitor fluctuations in loan balances and commitment levels, and include such data in our liquidity management.
The following table depicts our loan commitments at the end of the past three years:
| 12/31/22 | 12/31/21 | 12/31/20 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial unused lines of credit | $ | 1,283,703,000 | $ | 1,098,951,000 | $ | 1,019,496,000 | |||||
| Unused lines of credit secured by 1-4 family residential properties | 71,972,000 | 64,313,000 | 59,396,000 | ||||||||
| Credit card unused lines of credit | 123,687,000 | 92,146,000 | 72,495,000 | ||||||||
| Other consumer unused lines of credit | 75,747,000 | 64,876,000 | 30,707,000 | ||||||||
| Commitments to make loans | 329,646,000 | 212,476,000 | 227,558,000 | ||||||||
| Standby letters of credit | 23,539,000 | 33,109,000 | 20,543,000 | ||||||||
| Total | $ | 1,908,294,000 | $ | 1,565,871,000 | $ | 1,430,195,000 |
We monitor our liquidity position and funding strategies on an ongoing basis, but recognize that unexpected events, economic or market conditions, reductions in earnings performance, declining capital levels, or situations beyond our control could cause liquidity challenges. While we believe it is unlikely that a funding crisis of any significant degree is likely to materialize, we have developed a comprehensive contingency funding plan that provides a framework for meeting liquidity disruptions.
MARKET RISK ANALYSIS
Our primary market risk exposure is interest rate risk and, to a lesser extent, liquidity risk and inflation risk. All of our transactions are denominated in U.S. dollars with no specific foreign exchange exposure. We have only limited agricultural-related loan assets and therefore have no significant exposure to changes in commodity prices. Any impact that changes in foreign exchange rates and commodity prices would have on interest rates is assumed to be insignificant. Interest rate risk is the exposure of our financial condition to adverse movements in interest rates.
Inflation risk is the risk that the values of assets or income from investments will be worth less in the future as inflation decreases the value of money. Recently, there has been a pronounced rise in inflation. As a result, the FOMC has significantly increased interest rates and has indicated its intention to continue doing so in an effort to combat inflation. As inflation increases, the value of our investment securities, particularly those with fixed rates and longer maturities, declines. In addition, inflation increases salary and benefit costs, as well as the cost of goods and services we use in our business operations, such as electricity and other utilities, which increases our noninterest expenses. Furthermore, our customers are also affected by inflation and the rising costs of goods and services used in their households and businesses, which could have a negative impact on their ability to repay their loans with us.
We derive our income primarily from the excess of interest collected on interest-earning assets over the interest paid on interest-bearing liabilities. The rates of interest we earn on our assets and owe on our liabilities generally are established contractually for a period of time. Since market interest rates change over time, we are exposed to lower profitability if we cannot adapt to interest rate changes. Accepting interest rate risk can be an important source of profitability and shareholder value; however, excessive levels of interest rate risk could pose a significant threat to our earnings and capital base. Accordingly, effective risk management that maintains interest rate risk at prudent levels is essential to our safety and soundness.
F-26
Table of Contents
Evaluating the exposure to changes in interest rates includes assessing both the adequacy of the process used to control interest rate risk and the quantitative level of exposure. Our interest rate risk management process seeks to ensure that appropriate policies, procedures, management information systems, and internal controls are in place to maintain interest rate risk at prudent levels with consistency and continuity. In evaluating the quantitative level of interest rate risk, we assess the existing and potential future effects of changes in interest rates on our financial condition, including capital adequacy, earnings, liquidity, and asset quality.
We use two interest rate risk measurement techniques. The first, which is commonly referred to as GAP analysis, measures the difference between the dollar amounts of interest-sensitive assets and liabilities that will be refinanced or repriced during a given time period. A significant repricing gap could result in a negative impact to the net interest margin during periods of changing market interest rates.
The following table depicts our GAP position as of December 31, 2022:
| Within | Three to | One to | After | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three | Twelve | Five | Five | |||||||||||||||||
| Months | Months | Years | Years | Total | ||||||||||||||||
| Assets: | ||||||||||||||||||||
| Commercial loans (1) | $ | 1,993,191,000 | $ | 100,353,000 | $ | 903,670,000 | $ | 206,045,000 | $ | 3,203,259,000 | ||||||||||
| Residential real estate loans | 49,666,000 | 17,420,000 | 157,904,000 | 474,846,000 | 699,836,000 | |||||||||||||||
| Consumer loans | 3,079,000 | 418,000 | 9,299,000 | 728,000 | 13,524,000 | |||||||||||||||
| Securities (2) | 20,430,000 | 18,858,000 | 230,791,000 | 350,578,000 | 620,657,000 | |||||||||||||||
| Interest-earning deposits | 31,128,000 | 1,500,000 | 2,250,000 | 0 | 34,878,000 | |||||||||||||||
| Mortgage loans held for sale | 3,565,000 | 0 | 0 | 0 | 3,565,000 | |||||||||||||||
| Allowance for credit losses | 0 | 0 | 0 | 0 | (42,246,000 | ) | ||||||||||||||
| Other assets | 0 | 0 | 0 | 0 | 339,146,000 | |||||||||||||||
| Total assets | 2,101,059,000 | 138,549,000 | 1,303,914,000 | 1,032,197,000 | $ | 4,872,619,000 | ||||||||||||||
| Liabilities: | ||||||||||||||||||||
| Interest-bearing checking | 575,028,000 | 0 | 0 | 0 | 575,028,000 | |||||||||||||||
| Savings deposits | 381,602,000 | 0 | 0 | 0 | 381,602,000 | |||||||||||||||
| Money market accounts | 776,723,000 | 0 | 0 | 0 | 776,723,000 | |||||||||||||||
| Time deposits under $100,000 | 17,184,000 | 51,630,000 | 44,285,000 | 0 | 113,099,000 | |||||||||||||||
| Time deposits $100,000 & over | 40,538,000 | 79,535,000 | 141,536,000 | 0 | 261,609,000 | |||||||||||||||
| Short-term borrowings | 194,340,000 | 0 | 0 | 0 | 194,340,000 | |||||||||||||||
| Federal Home Loan Bank advances | 10,353,000 | 70,000,000 | 203,525,000 | 24,385,000 | 308,263,000 | |||||||||||||||
| Other borrowed money | 50,064,000 | 0 | 88,628,000 | 0 | 138,692,000 | |||||||||||||||
| Noninterest-bearing checking | 0 | 0 | 0 | 0 | 1,604,750,000 | |||||||||||||||
| Other liabilities | 0 | 0 | 0 | 0 | 77,105,000 | |||||||||||||||
| Total liabilities | 2,045,832,000 | 201,165,000 | 477,974,000 | 24,385,000 | 4,431,211,000 | |||||||||||||||
| Shareholders' equity | 0 | 0 | 0 | 0 | 441,408,000 | |||||||||||||||
| Total liabilities & shareholders' equity | 2,045,832,000 | 201,165,000 | 477,974,000 | 24,385,000 | $ | 4,872,619,000 | ||||||||||||||
| Net asset (liability) GAP | $ | 55,227,000 | $ | (62,616,000 | ) | $ | 825,940,000 | $ | 1,007,812,000 | |||||||||||
| Cumulative GAP | $ | 55,227,000 | $ | (7,389,000 | ) | $ | 818,551,000 | $ | 1,826,363,000 | |||||||||||
| Percent of cumulative GAP to total assets | 1.1 | % | (0.2 | %) | 16.8 | % | 37.5 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Floating rate loans that are currently at interest rate floors are treated as fixed rate loans and are reflected using maturity date and not repricing frequency. |
| Column 1 | Column 2 |
|---|---|
| (2) | Mortgage-backed securities are categorized by expected maturities based upon prepayment trends as of December 31, 2022. |
F-27
Table of Contents
The second interest rate risk measurement used is commonly referred to as net interest income simulation analysis. We believe that this methodology provides a more accurate measurement of interest rate risk than the GAP analysis, and therefore, it serves as our primary interest rate risk measurement technique. The simulation model assesses the direction and magnitude of variations in net interest income resulting from potential changes in market interest rates.
Key assumptions in the model include prepayment speeds on various loan and investment assets; cash flows and maturities of interest-sensitive assets and liabilities; and changes in market conditions impacting loan and deposit volume and pricing. These assumptions are inherently uncertain and subject to fluctuation and revision in a dynamic environment; therefore, the model cannot precisely estimate net interest income or exactly predict the impact of higher or lower interest rates on net interest income. Actual results will differ from simulated results due to timing, magnitude, and frequency of interest rate changes and changes in market conditions and our strategies, among other factors.
We conducted multiple simulations as of December 31, 2022, in which it was assumed that changes in market interest rates occurred ranging from up 300 basis points to down 300 basis points in equal quarterly instalments over the next twelve months. The following table reflects the suggested dollar and percentage changes in net interest income over the next twelve months in comparison to the $185 million in net interest income projected using our balance sheet amounts and anticipated replacement rates as of December 31, 2022. The resulting estimates are generally within our policy parameters established to manage and monitor interest rate risk.
| Dollar Change | Percent Change | |||||||
|---|---|---|---|---|---|---|---|---|
| In Net | In Net | |||||||
| Interest Rate Scenario | Interest Income | Interest Income | ||||||
| Interest rates down 300 basis points | $ | (12,400,000 | ) | (6.7 | %) | |||
| Interest rates down 200 basis points | (11,400,000 | ) | (6.2 | ) | ||||
| Interest rates down 100 basis points | (4,900,000 | ) | (2.6 | ) | ||||
| Interest rates up 100 basis points | 5,400,000 | 2.9 | ||||||
| Interest rates up 200 basis points | 11,300,000 | 6.1 | ||||||
| Interest rates up 300 basis points | 17,100,000 | 9.3 |
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; level of nonperforming assets; economic and competitive conditions; potential changes in lending, investing, and deposit gathering strategies; client preferences; and other factors.
F-28
Table of Contents
FY 2021 10-K MD&A
SEC filing source: 0001437749-22-005284.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD-LOOKING STATEMENTS
The following discussion and other portions of this Annual Report contain forward-looking statements that are based on management’s beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy, and about our company. Words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “is likely,” “plans,” “projects,” and variations of such words and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions (“Future 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. We undertake no obligation to update, amend, or clarify forward-looking statements, whether as a result of new information, future events (whether anticipated or unanticipated), or otherwise.
Future Factors include, among others, adverse changes in interest rates and interest rate relationships; increasing rates of inflation and slower growth rates; significant declines in the value of commercial real estate; market volatility; demand for products and services; the degree of competition by traditional and non-traditional financial service companies; changes in banking regulation or actions by bank regulators; changes in prices, levies, and assessments; the impact of technological advances; potential cyber-attacks, information security breaches and other criminal activities on our computer systems; litigation liabilities; governmental and regulatory policy changes; the outcomes of existing or future contingencies; trends in customer behavior as well as their ability to repay loans; changes in local real estate values; damage to our reputation resulting from adverse publicity, regulatory actions, litigation, operational failures, and the failure to meet client expectations and other facts; adoption of SOFR and changes in the method of determining SOFR; direct and indirect climate change matters; changes in the national and local economies, including the ongoing disruption to financial market and other economic activity caused by the Coronavirus Pandemic; and other factors described in Item 1A of this Annual Report. These are representative of the Future Factors that could cause a difference between an ultimate actual outcome and a forward-looking statement.
Discussions of 2019 items and year-to-year comparisons between 2020 and 2019 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2020.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
Management’s Discussion and Analysis of Financial Condition and Results of Operations (“Management’s Discussion and Analysis”) is based on Mercantile Bank Corporation’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, and actual results could differ from those estimates. We have reviewed the analyses with the Audit Committee of our Board of Directors.
Allowance For Loan Losses: The allowance for loan losses (“allowance”) is maintained at a level we believe is adequate to absorb probable incurred losses identified and inherent in the loan portfolio. Our evaluation of the adequacy of the allowance is an estimate based on past loan loss experience, the nature and volume of the loan portfolio, information about specific borrower situations and estimated collateral values, guidance from bank regulatory agencies, and assessments of the impact of current and anticipated economic conditions on the loan portfolio. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in our judgment, should be charged-off. Loan losses are charged against the allowance when we believe the uncollectability of a loan is likely. The balance of the allowance represents our best estimate, but significant downturns in circumstances relating to loan quality or economic conditions could result in a requirement for an increased allowance in the future. Likewise, an upturn in loan quality or improved economic conditions may result in a decline in the required allowance in the future. In either instance, unanticipated changes could have a significant impact on the allowance and operating results. Loans made under the Paycheck Protection Program are fully guaranteed by the Small Business Administration; therefore, such loans do not have an associated allowance.
F-3
Table of Contents
We complete a migration analysis quarterly to assist us in determining appropriate reserve allocation factors for non-impaired loans. Our migration takes into account various time periods; however, at year-end 2021, we placed most weight on the period starting January 1, 2011 through December 31, 2021. We believe this period represents an appropriate range of economic conditions, and that it provides for an appropriate basis in determining reserve allocation factors given current economic conditions and the general market consensus of economic conditions in the near future. Although the migration analysis provides an accurate historical accounting of our net loan losses, it is not able to fully account for environmental factors that will also very likely impact the collectability of our loans as of any quarter-end date. Therefore, we incorporate the environmental factors as adjustments to the historical data. Environmental factors include both internal and external items. We believe the most significant internal environmental factor is our credit culture and the relative aggressiveness in assigning and revising commercial loan risk ratings, with the most significant external environmental factor being the assessment of the current economic environment and the resulting implications on our loan portfolio.
We established a Covid-19 reserve allocation factor to address the Coronavirus Pandemic and its potential impact on the collectability of the loan portfolio during the second quarter of 2020. The creation of this factor reflected our belief that the traditional nine environmental factors did not sufficiently capture and address the unique circumstances, challenges and uncertainties associated with the Coronavirus Pandemic, which included unprecedented federal government stimulus and interventions, statewide mandatory closures of nonessential businesses and periodic changes to such and our ability to provide payment deferral programs to commercial and retail borrowers without the interjection of troubled debt restructuring accounting rules. We review a myriad of items when assessing this new environmental factor, including virus infection rates, economic outlooks, employment data, business closures, foreclosures, payment deferments and government-sponsored stimulus programs. The Covid-19 reserve factor resulted in a $5.3 million increase to the allowance during 2020, which increased to $6.5 million as of December 31, 2021 given the significant core commercial loan and residential mortgage loan growth during the year.
The allowance is increased through a provision charged to operating expense. Uncollectable loans are charged-off through the allowance. Recoveries of loans previously charged-off are added to the allowance. A loan is considered impaired when it is probable that contractual principal and interest payments will not be collected either for the amounts or by the dates as scheduled in the loan agreement. Impairment is evaluated on an individual loan basis. If a loan is impaired, a portion of the allowance is allocated so that the loan is reported, net, at the present value of estimated future cash flows using the loan’s existing interest rate or at the fair value of collateral if repayment is expected solely from the collateral. The timing of obtaining outside appraisals varies, generally depending on the nature and complexity of the property being evaluated, general breadth of activity within the marketplace and the age of the most recent appraisal. For collateral dependent impaired loans, in most cases we obtain and use the “as is” value as indicated in the appraisal report, adjusting for any expected selling costs. In certain circumstances, we may internally update outside appraisals based on recent information impacting a particular or similar property, or due to identifiable trends (e.g., recent sales of similar properties) within our markets. The expected future cash flows exclude potential cash flows from certain guarantors. To the extent these guarantors are able to provide repayments, a recovery would be recorded upon receipt. Loans are evaluated for impairment when payments are delayed, typically 30 days or more, or when serious deficiencies are identified within the credit relationship. Our policy for recognizing income on impaired loans is to accrue interest unless a loan is placed on nonaccrual status. We put loans into nonaccrual status when the full collection of principal and interest is not expected.
Financial institutions were not required to comply with the Current Expected Credit Loss (“CECL”) methodology requirements from the enactment date of the Coronavirus Aid, Relief and Economic Security Act (“CARES Act”) until the earlier of the end of the President’s declaration of a National Emergency or December 31, 2020. The Consolidated Appropriations Act, 2021, that was enacted in December 2020, provided for a further extension of the required CECL adoption date to January 1, 2022. An economic forecast is a key component of the CECL methodology. As we continued to experience an unprecedented economic environment whereby a sizable portion of the economy had been significantly impacted by government-imposed activity limitations and similar reactions by businesses and individuals, substantial government stimulus was provided to businesses, individuals and state and local governments and financial institutions offered businesses and individuals payment relief options, economic forecasts were regularly revised with no economic forecast consensus. Given the high degree of uncertainty surrounding economic forecasting, we elected to postpone the adoption of CECL until January 1, 2022, and continued to use our incurred loan loss reserve model as permitted through December 31, 2021.
F-4
Table of Contents
Income Tax Accounting: Current income tax assets and liabilities are established for the amount of taxes payable or refundable for the current year. In the preparation of income tax returns, tax positions are taken based on interpretation of federal and state income tax laws for which the outcome may be uncertain. We periodically review and evaluate the status of our tax positions and make adjustments as necessary. Deferred income tax assets and liabilities are also established for the future tax consequences of events that have been recognized in our financial statements or tax returns. A deferred income tax asset or liability is recognized for the estimated future tax effects attributable to temporary differences that can be carried forward (used) in future years. The valuation of our net deferred income tax asset is considered critical as it requires us to make estimates based on provisions of the enacted tax laws. The assessment of the realizability of the net deferred income tax asset involves the use of estimates, assumptions, interpretations and judgments concerning accounting pronouncements, federal and state tax codes and the extent of future taxable income. There can be no assurance that future events, such as court decisions, positions of federal and state taxing authorities, and the extent of future taxable income will not differ from our current assessment, the impact of which could be significant to the consolidated results of operations and reported earnings.
Accounting guidance requires us to assess whether a valuation allowance should be established against our deferred tax assets based on the consideration of all available evidence using a “more likely than not” standard. In making such judgments, we consider both positive and negative evidence and analyze changes in near-term market conditions as well as other factors that may impact future operating results. Significant weight is given to evidence that can be objectively verified.
Securities: Securities available for sale consist of bonds and notes which might be sold prior to maturity due to changes in interest rates, prepayment risks, yield and availability of alternative investments, liquidity needs and other factors. Securities classified as available for sale are reported at their fair value. Declines in the fair value of securities below their cost that are other-than-temporary are reflected as realized losses. In estimating other-than-temporary losses, we consider: (1) the length of time and extent that fair value has been less than carrying value; (2) the financial condition and near term prospects of the issuer; and (3) our ability and intent to hold the security for a period of time sufficient to allow for any anticipated recovery in fair value. Fair values for securities available for sale are generally obtained from outside sources and applied to individual securities within the portfolio. The difference between the amortized cost and the current fair value of securities is recorded as a valuation adjustment and reported in other comprehensive income.
Mortgage Servicing Rights: Mortgage servicing rights are recognized as assets based on the allocated fair value of retained servicing rights on loans sold. Servicing rights are carried at the lower of amortized cost or fair value and are expensed in proportion to, and over the period of, estimated net servicing income. We utilize a discounted cash flow model to determine the value of our servicing rights. The valuation model utilizes mortgage loan prepayment speeds, the remaining life of the mortgage loan pool, delinquency rates, our cost to service loans and other factors to determine the cash flow that we will receive from servicing each grouping of loans. These cash flows are then discounted based on current interest rate assumptions to arrive at the fair value of the right to service those loans. Impairment is evaluated quarterly based on the fair value of the servicing rights, using groupings of the underlying loans classified by interest rates. Any impairment of a grouping is reported as a valuation allowance.
Goodwill: Goodwill results from business acquisitions and represents the excess of the purchase price over the fair value of acquired tangible assets and liabilities and identifiable intangible assets. Goodwill is assessed at least annually for impairment and any such impairment is recognized in the period identified. A more frequent assessment is performed should events or changes in circumstances indicate the carrying value of the goodwill may not be recoverable. We may elect to perform a qualitative assessment for the annual impairment test. If the qualitative assessment indicates it is more likely than not that the fair value of a reporting unit is less than its carrying amount, or if we elect not to perform a qualitative assessment, then we would be required to perform a quantitative test for goodwill impairment. If the estimated fair value of the reporting unit is less than the carrying value, goodwill is impaired and is written down to its estimated fair value.
We performed a qualitative assessment as of October 1, 2021 for which we evaluated the macro and microeconomic conditions, industry and market conditions, financial performance, and our underlying stock performance. We concluded it was more likely than not our fair value was greater than its carrying amount at the end of the period; therefore, no further testing was required. Due to stressed economic and market conditions throughout 2020, we assessed goodwill for impairment as of March 31, 2020, June 30, 2020, September 30, 2020, and October 1, 2020. No impairments were recorded in 2021 or 2020.
F-5
Table of Contents
INTRODUCTION
This Management’s Discussion and Analysis should be read in conjunction with the consolidated financial statements contained in this Annual Report. This discussion provides information about the consolidated financial condition and results of operations of Mercantile Bank Corporation and its consolidated subsidiary, Mercantile Bank (“our bank”), and Mercantile Insurance Center, Inc. (“our insurance company”), a subsidiary of our bank. Unless the text clearly suggests otherwise, references to “us,” “we,” “our,” or “the company” include Mercantile Bank Corporation and its wholly-owned subsidiaries referred to above.
CORONAVIRUS PANDEMIC
There remains a significant amount of stress and uncertainty across national and global economies due to the ongoing pandemic of coronavirus disease 2019 (“Covid-19”) caused by severe acute respiratory syndrome coronavirus 2 (the “Coronavirus Pandemic”). This uncertainty is heightened as certain geographic areas continue to experience surges in Covid-19 cases and governments at all levels continue to react to changes in circumstances, including supply chain disruptions and inflationary pressures.
The Coronavirus Pandemic is a highly unusual, unprecedented and evolving public health and economic crisis and may have a material negative impact on our financial condition and results of operations. We continue to occupy an asset-sensitive position, whereby interest rate environments characterized by numerous and/or high magnitude interest rate reductions have had a negative impact on our net interest income and net income. Additionally, the consequences of the unprecedented economic impact of the Coronavirus Pandemic may produce declining asset quality, reflected by a higher level of loan delinquencies and loan charge-offs, as well as downgrades of commercial lending relationships, which may necessitate additional provisions for our allowance and reduced net income.
The following section summarizes the primary measures that directly impact us and our customers.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Paycheck Protection Program |
The Paycheck Protection Program (“PPP”) reflected a substantial expansion of the Small Business Administration’s 100% guaranteed 7(a) loan program. The CARES Act authorized up to $350 billion in loans to businesses with fewer than 500 employees, including non-profit organizations, tribal business concerns, self-employed and individual contractors. The PPP provided 100% guaranteed loans to cover specific operating costs. PPP loans are eligible to be forgiven based upon certain criteria. In general, the amount of the loan that is forgivable is the sum of the payroll costs, interest payments on mortgages, rent and utilities incurred or paid by the business during a prescribed period beginning on the loan origination date. Any remaining balance after forgiveness is maintained at the 100% guarantee for the duration of the loan. The interest rate on the loan is fixed at 1.00%, with the financial institution receiving a loan origination fee from the Small Business Administration. The loan origination fees, net of the direct origination costs, are accreted into interest income on loans using the level yield methodology. The program ended on August 8, 2020. We originated approximately 2,200 loans aggregating $554 million. As of December 31, 2021, we recorded forgiveness transactions on all but ten loans aggregating $1.3 million. Net loan origination fees of $3.7 million were recorded during 2021.
The Consolidated Appropriations Act, 2021 authorized an additional $284 billion in Second Draw PPP loans (“Second Draw”). The program ended on May 31, 2021. Under the Second Draw, we originated approximately 1,200 loans aggregating $208 million. As of December 31, 2021, we recorded forgiveness transactions on about 1,000 loans aggregating $169 million. Net loan origination fees of $7.1 million were recorded during 2021.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Individual Economic Impact Payments |
The Internal Revenue Service has made three rounds of Individual Economic Impact Payments via direct deposit or mailed checks. In general, and subject to adjusted gross income limitations, qualifying individuals have received payments of $1,200 in April 2020, $600 in January 2021 and $1,400 in March 2021.
F-6
Table of Contents
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Troubled Debt Restructuring Relief |
From March 1, 2020 through 60 days after the end of the National Emergency (or December 31, 2020 if earlier), a financial institution may elect to suspend GAAP principles and regulatory determinations with respect to loan modifications related to Covid-19 that would otherwise be categorized as troubled debt restructurings. Banking agencies must defer to the financial institution’s election. We elected to suspend GAAP principles and regulatory determinations as permitted. The Consolidated Appropriations Act, 2021 extended the suspension date to January 1, 2022.
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ● | Current Expected Credit Loss Methodology Delay |
Financial institutions are not required to comply with the CECL methodology requirements from the enactment date of the CARES Act until the earlier of the end of the National Emergency or December 31, 2020. We elected to postpone CECL adoption as permitted. The Consolidated Appropriations Act, 2021 extended the adoption deferral date to January 1, 2022.
In early April 2020, in response to the early stages of the Coronavirus Pandemic and its pervasive impact across the economy and financial markets, we developed internal programs of loan payment deferments for commercial and retail borrowers. For commercial borrowers, we offered 90-day (three payments) interest only amendments as well as 90-day (three payments) principal and interest payment deferments. Under the latter program, borrowers were extended a 12-month single payment note at 0% interest in an amount equal to three payments, with loan proceeds used to make the scheduled payments. The single payment notes received a loan grade equal to the loan grade of each respective borrowing relationship. Certain of our commercial loan borrowers subsequently requested and received an additional 90-day (three payments) interest only amendment or 90-day (three payments) principal and interest payment deferment. Under the latter program, the amount equal to the three payments was added to the original deferment note which had nine months remaining to maturity; however, the original 0% interest rate was modified to equal the rate associated with each borrower’s traditional lending relationship with us for the remainder of the term. At the peak of activity in mid-2020, nearly 750 borrowers with loan balances aggregating $719 million participated in the commercial loan deferment program. As of December 31, 2021, we had no loans in the commercial loan deferment program.
For retail borrowers, we offered 90-day (three payments) principal and interest payment deferments, with deferred amounts added to the end of the loan. As of September 30, 2020, we had processed 260 principal and interest payment deferments with loan balances totaling $23.8 million. As of December 31, 2021, only eight borrowers with loan balances aggregating $0.4 million remained in the retail loan payment deferment program.
FINANCIAL OVERVIEW
We recorded net income of $59.0 million, or $3.69 per basic and diluted share, for 2021, compared to net income of $44.1 million, or $2.71 per basic and diluted share, for 2020. Costs and a charitable contribution related to the formation and initial funding of The Mercantile Bank Foundation decreased net income during 2021 by $3.2 million, or $0.20 per diluted share. Excluding these costs, diluted earnings per share increased $1.18, or over 43%, during 2021 compared to 2020.
Commercial loans increased $156 million during 2021, reflecting the combined net growth of core commercial loans and net activity under the PPP. Core commercial loans increased $481 million, or almost 20% during 2021, while PPP loans declined $325 million, comprised of $209 million in Second Draw PPP loans extended and $534 million in forgiveness transactions. As a percentage of total core commercial loans, commercial and industrial loans and owner occupied commercial real estate (“CRE”) loans combined equaled 57.1% at December 31, 2021, compared to 53.9% at year-end 2020. The new commercial loan pipeline remains strong, and at December 31, 2021, we had $182 million in unfunded loan commitments on commercial construction and development loans that are in the construction phase.
The overall quality of our loan portfolio remains strong, with nonperforming loans equaling 0.07% of total loans as of December 31, 2021. Accruing loans past due 30 to 89 days remain very low, and we had no foreclosed properties at year-end 2021. Gross loan charge-offs totaled $1.0 million during 2021, while recoveries of prior period loan charge-offs totaled $2.7 million, providing for net loan recoveries of $1.7 million, or 0.05% for the year.
F-7
Table of Contents
We recorded a negative loan loss provision expense of $4.3 million during 2021, compared to a provision expense of $14.1 million during 2020. The negative provision expense recorded during 2021 primarily reflects reduced allowance allocations associated with the economic and business conditions environmental factor, depicting improvement in both current and forecasted economic conditions, and the recording of net loan recoveries, which combined more than offset required allowance allocations necessitated by the strong net core commercial loan growth. The economic and business conditions environmental factor was upgraded during both the second and fourth quarters of 2021, resulting in an aggregate allowance reduction of $7.3 million related to these factors. The relatively large provision expense recorded during 2020 primarily reflected the onset of stressed conditions related to the Coronavirus Pandemic, including two separate downgrades of the economic and business conditions environmental factor, the introduction of the Covid-19 pandemic environmental factor to address the unique challenges and uncertainties associated with the Coronavirus Pandemic, and certain commercial loan downgrades.
Interest-earning balances, primarily consisting of funds deposited at the Federal Reserve Bank of Chicago, are used to manage daily liquidity needs and interest rate risk sensitivity. During 2021, the average balance of these funds equaled $671 million, or 14.9% of average earning assets, compared to $357 million, or 9.2% of average earning assets, during 2020. Typically, we maintain our interest-earning balances at approximately $75 million, or about 2% of average earning assets. The elevated levels during 2021 and 2020 primarily reflect increased local deposits stemming from federal government stimulus programs and reduced business and consumer investing and spending. The excess level of interest-earning balances had a negative impact of approximately 40 basis points on our 2021 net interest margin.
Total deposits increased $672 million during 2021, and are up $1.4 billion since year-end 2019, equating to growth rates of almost 20% and over 51%, respectively. Growth in noninterest-bearing checking accounts comprised about 38% of the growth in 2021, and approximately 54% of the growth since year-end 2019.
Net interest income increased $1.8 million during 2021 compared to 2020. Both interest income and interest expense were impacted during 2021 by the Federal Open Market Committee’s (“FOMC”) federal funds rate cuts totaling 150 basis points in March 2020 and a historically low interest rate environment since that time; however, growth in earning assets, especially core commercial loans, and income associated with the PPP, has provided for the increase in net interest income. Interest income declined $4.8 million during 2021 compared to 2020, while interest expense was down $6.6 million during the same time periods.
Noninterest income was $56.2 million during 2021, compared to $45.2 million during 2020. The improved level mainly resulted from ongoing strength in our mortgage banking function and fee income generated from a commercial lending interest rate swap program that was introduced in late 2020. In addition, a gain of $1.1 million was recognized from the sale of a branch during 2021.
Noninterest expense was $111 million during 2021, compared to $98.5 million during 2020. Growth in salary expense, in large part reflecting merit and market adjustments, totaled $2.4 million in 2021. Expense associated with our bonus and stock-based compensation programs increased $2.8 million in 2021, primarily reflecting the strong 2021 operating performance. Health insurance costs were up $1.1 million in 2021, generally reflecting the Coronavirus Pandemic environment.
FINANCIAL CONDITION
Our total assets increased $820 million during 2021, and totaled $5.26 billion as of December 31, 2021. Total loans increased $260 million, interest-earning deposits were up $353 million and securities available for sale increased $205 million. Total deposits increased $672 million, securities sold under agreements to repurchase (“sweep accounts”) were up $79.1 million, and net proceeds from the issuance of subordinated notes totaled $73.6 million. In large part, increased local deposits exceeded growth in the loan and securities portfolios, with the excess funds maintained with the Federal Reserve Bank of Chicago.
Earning Assets
Average earning assets equaled 93.9% of average total assets during 2021, compared to 93.5% during 2020. The loan portfolio continued to comprise a majority of earning assets, followed by interest-earning deposits and securities. Average total loans equaled 73.7% of average earning assets during 2021, compared to 81.9% in 2020, while average interest-earning deposits and average securities comprised 14.9% and 11.4% of average earning assets during 2021 and 9.2% and 8.9% during 2020, respectively.
F-8
Table of Contents
Our loan portfolio has historically been primarily comprised of commercial loans. Commercial loans increased $156 million during 2021, and at December 31, 2021 totaled $2.95 billion, or 85.4% of our loan portfolio. As of December 31, 2020, the commercial loan portfolio comprised 87.5% of total loans. The increase in commercial loans reflects the combined net growth of core commercial loans and net activity under the PPP. Core commercial loans increased $481 million, or almost 20% during 2021, while PPP loans declined $325 million, comprised of $209 million in Second Draw PPP loans extended and $534 million in forgiveness transactions. Core commercial and industrial loans increased $317 million, non-owner occupied CRE loans grew $110 million, owner occupied CRE loans were up $35.8 million and multi-family and residential rental loans increased $30.5 million, while vacant land, land development and residential construction loans declined $11.8 million. As a percentage of total core commercial loans, commercial and industrial loans and owner occupied CRE loans combined equaled 57.1% at December 31, 2021, compared to 53.9% at year-end 2020. We believe our commercial loan portfolio remains well diversified.
As of December 31, 2021, availability on commercial construction and development loans that are in the construction phase totaled $182 million, with most of the funds expected to be drawn over the next 12 to 18 months. Our current pipeline reports indicate continued strong commercial loan funding opportunities in future periods, including $212 million in new lending commitments, a majority of which we expect to be accepted and funded over the next 12 to 18 months. Our commercial lenders also report additional opportunities they are currently discussing with existing borrowers and potential new customers. We remain committed to prudent underwriting standards that provide for an appropriate yield and risk relationship, as well as concentration limits we have established within our commercial loan portfolio. Usage of existing commercial lines of credit was relatively stable during 2021 at approximately 40%, compared to our historical average of about 50% prior to the Coronavirus Pandemic.
Residential mortgage loans increased $105 million during 2021, totaling $443 million, or 12.8% of total loans, at December 31, 2021. As of December 31, 2020, the residential mortgage portfolio comprised 10.6% of total loans. Activity within the residential mortgage loan function remained very active throughout 2021, primarily reflecting refinance transactions spurred by low residential mortgage loan rates, strength in home purchase activity, and the continuing success of strategic initiatives that have been implemented over the past several years to gain market share and increase production. We originated $952 million in residential mortgage loans during 2021, compared to $864 million in 2020, an increase of over 10%. The production composition during 2021 was split almost evenly between refinance and purchase transactions, compared to 2020 when approximately 66% of production was comprised of refinance transactions. Residential mortgage loans originated for sale, generally consisting of longer-term fixed rate residential mortgage loans, totaled $644 million during 2021, or about 68% of the total residential mortgage loans originated, compared to approximately 78% in 2020. Residential mortgage loans originated not sold are generally comprised of adjustable rate residential mortgage loans. We remain pleased with the results of our strategic initiatives associated with the growth of our residential mortgage banking operation over the past few years, and remain optimistic that origination volumes will continue to be solid in future periods.
Other consumer-related loans declined $1.1 million during 2021, and at December 31, 2021 totaled $60.5 million, or 1.8% of total loans. As of December 31, 2020, the other consumer-related loan portfolio comprised 1.9% of total loans. We expect this loan portfolio segment to decline in dollar amount and as a percent of total loans in future periods as scheduled principal payments exceed origination volumes.
F-9
Table of Contents
The following table summarizes our loan portfolio:
| 12/31/21 | 12/31/20 | 12/31/19 | 12/31/18 | 12/31/17 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial: | |||||||||||||||||||
| Commercial & Industrial * | $ | 1,137,419,000 | $ | 1,145,423,000 | $ | 846,551,000 | $ | 822,723,000 | $ | 753,764,000 | |||||||||
| Land Development & Construction | 43,239,000 | 55,055,000 | 56,119,000 | 44,885,000 | 29,873,000 | ||||||||||||||
| Owner Occupied Commercial Real Estate | 565,758,000 | 529,953,000 | 579,003,000 | 548,619,000 | 526,328,000 | ||||||||||||||
| Non-Owner Occupied Commercial Real Estate | 1,027,415,000 | 917,436,000 | 835,346,000 | 816,282,000 | 791,685,000 | ||||||||||||||
| Multi-Family & Residential Rental | 176,593,000 | 146,095,000 | 124,525,000 | 127,597,000 | 101,918,000 | ||||||||||||||
| Total Commercial | 2,950,424,000 | 2,793,962,000 | 2,441,544,000 | 2,360,106,000 | 2,203,568,000 | ||||||||||||||
| Retail: | |||||||||||||||||||
| 1-4 Family Mortgages | 442,547,000 | 337,888,000 | 334,771,000 | 307,540,000 | 254,559,000 | ||||||||||||||
| Home Equity & Other Consumer Loans | 60,488,000 | 61,620,000 | 75,374,000 | 85,439,000 | 100,425,000 | ||||||||||||||
| Total Retail | 503,035,000 | 399,508,000 | 410,145,000 | 392,979,000 | 354,984,000 | ||||||||||||||
| Total Loans | $ | 3,453,459,000 | $ | 3,193,470,000 | $ | 2,851,689,000 | $ | 2,753,085,000 | $ | 2,558,552,000 |
(*) For December 31, 2021, and December 31, 2020, includes $40.1 million and $365 million in loans originated under the Paycheck Protection Program, respectively.
The following table presents total loans outstanding as of December 31, 2021, according to scheduled repayments of principal on fixed rate loans and repricing frequency on variable rate loans. Floating rate commercial loans that are currently at interest rate floors, representing approximately 50% of total commercial loans at year-end 2021, are treated as fixed rate loans and are reflected using maturity date and not repricing frequency.
| Less Than | One Through | More Than | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| One Year | Five Years | Five Years | Total | ||||||||||||
| Construction and land development | $ | 60,436,000 | $ | 139,781,000 | $ | 106,976,000 | $ | 307,193,000 | |||||||
| Real estate - residential properties | 42,264,000 | 112,963,000 | 309,114,000 | 464,341,000 | |||||||||||
| Real estate - multi-family properties | 24,181,000 | 20,868,000 | 57,363,000 | 102,412,000 | |||||||||||
| Real estate - commercial properties | 409,129,000 | 796,853,000 | 224,031,000 | 1,430,013,000 | |||||||||||
| Commercial and industrial | 662,221,000 | 368,338,000 | 103,655,000 | 1,134,214,000 | |||||||||||
| Consumer | 1,735,000 | 12,958,000 | 593,000 | 15,286,000 | |||||||||||
| Total loans | $ | 1,199,966,000 | $ | 1,451,761,000 | $ | 801,732,000 | $ | 3,453,459,000 | |||||||
| Fixed rate loans | $ | 530,975,000 | $ | 1,356,949,000 | $ | 579,573,000 | $ | 2,467,497,000 | |||||||
| Floating rate loans | 668,991,000 | 94,812,000 | 222,159,000 | 985,962,000 | |||||||||||
| Total loans | $ | 1,199,966,000 | $ | 1,451,761,000 | $ | 801,732,000 | $ | 3,453,459,000 |
F-10
Table of Contents
Our credit policies establish guidelines to manage credit risk and asset quality. These guidelines include loan review and early identification of problem loans to provide effective loan portfolio administration. The credit policies and procedures are meant to minimize the risk and uncertainties inherent in lending. In following these policies and procedures, we must rely on estimates, appraisals and evaluations of loans and the possibility that changes in these could occur quickly because of changing economic conditions. Identified problem loans, which exhibit characteristics (financial or otherwise) that could cause the loans to become nonperforming or require restructuring in the future, are included on the internal loan watch list. Senior management and the Board of Directors review this list regularly. Market value estimates of collateral on impaired loans, as well as on foreclosed and repossessed assets, are reviewed periodically; however, we have a process in place to monitor whether value estimates at each quarter-end are reflective of current market conditions. Our credit policies establish criteria for obtaining appraisals and determining internal value estimates. We may also adjust outside and internal valuations based on identifiable trends within our markets, such as recent sales of similar properties or assets, listing prices and offers received. In addition, we may discount certain appraised and internal value estimates to address distressed market conditions.
Nonperforming assets, comprised of nonaccrual loans, loans past due 90 days or more and accruing interest and foreclosed properties, totaled $2.5 million (0.1% of total assets) as of December 31, 2021, compared to $4.1 million (0.1% of total assets) as of December 31, 2020. The volume of nonperforming assets has remained under 0.3% of total assets since year-end 2015, and under 0.1% over the past three years. Given the low level of nonperforming loans and accruing loans 30 to 89 days delinquent, combined with a relatively steady level of watch list credits and what we believe are strong credit administration practices, we are pleased with the overall quality of the loan portfolio.
The following tables provide a breakdown of nonperforming assets by property type:
| NONPERFORMING LOANS | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12/31/21 | 12/31/20 | 12/31/19 | 12/31/18 | 12/31/17 | |||||||||||||||
| Residential Real Estate: | |||||||||||||||||||
| Land Development | $ | 32,000 | $ | 35,000 | $ | 34,000 | $ | 0 | $ | 0 | |||||||||
| Construction | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| Owner Occupied / Rental | 1,768,000 | 2,519,000 | 2,104,000 | 3,157,000 | 3,381,000 | ||||||||||||||
| 1,800,000 | 2,554,000 | 2,138,000 | 3,157,000 | 3,381,000 | |||||||||||||||
| Commercial Real Estate: | |||||||||||||||||||
| Land Development | 0 | 0 | 0 | 0 | 35,000 | ||||||||||||||
| Construction | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| Owner Occupied | 0 | 619,000 | 134,000 | 950,000 | 2,241,000 | ||||||||||||||
| Non-Owner Occupied | 0 | 22,000 | 0 | 0 | 0 | ||||||||||||||
| 0 | 641,000 | 134,000 | 950,000 | 2,276,000 | |||||||||||||||
| Non-Real Estate: | |||||||||||||||||||
| Commercial Assets | 662,000 | 172,000 | 0 | 17,000 | 1,444,000 | ||||||||||||||
| Consumer Assets | 6,000 | 17,000 | 12,000 | 17,000 | 42,000 | ||||||||||||||
| 668,000 | 189,000 | 12,000 | 34,000 | 1,486,000 | |||||||||||||||
| Total | $ | 2,468,000 | $ | 3,384,000 | $ | 2,284,000 | $ | 4,141,000 | $ | 7,143,000 |
F-11
Table of Contents
| OTHER REAL ESTATE OWNED & REPOSSESSED ASSETS | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12/31/21 | 12/31/20 | 12/31/19 | 12/31/18 | 12/31/17 | |||||||||||||||
| Residential Real Estate: | |||||||||||||||||||
| Land Development | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | |||||||||
| Construction | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| Owner Occupied / Rental | 0 | 88,000 | 260,000 | 398,000 | 193,000 | ||||||||||||||
| 0 | 88,000 | 260,000 | 398,000 | 193,000 | |||||||||||||||
| Commercial Real Estate: | |||||||||||||||||||
| Land Development | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| Construction | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| Owner Occupied | 0 | 613,000 | 192,000 | 413,000 | 2,031,000 | ||||||||||||||
| Non-Owner Occupied | 0 | 0 | 0 | 0 | 36,000 | ||||||||||||||
| 0 | 613,000 | 192,000 | 413,000 | 2,067,000 | |||||||||||||||
| Non-Real Estate: | |||||||||||||||||||
| Commercial Assets | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| Consumer Assets | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| 0 | 0 | 0 | 0 | 0 | |||||||||||||||
| Total | $ | 0 | $ | 701,000 | $ | 452,000 | $ | 811,000 | $ | 2,260,000 |
The following tables provide a reconciliation of nonperforming assets:
| NONPERFORMING LOANS RECONCILIATION | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||||
| Beginning balance | $ | 3,384,000 | $ | 2,284,000 | $ | 4,141,000 | $ | 7,143,000 | $ | 5,939,000 | ||||||||||
| Additions | 1,187,000 | 3,361,000 | 698,000 | 2,909,000 | 7,604,000 | |||||||||||||||
| Returns to performing status | (165,000 | ) | (105,000 | ) | (126,000 | ) | (175,000 | ) | (232,000 | ) | ||||||||||
| Principal payments | (1,711,000 | ) | (1,701,000 | ) | (2,140,000 | ) | (5,028,000 | ) | (4,234,000 | ) | ||||||||||
| Loan charge-offs | (227,000 | ) | (455,000 | ) | (289,000 | ) | (708,000 | ) | (1,934,000 | ) | ||||||||||
| Total | $ | 2,468,000 | $ | 3,384,000 | $ | 2,284,000 | $ | 4,141,000 | $ | 7,143,000 |
| OTHER REAL ESTATE OWNED & REPOSSESSED ASSETS RECONCILIATION | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||||
| Beginning balance | $ | 701,000 | $ | 452,000 | $ | 811,000 | $ | 2,260,000 | $ | 469,000 | ||||||||||
| Additions | 30,000 | 758,000 | 462,000 | 1,114,000 | 4,401,000 | |||||||||||||||
| Sale proceeds | (397,000 | ) | (485,000 | ) | (792,000 | ) | (2,380,000 | ) | (677,000 | ) | ||||||||||
| Valuation write-downs | (334,000 | ) | (24,000 | ) | (29,000 | ) | (183,000 | ) | (1,933,000 | ) | ||||||||||
| Total | $ | 0 | $ | 701,000 | $ | 452,000 | $ | 811,000 | $ | 2,260,000 |
Gross loan charge-offs totaled $1.0 million during 2021, while recoveries of prior period loan charge-offs totaled $2.7 million, providing for net loan recoveries of $1.7 million, or 0.05% of average total loans. We continue our collection efforts on charged-off loans, and expect to record recoveries in future periods; however, given the nature of these efforts, it is not practical to forecast the dollar amount and timing of the recoveries.
F-12
Table of Contents
The following table summarizes changes in the allowance for the past five years. For the years 2019, 2018, and 2017, presented loan and allowance data are reflective of only originated loans and the allowance for originated loans. We terminated the application of purchase accounting associated with our merger with Firstbank effective January 1, 2020.
| 2021 | 2020 | 2019 | 2018 | 2017 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Loans outstanding at year-end | $ | 3,453,459,000 | $ | 3,193,470,000 | $ | 2,609,747,000 | $ | 2,451,324,000 | $ | 2,167,404,000 | ||||||||||
| Daily average balance of loans outstanding during the year | $ | 3,324,612,000 | $ | 3,190,742,000 | $ | 2,575,819,000 | $ | 2,291,901,000 | $ | 2,052,534,000 | ||||||||||
| Balance of allowance for loans at beginning of year (*) | $ | 37,967,000 | $ | 23,889,000 | $ | 21,554,000 | $ | 19,133,000 | $ | 17,868,000 | ||||||||||
| Loans charged-off: | ||||||||||||||||||||
| Commercial, financial and agricultural | (909,000 | ) | (614,000 | ) | (455,000 | ) | (367,000 | ) | (2,272,000 | ) | ||||||||||
| Construction and land development | 0 | 0 | 0 | (61,000 | ) | (20,000 | ) | |||||||||||||
| Residential real estate | (92,000 | ) | (129,000 | ) | (361,000 | ) | (551,000 | ) | (687,000 | ) | ||||||||||
| Instalment loans to individuals | (43,000 | ) | (96,000 | ) | (67,000 | ) | (210,000 | ) | (204,000 | ) | ||||||||||
| Total charge-offs | (1,044,000 | ) | (839,000 | ) | (883,000 | ) | (1,189,000 | ) | (3,183,000 | ) | ||||||||||
| Recoveries of previously charged-off loans: | ||||||||||||||||||||
| Commercial, financial and agricultural | 1,537,000 | 488,000 | 302,000 | 1,757,000 | 1,445,000 | |||||||||||||||
| Construction and land development | 92,000 | 0 | 24,000 | 832,000 | 129,000 | |||||||||||||||
| Residential real estate | 1,036,000 | 314,000 | 239,000 | 531,000 | 131,000 | |||||||||||||||
| Instalment loans to individuals | 75,000 | 65,000 | 63,000 | 90,000 | 102,000 | |||||||||||||||
| Total recoveries | 2,740,000 | 867,000 | 628,000 | 3,210,000 | 1,807,000 | |||||||||||||||
| Net loan (charge-offs) recoveries | 1,696,000 | 28,000 | (255,000 | ) | 2,021,000 | (1,376,000 | ) | |||||||||||||
| Provision for loan losses | (4,300,000 | ) | 14,050,000 | 1,867,000 | 400,000 | 2,641,000 | ||||||||||||||
| Balance of allowance for loans at end of year | $ | 35,363,000 | $ | 37,967,000 | $ | 23,166,000 | $ | 21,554,000 | $ | 19,133,000 | ||||||||||
| Ratio of net loan (charge-offs) recoveries to average loans outstanding during the year | 0.05 | % | 0.01 | % | (0.01 | )% | (0.09 | )% | (0.07 | )% | ||||||||||
| Ratio of allowance to loans outstanding at year-end | 1.02 | % | 1.18 | % | 0.89 | % | 0.88 | % | 0.88 | % |
(*) For the December 31, 2020 column, the balance of allowance for loans at beginning of year includes the December 31, 2019 balance of the allowance for acquired loans.
F-13
Table of Contents
The following table illustrates the breakdown of the allowance for loans balance by loan type (dollars in thousands) and of the total loan portfolio (in percentages). For the years 2019, 2018, and 2017, presented loan and allowance data are reflective of only originated loans and the allowance for originated loans. We terminated the application of purchase accounting associated with our merger with Firstbank effective January 1, 2020.
| 12/31/21 | 12/31/20 | 12/31/19 | 12/31/18 | 12/31/17 | ||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount | Loan Portfolio | Amount | Loan Portfolio | Amount | Loan Portfolio | Amount | Loan Portfolio | Amount | Loan Portfolio | |||||||||||||||||||||||||||||||
| Commercial, financial and agricultural | $ | 30,224 | 77.3 | % | $ | 33,235 | 79.6 | % | $ | 20,599 | 76.0 | % | $ | 19,228 | 86.7 | % | $ | 15,616 | 77.8 | % | ||||||||||||||||||||
| Construction and land development | 2,324 | 8.9 | 813 | 7.2 | 340 | 9.0 | 270 | 2.0 | 1,260 | 7.6 | ||||||||||||||||||||||||||||||
| Residential real estate | 2,524 | 13.4 | 3,595 | 12.7 | 1,863 | 14.2 | 1,778 | 10.0 | 1,758 | 13.3 | ||||||||||||||||||||||||||||||
| Instalment loans to individuals | 246 | 0.4 | 265 | 0.5 | 294 | 0.8 | 234 | 1.3 | 406 | 1.3 | ||||||||||||||||||||||||||||||
| Unallocated | 45 | 0.0 | 59 | 0.0 | 70 | 0.0 | 44 | 0.0 | 93 | 0.0 | ||||||||||||||||||||||||||||||
| Total | $ | 35,363 | 100.0 | % | $ | 37,967 | 100.0 | % | $ | 23,166 | 100.0 | % | $ | 21,554 | 100.0 | % | $ | 19,133 | 100.0 | % |
The following table depicts the ratio of our allowance to nonperforming loans:
| 12/31/21 | 12/31/20 | 12/31/19 | 12/31/18 | 12/31/17 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ratio of allowance to nonperforming loans | 1,432.9 | % | 1,122.0 | % | 1,045.9 | % | 540.4 | % | 273.0 | % |
The increasing trend of the ratio of our allowance to nonperforming loans over the past several years generally reflects the combined impact of an increased allowance balance and reduction in nonperforming loans.
In each accounting period, we adjust the allowance to the amount we believe is necessary to maintain the allowance at an adequate level. Through the loan review and credit departments, we establish specific portions of the allowance based on specifically identifiable problem loans. The evaluation of the allowance is further based on, but not limited to, consideration of the internally prepared Allowance Analysis, loan loss migration analysis, composition of the loan portfolio, third party analysis of the loan administration processes and portfolio, and general economic conditions.
Financial institutions were not required to comply with the CECL methodology requirements from the enactment date of the CARES Act until the earlier of the end of the President’s declaration of a National Emergency or December 31, 2020. The Consolidated Appropriations Act, 2021, that was enacted in December 2020, provided for a further extension of the required CECL adoption date to January 1, 2022. An economic forecast is a key component of the CECL methodology. As we continued to experience an unprecedented economic environment whereby a sizable portion of the economy had been significantly impacted by government-imposed activity limitations and similar reactions by businesses and individuals, substantial government stimulus was provided to businesses, individuals and state and local governments and financial institutions offered businesses and individuals payment relief options, economic forecasts were regularly revised with no economic forecast consensus. Given the high degree of uncertainty surrounding economic forecasting, we elected to postpone the adoption of CECL until January 1, 2022, and continued to use our incurred loan loss reserve model as permitted through December 31, 2021.
F-14
Table of Contents
The Allowance Analysis applies reserve allocation factors to non-impaired outstanding loan balances, the result of which is combined with specific reserves to calculate an overall allowance amount. For non-impaired commercial loans, reserve allocation factors are based on the loan ratings as determined by our standardized grade paradigms and by loan purpose. Our commercial loan portfolio is segregated into five classes: 1) commercial and industrial loans; 2) vacant land, land development and residential construction loans; 3) owner occupied real estate loans; 4) non-owner occupied real estate loans; and 5) multi-family and residential rental property loans. The reserve allocation factors are primarily based on the historical trends of net loan charge-offs through a migration analysis whereby net loan losses are tracked via assigned grades over various time periods, with adjustments made for environmental factors reflecting the current status of, or recent changes in, items such as: lending policies and procedures; economic conditions; nature and volume of the loan portfolio; experience, ability and depth of management and lending staff; volume and severity of past due, nonaccrual and adversely classified loans; effectiveness of the loan review program; value of underlying collateral; lending concentrations; and other external factors, including competition and regulatory environment.
We established a Covid-19 reserve allocation factor to address the Coronavirus Pandemic and its potential impact on the collectability of the loan portfolio during the second quarter of 2020. The creation of this factor reflected our belief that the traditional nine environmental factors did not sufficiently capture and address the unique circumstances, challenges and uncertainties associated with the Coronavirus Pandemic, which included unprecedented federal government stimulus and interventions, statewide mandatory closures of nonessential businesses and periodic changes to such and our ability to provide payment deferral programs to commercial and retail borrowers without the interjection of troubled debt restructuring accounting rules. We review a myriad of items when assessing this new environmental factor, including virus infection rates, economic outlooks, employment data, business closures, foreclosures, payment deferments and government-sponsored stimulus programs. The Covid-19 reserve factor resulted in a $5.3 million increase to the allowance during 2020, which increased to $6.5 million as of December 31, 2021 given the significant core commercial loan and residential mortgage loan growth during the year.
We recorded a negative loan loss provision expense of $4.3 million during 2021, compared to a provision expense of $14.1 million during 2020. The negative provision expense recorded during 2021 primarily reflects reduced allowance allocations associated with the economic and business conditions environmental factor, depicting improvement in both current and forecasted economic conditions, and the recording of net loan recoveries, which combined more than offset required allowance allocations necessitated by the strong net core commercial loan growth. The economic and business conditions environmental factor was upgraded during both the second and fourth quarters of 2021, resulting in an aggregate allowance reduction of $7.3 million. The relatively large provision expense recorded during 2020 primarily reflected the onset of stressed conditions related to the Coronavirus Pandemic, including two separate downgrades of the economic and business conditions environmental factor, the introduction of the Covid-19 pandemic environmental factor to address the unique challenges and uncertainties associated with the Coronavirus Pandemic, and certain commercial loan downgrades.
Adjustments for specific lending relationships, particularly impaired loans, are made on a case-by-case basis. Non-impaired retail loan reserve allocations are determined in a similar fashion as those for non-impaired commercial loans, except that retail loans are segmented by type of credit and not a grading system. We regularly review the Allowance Analysis and make adjustments periodically based upon identifiable trends and experience.
A migration analysis is completed quarterly to assist us in determining appropriate reserve allocation factors for non-impaired loans. Our migration takes into account various time periods; however, at year-end 2021 we placed most weight on the period starting January 1, 2011 through December 31, 2021. We believe this period represents an appropriate range of economic conditions, and that it provides for an appropriate basis in determining reserve allocation factors given current economic conditions and the general market consensus of economic conditions in the near future. We continue to actively monitor our loan portfolio and assess reserve allocation factors in light of the Coronavirus Pandemic and its impact on the U.S. economic environment and our borrowers in particular.
Although the migration analysis provides an accurate historical accounting of our net loan losses, it is not able to fully account for environmental factors that will also very likely impact the collectability of our loans as of any quarter-end date. Therefore, we incorporate the environmental factors as adjustments to the historical data. Environmental factors include both internal and external items. We believe the most significant internal environmental factor is our credit culture and the relative aggressiveness in assigning and revising commercial loan risk ratings, with the most significant external environmental factor being the assessment of the current economic environment and the resulting implications on our loan portfolio.
F-15
Table of Contents
The primary risk elements with respect to commercial loans are the financial condition of the borrower, the sufficiency of collateral, and the timeliness of scheduled payments. We have a policy of requesting and reviewing periodic financial statements from commercial loan customers, and we have a disciplined and formalized review of the existence of collateral and its value. The primary risk element with respect to each residential real estate loan and consumer loan is the timeliness of scheduled payments. We have a reporting system that monitors past due loans and have adopted policies to pursue creditors’ rights in order to preserve our collateral position.
The allowance for loans equaled $35.4 million as of December 31, 2021, or 1.0% of total loans outstanding. The allowance for loans equaled 1.2% of total loans at year-end 2020. As of December 31, 2021, the allowance for loans was comprised of $34.9 million in general reserves relating to non-impaired loans and $0.5 million in specific allocations on other loans, primarily accruing loans designated as troubled debt restructurings.
Although we believe the allowance is adequate to absorb losses as they arise, there can be no assurance that we will not sustain losses in any given period that could be substantial in relation to, or greater than, the size of the allowance. Troubled debt restructurings totaled $17.5 million at December 31, 2021, consisting of $0.8 million that are on nonaccrual status and $16.7 million that are on accrual status. The latter, while considered and accounted for as impaired loans in accordance with accounting guidelines, is not included in our nonperforming loan totals. Impaired loans with an aggregate carrying value of $0.5 million as of December 31, 2021 had been subject to previous partial charge-offs aggregating $0.5 million over the past eleven years. As of December 31, 2021, there were no specific reserves allocated to impaired loans that had been subject to a previous partial charge-off.
The following table provides a breakdown of our loans categorized as troubled debt restructurings:
| 12/31/21 | 12/31/20 | 12/31/19 | 12/31/18 | 12/31/17 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Performing | $ | 16,728,000 | $ | 23,133,000 | $ | 11,788,000 | $ | 19,223,000 | $ | 6,128,000 | |||||||||
| Nonperforming | 746,000 | 510,000 | 353,000 | 229,000 | 2,434,000 | ||||||||||||||
| Total | $ | 17,474,000 | $ | 23,643,000 | $ | 12,141,000 | $ | 19,452,000 | $ | 8,562,000 |
Securities available for sale increased $205 million during 2021, totaling $593 million as of December 31, 2021. The securities portfolio equaled 11.4% of average earning assets during 2021, compared to 8.9% during 2020. Purchases of U.S. Government agency bonds totaled $218 million during 2021, in part reflecting the reinvestment of proceeds from called U.S. Government agency bonds that totaled $61.9 million. Purchases of U.S. Government agency guaranteed mortgage-backed securities totaled $28.8 million during 2021, consisting of investments in Community Reinvestment Act-qualified securities, in part reflecting the reinvestment of $10.5 million from principal paydowns on U.S. Government agency guaranteed mortgage-backed securities. Purchases of municipal bonds totaled $51.8 million during 2021; proceeds from matured and called municipal bonds totaled $8.0 million. No bonds were sold during 2021. At December 31, 2021, the securities portfolio was comprised of U.S. Government agency bonds (66%), municipal bonds (27%) and U.S. Government agency guaranteed mortgage-backed securities (7%). All of our securities are currently designated as available for sale, and therefore are stated at fair value. The fair value of securities designated as available for sale at December 31, 2021 totaled $593 million, including a net unrealized loss of $4.7 million. We maintain the securities portfolio at levels to provide adequate pledging and secondary liquidity for our daily operations. In addition, the securities portfolio serves a primary interest rate risk management function.
F-16
Table of Contents
The following table reflects the composition of the securities portfolio:
| 12/31/21 | 12/31/20 | 12/31/19 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Carrying | Carrying | Carrying | ||||||||||||||||||||||
| Value | Percent | Value | Percent | Value | Percent | |||||||||||||||||||
| U.S. Government agency debt obligations | $ | 390,371,000 | 65.9 | % | $ | 242,141,000 | 62.5 | % | $ | 186,410,000 | 55.7 | % | ||||||||||||
| Mortgage-backed securities | 41,803,000 | 7.0 | 24,890,000 | 6.4 | 42,470,000 | 12.7 | ||||||||||||||||||
| Municipal general obligations | 137,594,000 | 23.2 | 107,824,000 | 27.9 | 101,079,000 | 30.2 | ||||||||||||||||||
| Municipal revenue bonds | 22,475,000 | 3.8 | 11,992,000 | 3.1 | 4,196,000 | 1.3 | ||||||||||||||||||
| Other investments | 500,000 | 0.1 | 500,000 | 0.1 | 500,000 | 0.1 | ||||||||||||||||||
| Totals | $ | 592,743,000 | 100.0 | % | $ | 387,347,000 | 100.0 | % | $ | 334,655,000 | 100.0 | % |
Federal Home Loan Bank of Indianapolis (“FHLBI”) stock totaled $18.0 million as of December 31, 2021, unchanged from the balance at December 31, 2020. Our investment in FHLBI stock is necessary to engage in their advance and other financing programs. We have regularly received quarterly cash dividends, and we expect a cash dividend will continue to be paid in future quarterly periods.
Market values on our U.S. Government agency bonds, mortgage-backed securities issued or guaranteed by U.S. Government agencies and municipal bonds are determined on a monthly basis with the assistance of a third party vendor. Evaluated pricing models that vary by type of security and incorporate available market data are utilized. Standard inputs include issuer and type of security, benchmark yields, reported trades, broker/dealer quotes and issuer spreads. The market value of certain non-rated securities issued by relatively small municipalities generally located within our markets is estimated at carrying value. We believe our valuation methodology provides for a reasonable estimation of market value, and that it is consistent with the requirements of accounting guidelines. Reference is made to Note 17 of the Notes to Consolidated Financial Statements for additional information.
The following table shows by class of maturities as of December 31, 2021, the amounts and weighted average yields (on a fully taxable-equivalent basis) of investment securities:
| Carrying | Average | |||||||
|---|---|---|---|---|---|---|---|---|
| Value | Yield | |||||||
| Obligations of U.S. Government agencies: | ||||||||
| One year or less | $ | 89,000 | 2.06 | % | ||||
| Over one through five years | 137,646,000 | 0.61 | ||||||
| Over five through ten years | 208,258,000 | 1.30 | ||||||
| Over ten years | 44,378,000 | 1.80 | ||||||
| 390,371,000 | 1.11 | |||||||
| Obligations of states and political subdivisions: | ||||||||
| One year or less | 11,370,000 | 1.92 | ||||||
| Over one through five years | 47,142,000 | 2.03 | ||||||
| Over five through ten years | 77,351,000 | 2.36 | ||||||
| Over ten years | 24,206,000 | 2.35 | ||||||
| 160,069,000 | 2.23 | |||||||
| Mortgage-backed securities | 41,803,000 | 1.85 | ||||||
| Other investments | 500,000 | 3.75 | ||||||
| Totals | $ | 592,743,000 | 1.47 | % |
F-17
Table of Contents
Interest-earning deposit balances, primarily consisting of funds deposited with the Federal Reserve Bank of Chicago, are used to manage daily liquidity needs and interest rate risk sensitivity. The average balance of these funds equaled $671 million, or 14.9% of average earning assets, during 2021, compared to $357 million, or 9.2% of average earning assets, during 2020, and a more typical $115 million, or 3.5% of average earning assets, during 2019. The elevated level during 2021 and 2020 primarily reflects increased local deposits stemming from federal government stimulus programs and reduced business and consumer investing and spending. Although we expect the level of interest-earning deposit balances to gradually decline during 2022, the level will likely remain elevated throughout the year and into 2023.
Non-Earning Assets
Cash and due from bank balances averaged 1.4% of total assets during 2021, similar to the average levels during 2020, and no significant changes are expected in future periods. Net premises and equipment declined $1.7 million during 2021, equaling $57.3 million as of December 31, 2021, or 1.1% of total assets. Increases were recorded during 2021 from remodeling and new lease activities, while declines of a similar total were recorded from the sales of a branch facility (along with the associated loans and deposits) and former branch offices, along with depreciation expense.
We had no foreclosed or repossessed assets at December 31, 2021, compared to $0.7 million at December 31, 2020. Although we expect periodic transfers from loans to foreclosed and repossessed assets in future periods reflecting our collection efforts on certain impaired lending relationships, we believe the strong quality of our loan portfolio will limit any overall increase in, and average balance of, this nonperforming asset category.
Source of Funds
Total deposits increased $672 million during 2021, totaling $4.08 billion as of December 31, 2021. Local deposits increased $695 million, while out-of-area deposits decreased $23.0 million. As a percent of total deposits, out-of-area deposits declined from 1.4% at December 31, 2020 to 0.6% as of year-end 2021. FHLBI advances decreased $20.0 million during 2021, totaling $374 million as of December 31, 2021.
Noninterest-bearing checking accounts and interest-bearing checking accounts increased $245 million and $65.8 million, respectively, during 2021, in large part reflecting federal government stimulus programs, especially the PPP, as well as lower business investing and spending. Money market deposit accounts grew $428 million during 2021, of which $314 million was during the last two quarters. A portion of the growth reflects federal government stimulus programs and lower business and consumer investing and spending; however, we believe a large portion of the growth during the third and fourth quarters, consisting of large additional deposits by several existing account holders, are temporary and will be withdrawn over the next three months to six months. Savings deposits increased $56.3 million, primarily reflecting the impact of federal government stimulus programs and lower consumer investing and spending. Local time deposits decreased $100 million during 2021, in large part reflecting the maturity and withdrawal of funds from certain municipal customers and time deposits that were opened as part of a special time deposit campaign we ran in early 2019. The $23.0 million reduction in out-of-area time deposits during 2021 reflects maturities that were not replaced as the funds were no longer needed.
Total local deposits have increased $1.50 billion since December 31, 2019. Noninterest-bearing checking accounts have grown $753 million during this time period, while interest-bearing checking accounts and money market deposit accounts are up $206 million and $531 million, respectively. The increases in these transactional deposit products largely reflect federal government stimulus programs, especially the PPP, as well as lower business investing and spending. Deposit growth associated with new commercial lending relationships has also been notable. Savings deposits are up $125 million over the past two years, primarily reflecting the impact of federal government stimulus programs and lower consumer investing and spending.
Sweep accounts increased $79.1 million during 2021, totaling $197 million as of December 31, 2021. The aggregate balance of this funding type can be subject to relatively large daily fluctuations given the nature of the customers utilizing this product and the sizable balances that many of the customers maintain. The average balance of sweep accounts equaled $159 million during 2021, with a high balance of $209 million and a low balance of $113 million. Our sweep account program entails transferring collected funds from certain business noninterest-bearing checking accounts to overnight interest-bearing repurchase agreements. Such repurchase agreements are not deposit accounts and are not afforded federal deposit insurance. All of our repurchase agreements are accounted for as secured borrowings.
F-18
Table of Contents
FHLBI advances declined $20.0 million during 2021, reflecting maturities that were not replaced as the funds were no longer needed. FHLBI advances aggregated $374 million as of December 31, 2021. FHLBI advances are primarily used to assist in funding loan demand, as well as playing an integral role in our interest rate risk management program. FHLBI advances are collateralized by residential mortgage loans, first mortgage liens on multi-family residential property loans, first mortgage liens on certain commercial real estate property loans, and substantially all other assets of our bank under a blanket lien arrangement. Our borrowing line of credit at year-end 2021 totaled $889 million, with remaining availability based on collateral of $509 million.
On December 15, 2021, we entered into Subordinated Note Purchase Agreements with certain institutional accredited investors pursuant to which we issued and sold $75.0 million in aggregate principal amount of its 3.25% fixed-to-floating rate subordinated notes (“Notes”). The Notes have a stated maturity of January 30, 2032, are redeemable by us at our option, in whole or in part, on or after January 30, 2027 on any interest payment date at a redemption price of 100% of the principal amount of the Notes being redeemed. The Notes are not subject to redemption at the option of the holder. The Notes will bear interest at a fixed rate of 3.25% per year until January 29, 2027. Commencing on January 30, 2027 and through the stated maturity date of January 30, 2032, the interest rate will reset quarterly at a variable rate equal to the then-current Three-Month Term SOFR plus 212 basis points. On December 15, 2021, we injected $70.0 million of the issuance proceeds to our bank as an increase to equity capital.
On January 14, 2022, we issued an additional $15.0 million of its Notes to certain institutional accredited investors, reflecting an expansion of the $75.0 million issuance completed on December 15, 2021. The additional $15.0 million issuance was completed on the same terms as the prior offering and under the existing indenture. On January 14, 2022, we injected $15.0 million of the issuance proceeds to our bank as an increase to equity capital.
Shareholders’ equity increased $15.0 million during 2021, totaling $457 million as of December 31, 2021. Positively impacting shareholders’ equity was net income of $59.0 million, while negatively affecting shareholders’ equity were cash dividends on our common stock totaling $18.5 million and share repurchases aggregating $21.4 million. Activity relating to the issuance and sale of common stock through various stock-based compensation programs and our dividend reinvestment plan positively impacted shareholders’ equity by a total of $5.1 million. Negatively impacting shareholders’ equity during 2021 was a $9.2 million after-tax decline in the market value of available for sale securities.
RESULTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2021 and 2020
Summary
We recorded net income of $59.0 million, or $3.69 per basic and diluted share, for 2021, compared to net income of $44.1 million, or $2.71 per basic and diluted share, for 2020. Costs and a charitable contribution related to the formation and initial funding of The Mercantile Bank Foundation decreased net income during 2021 by approximately $3.2 million, or $0.20 per diluted share. Excluding the impacts of these transactions, diluted earnings per share increased $1.18, or 43.5%, during 2021 compared to 2020.
The higher level of net income during 2021 compared to 2020 resulted from a lower provision for loan losses and increased noninterest income and net interest income, which more than offset higher noninterest expense. A negative loan loss provision expense was recorded during 2021, primarily reflecting reduced allocations associated with the economic and business conditions environmental factor and the recording of net loan recoveries during the year. Growth in noninterest income during 2021 mainly reflected an increased level of fee income generated from an interest rate swap program that was introduced during the fourth quarter of 2020. Increases in all other key fee income categories also contributed to the higher level of noninterest income. The increase in net interest income during 2021 resulted from the positive impact of earning asset growth, which more than offset the negative impact of a lower net interest margin. Noninterest expense increased in 2021 compared to 2020 primarily due to higher compensation costs and the previously mentioned formation expenses and initial funding contribution associated with The Mercantile Bank Foundation.
F-19
Table of Contents
The following table shows some of the key performance and equity ratios for the years ended December 31, 2021 and 2020:
| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Return on average assets | 1.23 | % | 1.07 | % | ||||
| Return on average shareholders’ equity | 13.11 | % | 10.32 | % | ||||
| Average shareholders’ equity to average assets | 9.38 | % | 10.34 | % |
Net Interest Income
Net interest income, the difference between revenue generated from earning assets and the interest cost of funding those assets, is our primary source of earnings. Interest income (adjusted for tax-exempt income) and interest expense totaled $144 million and $19.4 million during 2021, respectively, providing for net interest income of $124 million. During 2020, interest income and interest expense equaled $149 million and $26.1 million, respectively, providing for net interest income of $122 million. In comparing 2021 with 2020, interest income decreased 3.2%, interest expense was down 25.5%, and net interest income increased 1.5%. The level of net interest income is primarily a function of asset size, as the weighted average interest rate received on earning assets is greater than the weighted average interest cost of funding sources; however, factors such as types and levels of assets and liabilities, the interest rate environment, interest rate risk, asset quality, liquidity, and customer behavior also impact net interest income as well as the net interest margin.
The $1.8 million increase in net interest income in 2021 compared to 2020 resulted from a higher level of average earning assets, which more than offset a decreased net interest margin. During 2021, the net interest margin equaled 2.76%, down from 3.17% during 2020 due to a lower yield on average earning assets, which more than offset a reduction in the cost of funds. During 2021, earning assets averaged $4.51 billion, representing an increase of $643 million, or 16.6%, from the $3.87 billion average during 2020. Average interest-earning deposits increased $315 million, average securities were up $170 million, and average loans increased $158 million. The decreased yield on average earning assets mainly resulted from a change in earning asset mix, reflecting an increase in low-yielding interest-earning deposits. A significant volume of excess on-balance sheet liquidity, which initially surfaced in the second quarter of 2020 as a result of the Covid-19 environment and persisted during the remainder of 2020 and full year 2021, negatively impacted the yield on average earning assets by 46 basis points and 27 basis points during 2021 and 2020, respectively, and the net interest margin by 39 basis points and 22 basis points during the respective periods. The excess funds, consisting primarily of low-yielding deposits with the Federal Reserve Bank of Chicago, are mainly a product of continuing local deposit growth and PPP loan forgiveness activities. Lower yields on commercial loans and securities also contributed to the decreased yield on average earning assets. The reduced yield on commercial loans primarily resulted from lower interest rates on variable-rate commercial loans resulting from the FOMC significantly decreasing the targeted federal funds rate by 150 basis points in March of 2020, along with the origination of new loans and renewal of maturing loans in the lower interest rate environment. The decreased yield on securities mainly depicted a lower level of accelerated discount accretion on called U.S. Government agency bonds and reduced yields on newly purchased agency bonds, reflecting the declining interest rate environment. The cost of funds declined from 0.67% during 2020 to 0.43% during 2021, primarily due to a change in funding mix, consisting of an increase in lower-costing non-time deposits as a percentage of total funding sources, and decreased rates paid on local time deposits, reflecting the declining interest rate environment.
The following table depicts the average balance, interest earned and paid, and weighted average rate of our assets, liabilities and shareholders’ equity during 2021, 2020 and 2019. The subsequent table also depicts the dollar amount of change in interest income and interest expense of interest-earning assets and interest-bearing liabilities, respectively, segregated between change due to volume and change due to rate. Tax-exempt securities interest income and yield for 2021, 2020 and 2019 have been computed on a tax equivalent basis using a marginal tax rate of 21.0%. Securities interest income was increased by $0.2 million in 2021, 2020 and 2019 for this non-GAAP, but industry standard, adjustment. These adjustments equated to one basis point increases in our net interest margin during all three years.
F-20
Table of Contents
| (Dollars in thousands) | Years ended December 31, | |||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 0 2 1 | 2 0 2 0 | 2 0 1 9 | ||||||||||||||||||||||||||||||||||
| Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | Average Balance | Interest | Average Rate | ||||||||||||||||||||||||||||
| Taxable securities | $ | 390,720 | $ | 5,127 | 1.31 | % | $ | 236,097 | $ | 7,740 | 3.28 | % | $ | 259,221 | $ | 7,919 | 3.05 | % | ||||||||||||||||||
| Tax-exempt securities | 122,748 | 2,626 | 2.14 | 106,935 | 2,538 | 2.37 | 100,291 | 2,471 | 2.46 | |||||||||||||||||||||||||||
| Total securities | 513,468 | 7,753 | 1.51 | 343,032 | 10,278 | 3.00 | 359,512 | 10,390 | 2.89 | |||||||||||||||||||||||||||
| Loans | 3,324,611 | 135,048 | 4.06 | 3,167,065 | 137,399 | 4.34 | 2,844,606 | 145,816 | 5.13 | |||||||||||||||||||||||||||
| Interest-earning deposits | 671,351 | 933 | 0.14 | 356,501 | 876 | 0.25 | 114,527 | 2,371 | 2.07 | |||||||||||||||||||||||||||
| Total earning assets | 4,509,430 | 143,734 | 3.19 | 3,866,598 | 148,553 | 3.84 | 3,318,645 | 158,577 | 4.78 | |||||||||||||||||||||||||||
| Allowance for loan losses | (38,003 | ) | (30,164 | ) | (23,914 | ) | ||||||||||||||||||||||||||||||
| Cash and due from banks | 69,084 | 58,345 | 53,151 | |||||||||||||||||||||||||||||||||
| Other non-earning assets | 260,623 | 238,789 | 213,763 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 4,801,134 | $ | 4,133,568 | $ | 3,561,645 | ||||||||||||||||||||||||||||||
| Interest-bearing checking accounts | $ | 498,119 | $ | 1,469 | 0.29 | % | $ | 392,053 | $ | 1,263 | 0.32 | % | $ | 315,735 | $ | 529 | 0.17 | % | ||||||||||||||||||
| Savings deposits | 378,312 | 146 | 0.04 | 297,825 | 185 | 0.06 | 276,852 | 319 | 0.12 | |||||||||||||||||||||||||||
| Money market accounts | 756,715 | 1,617 | 0.21 | 542,967 | 1,968 | 0.36 | 485,044 | 5,664 | 1.17 | |||||||||||||||||||||||||||
| Time deposits | 472,925 | 5,882 | 1.24 | 590,421 | 11,568 | 1.96 | 644,904 | 14,752 | 2.29 | |||||||||||||||||||||||||||
| Total interest-bearing deposits | 2,106,071 | 9,114 | 0.43 | 1,823,266 | 14,984 | 0.82 | 1,722,535 | 21,264 | 1.23 | |||||||||||||||||||||||||||
| Short-term borrowings | 158,855 | 170 | 0.11 | 137,658 | 173 | 0.13 | 106,630 | 295 | 0.28 | |||||||||||||||||||||||||||
| Federal Home Loan Bank advances | 392,575 | 8,177 | 2.08 | 386,896 | 8,571 | 2.22 | 369,688 | 8,977 | 2.43 | |||||||||||||||||||||||||||
| Other borrowings | 52,984 | 1,971 | 3.72 | 49,792 | 2,339 | 4.70 | 49,427 | 3,267 | 6.61 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | 2,710,485 | 19,432 | 0.72 | 2,397,612 | 26,067 | 1.09 | 2,248,280 | 33,803 | 1.50 | |||||||||||||||||||||||||||
| Checking accounts | 1,620,480 | 1,291,542 | 902,180 | |||||||||||||||||||||||||||||||||
| Other liabilities | 19,998 | 16,909 | 16,272 | |||||||||||||||||||||||||||||||||
| Total liabilities | 4,350,963 | 3,706,063 | 3,166,732 | |||||||||||||||||||||||||||||||||
| Average equity | 450,171 | 427,505 | 394,913 | |||||||||||||||||||||||||||||||||
| Total liabilities and equity | $ | 4,801,134 | $ | 4,133,568 | $ | 3,561,645 | ||||||||||||||||||||||||||||||
| Net interest income | $ | 124,302 | $ | 122,486 | $ | 124,774 | ||||||||||||||||||||||||||||||
| Rate spread | 2.47 | % | 2.75 | % | 3.28 | % | ||||||||||||||||||||||||||||||
| Net interest margin | 2.76 | % | 3.17 | % | 3.76 | % |
F-21
Table of Contents
| Years ended December 31, | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 over 2020 | 2020 over 2019 | |||||||||||||||||||||||
| Total | Volume | Rate | Total | Volume | Rate | |||||||||||||||||||
| Increase (decrease) in interest income | ||||||||||||||||||||||||
| Taxable securities | $ | (2,613,000 | ) | $ | 3,482,000 | $ | (6,095,000 | ) | $ | (179,000 | ) | $ | (735,000 | ) | $ | 556,000 | ||||||||
| Tax exempt securities | 88,000 | 353,000 | (265,000 | ) | 67,000 | 160,000 | (93,000 | ) | ||||||||||||||||
| Loans | (2,351,000 | ) | 6,644,000 | (8,995,000 | ) | (8,417,000 | ) | 15,451,000 | (23,868,000 | ) | ||||||||||||||
| Interest-earning deposit balances | 57,000 | 548,000 | (491,000 | ) | (1,495,000 | ) | 1,894,000 | (3,389,000 | ) | |||||||||||||||
| Net change in tax-equivalent interest income | (4,819,000 | ) | 11,027,000 | (16,846,000 | ) | (10,024,000 | ) | 16,770,000 | (26,794,000 | ) | ||||||||||||||
| Increase (decrease) in interest expense | ||||||||||||||||||||||||
| Interest-bearing demand deposits | 206,000 | 320,000 | (114,000 | ) | 734,000 | 152,000 | 582,000 | |||||||||||||||||
| Savings deposits | (39,000 | ) | 42,000 | (81,000 | ) | (134,000 | ) | 23,000 | (157,000 | ) | ||||||||||||||
| Money market accounts | (351,000 | ) | 619,000 | (970,000 | ) | (3,696,000 | ) | 607,000 | (4,303,000 | ) | ||||||||||||||
| Time deposits | (5,686,000 | ) | (2,006,000 | ) | (3,680,000 | ) | (3,184,000 | ) | (1,180,000 | ) | (2,004,000 | ) | ||||||||||||
| Short-term borrowings | (3,000 | ) | 25,000 | (28,000 | ) | (122,000 | ) | 70,000 | (192,000 | ) | ||||||||||||||
| Federal Home Loan Bank advances | (394,000 | ) | 124,000 | (518,000 | ) | (406,000 | ) | 405,000 | (811,000 | ) | ||||||||||||||
| Other borrowings | (368,000 | ) | 143,000 | (511,000 | ) | (928,000 | ) | 24,000 | (952,000 | ) | ||||||||||||||
| Net change in interest expense | (6,635,000 | ) | (733,000 | ) | (5,902,000 | ) | (7,736,000 | ) | 101,000 | (7,837,000 | ) | |||||||||||||
| Net change in tax-equivalent net interest income | $ | 1,816,000 | $ | 11,760,000 | $ | (9,944,000 | ) | $ | (2,288,000 | ) | $ | 16,669,000 | $ | 18,957,000 |
Interest income is primarily generated from the loan portfolio, and to a significantly lesser degree, from securities and other interest-earning assets. Interest income decreased $4.8 million during 2021 from that earned in 2020, totaling $144 million in 2021 compared to $149 million in the previous year. The decrease in interest income is attributable to a lower yield on average earning assets, which more than offset the positive impact of an increased level of average earning assets. The lower yield on average earning assets mainly resulted from a change in earning asset mix. During 2021 and 2020, earning assets had an average yield (tax equivalent-adjusted basis) of 3.19% and 3.84%, respectively. On average, lower-yielding interest-earning deposits represented 14.9% of earning assets during 2021, up from 9.2% during 2020, while higher-yielding loans represented 73.7% of earning assets during 2021, down from 81.9% during 2020. The significant increase in interest-earning deposits during 2021 primarily reflected ongoing local deposit growth stemming from federal government stimulus programs and lower business and consumer investing and spending and PPP loan forgiveness activities, which outpaced loan growth and an expanded securities portfolio. A decreased yield on commercial loans, primarily reflecting reduced interest rates on variable-rate loans stemming from FOMC rate cuts and the lower interest rate environment, and a decreased yield on securities, mainly reflecting a reduced level of accelerated discount accretion on called U.S. Government agency bonds and the lower interest rate environment, also contributed to the decreased yield on average earning assets. Accelerated discount accretion on called U.S. Government agency bonds totaling $3.0 million was recorded as interest income during 2020; accelerated discount accretion totaled less than $0.1 million during 2021. The accelerated discount accretion positively impacted the yield on average earning assets during 2020 by eight basis points.
Interest income generated from the loan portfolio decreased $2.4 million in 2021 compared to the level earned in 2020; a decrease in loan yield from 4.34% in 2020 to 4.06% in 2021 resulted in a $9.0 million decline in interest income, while growth in the loan portfolio during 2021 resulted in a $6.6 million increase in interest income. The lower yield on loans mainly resulted from a decreased yield on commercial loans, which equaled 4.09% during 2021, down from 4.35% during 2020 primarily due to the aforementioned FOMC rate cuts during March of 2020 and the lower interest rate environment.
F-22
Table of Contents
Interest income generated from the securities portfolio decreased $2.5 million in 2021 compared to the level earned in 2020; a decrease in the yield on securities from 3.00% during 2020 to 1.51% during 2021 resulted in a $6.3 million reduction in interest income, while growth in the average balance of the securities portfolio during 2021 resulted in an increase in interest income of $3.8 million. The decreased yield on securities mainly reflected a lower level of accelerated discount accretion on called U.S. Government agency bonds being recorded as interest income during 2021 and the decreased interest rate environment. Interest income on interest-earning deposits was up slightly in 2021 compared to the level earned in 2020 as an increase in interest income stemming from growth in these balances was substantially offset by a decrease in interest income resulting from a lower yield on these balances, reflecting the decreased interest rate environment. The increase in average interest-earning deposits during 2021 primarily resulted from continuing local deposit growth and PPP loan forgiveness activities.
Interest expense is generated from interest-bearing deposits and borrowed funds. Interest expense decreased $6.6 million during 2021 from that expensed in 2020, totaling $19.4 million in 2021 compared to $26.0 million in the previous year. The decrease in interest expense largely resulted from a lower cost of funds. During 2021 and 2020, interest-bearing liabilities had a weighted average rate of 0.72% and 1.09%, respectively; a decrease in interest expense of $5.9 million was recorded during 2021 due to the reduced cost of funds. The lower average cost of interest-bearing liabilities mainly resulted from decreased costs of local deposits and borrowings and a change in funding mix. The cost of time deposits declined from 1.96% during 2020 to 1.24% during 2021 primarily due to lower rates paid on local time deposits, depicting the decreased interest rate environment, and a change in composition, mainly reflecting a decline in higher-cost brokered funds. The cost of interest-bearing non-time deposit accounts decreased from 0.28% during 2020 to 0.20% during 2021, primarily reflecting lower interest rates paid on money market accounts; the reduced interest rates mainly reflected the decreased interest rate environment. The cost of borrowed funds decreased from 1.93% during 2020 to 1.71% during 2021, mainly reflecting lower costs of FHLBI advances and subordinated debentures, along with a change in borrowing mix. The cost of FHLBI advances was 2.08% during 2021, down from 2.22% during 2020, primarily reflecting the impact of a blend and extend transaction that was executed in June of 2020 and the declining interest rate environment. The blend and extend transaction with the FHLBI, which extended the duration of our FHLBI advance portfolio as part of our interest rate risk management program, consisted of us prepaying seven advances aggregating $70.0 million with maturities ranging from August 2020 through October 2021 and fixed interest rates from 1.36% to 2.84% and averaging 1.97%, using the proceeds from seven new advances aggregating $70.0 million with maturities ranging from June 2024 through June 2027 and fixed interest rates from 0.55% to 1.18% and averaging 0.84%.
The cost of subordinated debentures was 3.80% during 2021, down from 4.80% during 2020 due to decreases in the 90-Day Libor Rate. Average lower-cost sweep accounts represented 26.3% and 23.1% of average total borrowings during 2021 and 2020, respectively, while average higher-cost FHLBI advances represented 65.0% and 67.4% of average total borrowings during the respective periods. A change in funding mix, consisting of an increase in average lower-cost interest-bearing non-time deposits and a decrease in average higher-cost time deposits as a percentage of average total interest-bearing liabilities, also contributed to the lower weighted average cost of interest-bearing liabilities during 2021 compared to 2020.
A lower average rate paid on interest-bearing non-time deposits during 2021 resulted in a $1.2 million decrease in interest expense, while a $400 million increase in the average balance of these deposits equated to a $1.0 million increase in interest expense. A lower average rate paid on time deposits during 2021 resulted in a $3.7 million decrease in interest expense, while a $117 million decrease in the average balance of time deposits equated to a $2.0 million reduction in interest expense. Interest expense related to short-term borrowings, which are comprised entirely of sweep accounts, during 2021 remained virtually unchanged compared to the prior year as a lower level of expense resulting from a slight decrease in the average rate paid on these funds was substantially offset by a higher level of expense stemming from an increase in the average balance of these funds. A lower average rate paid on average FHLBI advances during 2021 resulted in a $0.5 million reduction in interest expense, while a $5.7 million increase in the average balance of advances resulted in a $0.1 million increase in interest expense. A decreased average rate paid on other borrowings during 2021 resulted in a $0.5 million decline in interest expense, while a $3.2 million increase in average other borrowings equated to a $0.1 million increase in interest expense.
F-23
Table of Contents
Provision for Loan Losses
A negative loan loss provision expense of $4.3 million was recorded in 2021, compared to a provision expense of $14.1 million recorded in 2020. The negative provision expense recorded during 2021 mainly reflected reduced allocations associated with the economic and business conditions environmental factor, depicting improvement in both current and forecasted economic conditions, and the recording of net loan recoveries during the year, which more than offset required reserve allocations necessitated by net growth in core commercial loans. Approximately 80% of the provision expense recorded during 2020 consisted of increased allocations associated with existing environmental factors, including economic and business conditions, loan review, and value of underlying collateral dependent commercial loans, and an allocation stemming from the creation of a Covid-19 pandemic environmental factor. The Covid-19 pandemic environmental factor, developed during the second quarter of 2020, is designed to address the unique challenges and economic uncertainty resulting from the pandemic and its potential impact on the collectability of the loan portfolio. The provision expense recorded during 2020 also reflected the downgrading of certain non-impaired commercial loan relationships, most of which occurred during the third quarter.
During 2021, loan charge-offs totaled $1.0 million, while recoveries of prior-period loan charge-offs equaled $2.7 million, providing for net loan recoveries of $1.7 million, or 0.05% of average total loans. During 2020, recoveries of prior-period loan charge-offs totaling $0.9 million slightly exceeded loan charge-offs, providing for a nominal level of net loan recoveries. The allowance for loans, as a percentage of total loans, was 1.0% as of December 31, 2021, and 1.2% as of December 31, 2020.
Noninterest Income
Noninterest income during 2021 was $56.2 million, compared to $45.2 million during 2020. Noninterest income during 2021 included a $1.1 million gain on the sale of a branch facility, a $0.6 million recovery of loan collection costs, and $0.5 million in gains on the sales of former branch facilities. Excluding the impacts of these transactions, noninterest income increased $8.9 million, or 19.8%, during 2021 compared to 2020. The higher level of noninterest income primarily resulted from increased fee income generated from an interest rate swap program that was implemented during the fourth quarter of 2020. The interest rate swap program provides certain commercial borrowers with a longer-term fixed-rate option and assists Mercantile in managing associated longer-term interest rate risk. Growth in credit and debit card income, mortgage banking income, service charges on accounts, and payroll processing fees also contributed to the increased level of noninterest income. Mortgage banking income remained robust in 2021 as ongoing strength in purchase mortgage originations and a higher gain on sale rate more than offset the negative impacts of a decline in refinance activity and a reduced mortgage loan sold percentage. Residential mortgage loan originations totaled $952 million during 2021, approximately 10% higher than originations during 2020. Purchase transactions totaled $494 million during 2021, compared to $297 million during 2020, representing an increase of $197 million, or approximately 66%. Refinance transactions totaled $458 million during 2021, compared to $567 million during 2020, representing a decrease of $109 million, or approximately 19%. Residential mortgage loans originated for sale, generally consisting of longer-term fixed rate residential mortgage loans, totaled $644 million, or approximately 68% of total mortgage loans originated, during 2021. During 2020, residential mortgage loans originated for sale totaled $672 million, or approximately 78% of total mortgage loans originated.
Noninterest Expense
Noninterest expense totaled $111 million during 2021, compared to $98.5 million during 2020. Overhead costs during 2021 included expenses and a charitable contribution associated with the formation and initial funding of The Mercantile Bank Foundation totaling $4.0 million and net losses on sales and write-downs of former branch facilities aggregating $0.6 million, while overhead costs during the prior year included write-downs of former branch facilities totaling $1.4 million. Excluding these transactions, noninterest expense increased $9.2 million, or 9.5%, during 2021 compared to 2020. The higher level of expense primarily resulted from increased compensation costs, mainly reflecting increased regular salary expense largely stemming from annual employee merit pay increases, higher stock-based compensation expense, an increased bonus accrual, larger signing bonus payments, and increased residential mortgage lender commissions and related incentives. FDIC deposit insurance premiums increased $0.7 million in 2021 compared to 2020, mainly reflecting an increased assessment base and rate. Health insurance costs were up $1.1 million in 2021 compared to 2020 mainly due to a higher level of claims, a large portion of which resulted from the treatment of Covid-19 related medical conditions. Data processing costs increased $0.7 million in 2021 compared to 2020, in large part reflecting higher credit and debit card and software maintenance expenses.
F-24
Table of Contents
Federal Income Tax Expense
During 2021, we recorded income before federal income tax of $73.7 million and a federal income tax expense of $14.7 million, compared to income before federal income tax of $54.8 million and a federal income tax expense of $10.7 million during 2020. The increase in federal income tax expense in 2021 compared to 2020 resulted from the higher level of income before federal income tax. Our effective tax rate was 19.9% during 2021, compared to 19.5% during 2020.
CAPITAL RESOURCES
Shareholders’ equity increased $15.0 million during 2021, totaling $457 million as of December 31, 2021. Positively impacting shareholders’ equity was net income of $59.0 million, while negatively affecting shareholders’ equity were cash dividends on our common stock totaling $18.5 million and share repurchases aggregating $21.4 million. Activity relating to the issuance and sale of common stock through various stock-based compensation programs and our dividend reinvestment plan positively impacted shareholders’ equity by a total of $5.1 million. Negatively impacting shareholders’ equity during 2021 was a $9.2 million after-tax decline in the market value of available for sale securities.
We and our bank are subject to regulatory capital requirements administered by state and federal banking agencies. Failure to meet the various capital requirements can initiate regulatory action that could have a direct material effect on the financial statements. As of December 31, 2021, our bank’s total risk-based capital ratio was 13.6%, compared to 13.5% at December 31, 2020. Our bank’s total regulatory capital increased $94.6 million during 2021, primarily reflecting the net impact of net income totaling $65.1 million, a $70.0 million equity capital injection from us in association with the $75.0 million issuance of subordinated notes and cash dividends paid to us aggregating $39.0 million. Our bank’s total risk-based capital ratio was also impacted by a $659 million increase in total risk-weighted assets, in large part reflecting growth in core commercial loans, residential mortgage loans and securities. As of December 31, 2021, our bank’s total regulatory capital equaled $552 million, or $147 million in excess of the amount necessary to attain the 10.0% minimum total risk-based capital ratio, which is among the requirements to be categorized as “well capitalized.”
We maintain a stock repurchase program, which is discussed in Part II, Item 5 “Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities” in this Annual Report.
LIQUIDITY
Liquidity is measured by our ability to raise funds through deposits, borrowed funds, capital or cash flow from the repayment of loans and securities. These funds are used to fund loans, meet deposit withdrawals, maintain reserve requirements and operate our company. Liquidity is primarily achieved through local and out-of-area deposits and liquid assets such as securities available for sale, matured and called securities, federal funds sold and interest-earning deposit balances. Asset and liability management is the process of managing the balance sheet to achieve a mix of earning assets and liabilities that maximizes profitability, while providing adequate liquidity.
To assist in providing needed funds, we have regularly obtained monies from wholesale funding sources. Wholesale funds, comprised of deposits from customers outside of our market areas and advances from the FHLBI, totaled $398 million, or 8.5% of combined deposits and borrowed funds as of December 31, 2021, compared to $441 million, or 11.2% of combined deposits and borrowed funds, as of December 31, 2020.
Sweep accounts increased $79.1 million during 2021, totaling $197 million as of December 31, 2021. The aggregate balance of this funding type can be subject to relatively large daily fluctuations given the nature of the customers utilizing this product and the sizable balances that many of the customers maintain. The average balance of sweep accounts equaled $159 million during 2021, with a high balance of $209 million and a low balance of $113 million. Our sweep account program entails transferring collected funds from certain business noninterest-bearing checking accounts to overnight interest-bearing repurchase agreements. Such repurchase agreements are not deposit accounts and are not afforded federal deposit insurance. All of our repurchase agreements are accounted for as secured borrowings.
F-25
Table of Contents
Information regarding our repurchase agreements as of December 31, 2021 and during 2021 is as follows:
| Outstanding balance at December 31, 2021 | $ | 197,463,000 | ||
|---|---|---|---|---|
| Weighted average interest rate at December 31, 2021 | 0.11 | % | ||
| Maximum daily balance twelve months ended December 31, 2021 | $ | 209,093,000 | ||
| Average daily balance for twelve months ended December 31, 2021 | $ | 158,855,000 | ||
| Weighted average interest rate for twelve months ended December 31, 2021 | 0.11 | % |
FHLBI advances declined $20.0 million during 2021, reflecting maturities that were not replaced as the funds were no longer needed. FHLBI advances aggregated $374 million as of December 31, 2021. FHLBI advances are primarily used to assist in funding loan demand, as well as playing an integral role in our interest rate risk management program. FHLBI advances are collateralized by residential mortgage loans, first mortgage liens on multi-family residential property loans, first mortgage liens on certain commercial real estate property loans, and substantially all other assets of our bank under a blanket lien arrangement. Our borrowing line of credit at year-end 2021 totaled $889 million, with remaining availability based on collateral of $509 million.
We also have the ability to borrow up to $70.0 million on a daily basis through correspondent banks using established unsecured federal funds purchased lines of credit. These lines of credit were not accessed during 2021. In contrast, our interest-earning deposit account at the Federal Reserve Bank of Chicago averaged $633 million during 2021. We have a line of credit through the Discount Window of the Federal Reserve Bank of Chicago. Using certain municipal bonds as collateral, we could have borrowed up to $34.1 million at December 31, 2021. We did not utilize this line of credit in over ten years, and do not plan to access this line of credit in future periods.
The following table reflects, as of December 31, 2021, significant fixed and determinable contractual obligations to third parties by payment date, excluding accrued interest:
| One Year | One to | Three to | Over | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| or Less | Three Years | Five Years | Five Years | Total | |||||||||||||||
| Deposits without a stated maturity | $ | 3,651,296,000 | $ | 0 | $ | 0 | $ | 0 | $ | 3,651,296,000 | |||||||||
| Certificates of deposit | 260,501,000 | 112,619,000 | 58,777,000 | 0 | 431,897,000 | ||||||||||||||
| Short-term borrowings | 197,463,000 | 0 | 0 | 0 | 197,463,000 | ||||||||||||||
| Federal Home Loan Bank advances | 94,000,000 | 160,000,000 | 80,000,000 | 40,000,000 | 374,000,000 | ||||||||||||||
| Subordinated debentures | 0 | 0 | 0 | 48,244,000 | 48,244,000 | ||||||||||||||
| Subordinated notes | 0 | 0 | 0 | 73,646,000 | 73,646,000 | ||||||||||||||
| Other borrowed money | 0 | 0 | 0 | 1,234,000 | 1,234,000 | ||||||||||||||
| Property leases | 785,000 | 1,365,000 | 273,000 | 1,158,000 | 3,581,000 |
In addition to normal loan funding and deposit flow, we must maintain liquidity to meet the demands of certain unfunded loan commitments and standby letters of credit. At December 31, 2021, we had a total of $1.53 billion in unfunded loan commitments and $33.1 million in unfunded standby letters of credit. Of the total unfunded loan commitments, $1.32 billion were commitments available as lines of credit to be drawn at any time as customers’ cash needs vary, and $212 million were for loan commitments generally expected to close and become funded within the next 12 to 18 months. We regularly monitor fluctuations in loan balances and commitment levels, and include such data in our liquidity management.
F-26
Table of Contents
The following table depicts our loan commitments at the end of the past three years:
| 12/31/21 | 12/31/20 | 12/31/19 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial unused lines of credit | $ | 1,098,951,000 | $ | 1,019,496,000 | $ | 776,493,000 | |||||
| Unused lines of credit secured by 1-4 family residential properties | 64,313,000 | 59,396,000 | 60,858,000 | ||||||||
| Credit card unused lines of credit | 92,146,000 | 72,495,000 | 58,199,000 | ||||||||
| Other consumer unused lines of credit | 64,876,000 | 30,707,000 | 18,135,000 | ||||||||
| Commitments to make loans | 212,476,000 | 227,558,000 | 101,961,000 | ||||||||
| Standby letters of credit | 33,109,000 | 20,543,000 | 22,798,000 | ||||||||
| Total | $ | 1,565,871,000 | $ | 1,430,195,000 | $ | 1,038,444,000 |
We monitor our liquidity position and funding strategies on an ongoing basis, but recognize that unexpected events, economic or market conditions, reductions in earnings performance, declining capital levels or situations beyond our control could cause liquidity challenges. While we believe it is unlikely that a funding crisis of any significant degree is likely to materialize, we have developed a comprehensive contingency funding plan that provides a framework for meeting liquidity disruptions.
MARKET RISK ANALYSIS
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. We have only limited agricultural-related loan assets and therefore have no significant exposure to changes in commodity prices. Any impact that changes in foreign exchange rates and commodity prices would have on interest rates is assumed to be insignificant. Interest rate risk is the exposure of our financial condition to adverse movements in interest rates. We derive our income primarily from the excess of interest collected on interest-earning assets over the interest paid on interest-bearing liabilities. The rates of interest we earn on our assets and owe on our liabilities generally are established contractually for a period of time. Since market interest rates change over time, we are exposed to lower profitability if we cannot adapt to interest rate changes. Accepting interest rate risk can be an important source of profitability and shareholder value; however, excessive levels of interest rate risk could pose a significant threat to our earnings and capital base. Accordingly, effective risk management that maintains interest rate risk at prudent levels is essential to our safety and soundness.
Evaluating the exposure to changes in interest rates includes assessing both the adequacy of the process used to control interest rate risk and the quantitative level of exposure. Our interest rate risk management process seeks to ensure that appropriate policies, procedures, management information systems and internal controls are in place to maintain interest rate risk at prudent levels with consistency and continuity. In evaluating the quantitative level of interest rate risk, we assess the existing and potential future effects of changes in interest rates on our financial condition, including capital adequacy, earnings, liquidity and asset quality.
We use two interest rate risk measurement techniques. The first, which is commonly referred to as GAP analysis, measures the difference between the dollar amounts of interest-sensitive assets and liabilities that will be refinanced or repriced during a given time period. A significant repricing gap could result in a negative impact to the net interest margin during periods of changing market interest rates.
F-27
Table of Contents
The following table depicts our GAP position as of December 31, 2021:
| Within | Three to | One to | After | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Three | Twelve | Five | Five | |||||||||||||||||
| Months | Months | Years | Years | Total | ||||||||||||||||
| Assets: | ||||||||||||||||||||
| Commercial loans (1) | $ | 780,257,000 | $ | 375,710,000 | $ | 1,325,840,000 | $ | 492,025,000 | $ | 2,973,832,000 | ||||||||||
| Residential real estate loans | 20,790,000 | 21,474,000 | 112,963,000 | 309,114,000 | 464,341,000 | |||||||||||||||
| Consumer loans | 1,066,000 | 669,000 | 12,958,000 | 593,000 | 15,286,000 | |||||||||||||||
| Securities (2) | 21,432,000 | 9,362,000 | 197,824,000 | 382,127,000 | 610,745,000 | |||||||||||||||
| Interest-earning deposits | 914,005,000 | 750,000 | 1,000,000 | 0 | 915,755,000 | |||||||||||||||
| Allowance for loan losses | 0 | 0 | 0 | 0 | (35,363,000 | ) | ||||||||||||||
| Other assets | 0 | 0 | 0 | 0 | 313,153,000 | |||||||||||||||
| Total assets | 1,737,550,000 | 407,965,000 | 1,650,585,000 | 1,183,859,000 | $ | 5,257,749,000 | ||||||||||||||
| Liabilities: | ||||||||||||||||||||
| Interest-bearing checking | 538,838,000 | 0 | 0 | 0 | 538,838,000 | |||||||||||||||
| Savings deposits | 394,330,000 | 0 | 0 | 0 | 394,330,000 | |||||||||||||||
| Money market accounts | 1,040,176,000 | 0 | 0 | 0 | 1,040,176,000 | |||||||||||||||
| Time deposits under $100,000 | 23,735,000 | 58,190,000 | 50,851,000 | 0 | 132,776,000 | |||||||||||||||
| Time deposits $100,000 & over | 68,887,000 | 109,689,000 | 120,545,000 | 0 | 299,121,000 | |||||||||||||||
| Short-term borrowings | 197,463,000 | 0 | 0 | 0 | 197,463,000 | |||||||||||||||
| Federal Home Loan Bank advances | 20,000,000 | 74,000,000 | 240,000,000 | 40,000,000 | 374,000,000 | |||||||||||||||
| Other borrowed money | 49,479,000 | 0 | 0 | 73,646,000 | 123,125,000 | |||||||||||||||
| Noninterest-bearing checking | 0 | 0 | 0 | 0 | 1,677,952,000 | |||||||||||||||
| Other liabilities | 0 | 0 | 0 | 0 | 23,409,000 | |||||||||||||||
| Total liabilities | 2,332,908,000 | 241,879,000 | 411,396,000 | 113,646,000 | 4,801,190,000 | |||||||||||||||
| Shareholders' equity | 0 | 0 | 0 | 0 | 456,559,000 | |||||||||||||||
| Total liabilities & shareholders' equity | 2,332,908,000 | 241,879,000 | 411,396,000 | 113,646,000 | $ | 5,257,749,000 | ||||||||||||||
| Net asset (liability) GAP | $ | (595,358,000 | ) | $ | 166,086,000 | $ | 1,239,189,000 | $ | 1,070,213,000 | |||||||||||
| Cumulative GAP | $ | (595,358,000 | ) | $ | (429,272,000 | ) | $ | 809,917,000 | $ | 1,880,130,000 | ||||||||||
| Percent of cumulative GAP to total assets | (11.3 | %) | (8.2 | %) | 15.4 | % | 35.8 | % |
| Column 1 | Column 2 |
|---|---|
| (1) | Floating rate loans that are currently at interest rate floors are treated as fixed rate loans and are reflected using maturity date and not repricing frequency. |
| Column 1 | Column 2 |
|---|---|
| (2) | Mortgage-backed securities are categorized by expected maturities based upon prepayment trends as of December 31, 2021. |
The second interest rate risk measurement used is commonly referred to as net interest income simulation analysis. We believe that this methodology provides a more accurate measurement of interest rate risk than the GAP analysis, and therefore, it serves as our primary interest rate risk measurement technique. The simulation model assesses the direction and magnitude of variations in net interest income resulting from potential changes in market interest rates.
Key assumptions in the model include prepayment speeds on various loan and investment assets; cash flows and maturities of interest-sensitive assets and liabilities; and changes in market conditions impacting loan and deposit volume and pricing. These assumptions are inherently uncertain, subject to fluctuation and revision in a dynamic environment; therefore, the model cannot precisely estimate net interest income or exactly predict the impact of higher or lower interest rates on net interest income. Actual results will differ from simulated results due to timing, magnitude, and frequency of interest rate changes and changes in market conditions and our strategies, among other factors.
F-28
Table of Contents
We conducted multiple simulations as of December 31, 2021, in which it was assumed that changes in market interest rates occurred ranging from up 400 basis points to down 100 basis points in equal quarterly instalments over the next twelve months. The following table reflects the suggested dollar and percentage changes in net interest income over the next twelve months in comparison to the $126 million in net interest income projected using our balance sheet amounts and anticipated replacement rates as of December 31, 2021. The resulting estimates are generally within our policy parameters established to manage and monitor interest rate risk.
| Dollar Change | Percent Change | |||||||
|---|---|---|---|---|---|---|---|---|
| In Net | In Net | |||||||
| Interest Rate Scenario | Interest Income | Interest Income | ||||||
| Interest rates down 100 basis points | $ | 2,700,000 | 2.1 | % | ||||
| Interest rates up 100 basis points | 8,300,000 | 6.6 | ||||||
| Interest rates up 200 basis points | 16,600,000 | 13.2 | ||||||
| Interest rates up 300 basis points | 24,900,000 | 19.8 | ||||||
| Interest rates up 400 basis points | 33,200,000 | 26.3 |
The resulting estimates have been significantly impacted by the current interest rate and economic environments, as adjustments have been made to critical model inputs with regards to traditional interest rate relationships. This is especially important as it relates to floating rate commercial loans and nonmaturity deposits, which comprise a sizable portion of our balance sheet.
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; level of nonperforming assets; economic and competitive conditions; potential changes in lending, investing, and deposit gathering strategies; client preferences; and other factors.
F-29
Table of Contents