Table of Contents



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q


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

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

For the quarterly period ended September 30, 2017


March 31, 2024

OR


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

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

For the transition period from _______ to _______


Commission file number: 000-25927


MACATAWA BANK CORPORATION

(Exact name of registrant as specified in its charter)


Michigan

38-3391345

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)


10753 Macatawa Drive, Holland, Michigan 49424

(Address of principal executive offices) (Zip Code)


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



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

Title of each class

Trading Symbol

Name of each exchange on which registered

Common stock

MCBC

NASDAQ

Indicate by checkmarkcheck mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☒ No ☐

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


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


Act:

Large accelerated filer ☐

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging Growth Company ☐


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

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


The number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date: 33,941,20334,361,562 shares of the Company's Common Stock (no par value) were outstanding as of October 26, 2017.April 25, 2024.


 


Forward-Looking Statements


This report contains forward-looking statements that are based on management's beliefs, assumptions, current expectations, estimates and projections about the financial services industry, the economy, and Macatawa Bank Corporation.Corporation ("Macatawa" or the "Company"). Forward-looking statements are identifiable by words or phrases such as “outlook”, “plan” or “strategy”; that an event or trend “could”, “may”, “should”, “will”, “is likely”, or is “possible” or “probable” to occur or “continue”, has “begun” or “is scheduled” or “on track” or that the Company or its management “anticipates”, “believes”, “estimates”, “plans”, “forecasts”, “intends”, “predicts”, “projects”, or “expects” a particular result, or is “committed”, “confident”, “optimistic” or has an “opinion” that an event will occur, or other words or phrases such as “ongoing”, “future”, “signs”, “efforts”, “tend”, “exploring”, “appearing”, “until”, “near term”, “concern”, “going forward”, “focus”, “starting”, “initiative,” “trend” and variations of such words and similar expressions. Such statements are based upon current beliefs and expectations and involve substantial risks and uncertainties which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These statements include, among others, those related to future levels of earning assets, statements related to stabilizationfuture composition of our loan portfolio, trends in credit quality metrics, future capital levels and capital needs, including the impact of Basel III, real estate valuation, future levels of repossessed and foreclosed properties and nonperforming assets, future levels of losses and costs associated with the administration and disposition of repossessed and foreclosed properties and nonperforming assets, future levels of loan charge-offs, future levels of other real estate owned, future levels of provisions for loancredit losses and reserve recoveries, the rate of asset dispositions, future dividends, future growth and funding sources, future cost of funds, future liquidity levels, future profitability levels, future FDIC assessmentinterest rate levels, future net interest margin levels, building and improving our investment portfolio, diversifying our credit risk, the effects on earnings of changes in interest rates, future economic conditions, future effects of new or changed accounting standards, future loss recoveries, future balances of short-term investments, future loan demand and loan growth, future levelsamounts of mortgage banking revenue andunrecognized tax benefits, the future level of other revenue sources.sources and future amounts of unrealized gains or losses in our investment securities portfolio. Management's determination of the provision and allowance for loancredit losses, the appropriate carrying value of intangible assets (including deferred tax assets) and other real estate owned, and the fair value of investment securities (including whether any impairment on any investment security is temporary or other-than-temporary and the amount of any impairment) involves judgments that are inherently forward-looking. All statements with references to future time periods are forward-looking. All of the information concerning interest rate sensitivity is forward-looking. Our ability to sell other real estate owned at its carrying value or at all, successfully implement new programs and initiatives, increase efficiencies, maintain our current levels of deposits and other sources of funding, maintain liquidity, respond to declines in collateral values and credit quality, respond to a changing interest rate environment, increase loan volume, originate high quality loans, maintain or improve mortgage banking income, realize the benefit of our deferred tax assets, continue payment of dividends and improve profitability is not entirely within our control and is not assured. The future effect of changes in the real estate, financial and credit markets, interest rates and the national and regional economy on the banking industry, generally, and Macatawa, Bank Corporation, specifically, are also inherently uncertain.

In addition, forward-looking statements include statements regarding the outlook and expectations of Macatawa with respect to its planned merger with Wintrust Financial Corporation ("Wintrust") pursuant to the Agreement and Plan of Merger dated April 15, 2024 (the "Merger Agreement"), the strategic benefits and financial benefits of the merger, including the expected impact of the transaction on the combined company's future financial performance and the timing of the closing of the transaction.

These statements reflect current beliefs as to the expected outcomes of future events and are not guarantees of future performance andperformance.  These statements involve certain risks, uncertainties and assumptions (“risk factors”) that are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. Therefore, actual results and outcomes may materially differ from what may be expressed, implied or forecasted in such forward-looking statements. Furthermore, Macatawa Bank Corporation does not undertake any obligation to update, amend, or clarify forward-looking statements, to reflectwhether as a result of new information, future events, or otherwise.  Such risks, uncertainties and assumptions, include, among others, the impact of circumstances or events that may arise after the date of the forward-looking statements.


Riskfollowing:

the failure to obtain necessary regulatory approvals when expected or at all (and the risk that such approvals may result in a materially burdensome regulatory condition (as defined in the Merger Agreement));

the failure of Macatawa to obtain shareholder approval, or for either party to satisfy any of the other closing conditions to the transaction on a timely basis or at all;

the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the Merger Agreement;

the possibility that the anticipated benefits of the transaction are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy, competitive factors in the areas where Macatawa and Wintrust do business, or as a result of other unexpected factors or events;

the impact of purchase accounting with respect to the transaction, or any change in the assumptions used regarding the assets purchased and liabilities assumed to determine their fair value;

diversion of management’s attention from ongoing business operations and opportunities;

potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the transaction; and

the outcome of any legal proceedings that may be instituted against Macatawa or Wintrust.

Additional risk factors include, but are not limited to, the risk factors described in "ItemItem 1A - Risk Factors" of ourin Macatawa's Annual Report on Form 10-K for the year ended December 31, 2016. These2023 and other factors are representativein any of Macatawa's subsequent SEC filings, and in Item 1A in Wintrust's Annual Report on Form 10-K for the risk factors that may emergeyear ended December 31, 2023 and could cause a difference between an ultimate actual outcome and a preceding forward-looking statement.in any of Wintrust's subsequent SEC filings. 


 

INDEX


INDEX

Page

Number

Number

Part I.

Financial Information:

 
Part I.

Financial Information:

 

Item 1. Consolidated Financial Statements

4

 

Item 1.
4

10

 

40

43

 

55

58

 

 Controls and Procedures

59

 

Part II.

56

 
Part II.

Other Information:

 

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

60

 

 Exhibits

60

 
57

58

61

 

Part I Financial Information

Item 1.

MACATAWA BANK CORPORATION

CONSOLIDATED BALANCE SHEETS

As of September 30, 2017March 31, 2024 (unaudited) and December 31, 2016

2023

(Dollars in thousands, except per share data)


  

March 31,

  

December 31,

 
  

2024

  

2023

 

ASSETS

        

Cash and due from banks

 $27,081  $32,317 

Federal funds sold and other short-term investments

  331,400   418,035 

Cash and cash equivalents

  358,481   450,352 

Debt securities available for sale, at fair value

  491,214   508,798 

Debt securities held to maturity (fair value 2024 - $291,651 and 2023 - $322,098)

  300,751   331,523 

Federal Home Loan Bank (FHLB) stock

  10,211   10,211 

Loans held for sale, at fair value

      

Total loans

  1,342,208   1,338,386 

Allowance for credit losses

  (17,440)  (17,442)

Net loans

  1,324,768   1,320,944 

Premises and equipment – net

  38,971   38,604 

Accrued interest receivable

  10,266   8,976 

Bank-owned life insurance

  54,535   54,249 

Deferred tax asset - net

  7,385   7,202 

Other assets

  18,324   17,840 

Total assets

 $2,614,906  $2,748,699 

LIABILITIES AND SHAREHOLDERS' EQUITY

        

Deposits

        

Noninterest-bearing

 $614,325  $643,035 

Interest-bearing

  1,670,076   1,772,695 

Total deposits

  2,284,401   2,415,730 

Other borrowed funds

  20,000   30,000 

Accrued expenses and other liabilities

  17,532   15,884 

Total liabilities

  2,321,933   2,461,614 

Commitments and contingent liabilities

        

Shareholders' equity

        

Common stock, no par value, 200,000,000 shares authorized; 34,361,562 issued and outstanding, respectively

  220,421   220,255 

Retained earnings

  96,471   89,760 

Accumulated other comprehensive loss

  (23,919)  (22,930)

Total shareholders' equity

  292,973   287,085 

Total liabilities and shareholders' equity

 $2,614,906  $2,748,699 


  
September 30,
2017
  
December 31,
2016
 
ASSETS      
Cash and due from banks $28,318  $27,690 
Federal funds sold and other short-term investments  131,571   62,129 
Cash and cash equivalents  159,889   89,819 
Securities available for sale, at fair value  214,182   184,433 
Securities held to maturity (fair value 2017 - $62,854 and 2016 - $69,849)  61,927   69,378 
Federal Home Loan Bank (FHLB) stock  11,558   11,558 
Loans held for sale, at fair value  2,199   2,181 
Total loans  1,260,037   1,280,812 
Allowance for loan losses  (16,434)  (16,962)
Net loans  1,243,603   1,263,850 
Premises and equipment – net  46,822   50,026 
Accrued interest receivable  4,532   4,092 
Bank-owned life insurance  40,042   39,274 
Other real estate owned - net  6,661   12,253 
Net deferred tax asset  5,992   8,863 
Other assets  5,639   5,286 
Total assets $1,803,046  $1,741,013 
         
LIABILITIES AND SHAREHOLDERS' EQUITY        
Deposits        
Noninterest-bearing $497,310  $501,478 
Interest-bearing  1,008,868   947,246 
Total deposits  1,506,178   1,448,724 
Other borrowed funds  72,118   84,173 
Long-term debt  41,238   41,238 
Accrued expenses and other liabilities  10,048   4,639 
Total liabilities  1,629,582   1,578,774 
         
Commitments and contingent liabilities  ---   --- 
         
Shareholders' equity        
Common stock, no par value, 200,000,000 shares authorized;  33,941,953 and 33,940,788 shares issued and outstanding at September 30, 2017 and December 31, 2016  217,099   216,731 
Retained deficit  (43,307)  (53,008)
Accumulated other comprehensive income (loss)  (328)  (1,484)
Total shareholders' equity  173,464   162,239 
Total liabilities and shareholders' equity $1,803,046  $1,741,013 

See accompanying notes to consolidated financial statements.

 

MACATAWA BANK CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

Three month period ended March 31, 2024 and Nine Month Periods Ended September 30, 2017 and 2016

2023

(unaudited)

(Dollars in thousands, except per share data)


  

Three Months

  

Three Months

 
  

Ended

  

Ended

 
  

March 31,

  

March 31,

 
  

2024

  

2023

 

Interest income

        

Loans, including fees

 $19,171  $15,660 

Securities

        

Taxable

  4,428   4,481 

Tax-exempt

  698   698 

FHLB Stock

  120   65 

Federal funds sold and other short-term investments

  4,660   6,362 

Total interest income

  29,077   27,266 

Interest expense

        

Deposits

  8,221   4,494 

Other borrowings

  129   156 

Total interest expense

  8,350   4,650 

Net interest income

  20,727   22,616 

Provision (benefit) for credit losses

      

Net interest income after provision (benefit) for credit losses

  20,727   22,616 

Noninterest income

        

Service charges and fees

  1,003   994 

Net gains on mortgage loans

  8   11 

Trust fees

  1,220   1,033 

ATM and debit card fees

  1,583   1,662 

BOLI income

  274   199 

Other

  572   629 

Total noninterest income

  4,660   4,528 

Noninterest expense

        

Salaries and benefits

  6,950   6,698 

Occupancy of premises

  999   1,137 

Furniture and equipment

  1,062   1,031 

Legal and professional

  664   348 

Marketing and promotion

  211   219 

Data processing

  1,084   955 

FDIC assessment

  330   330 

Interchange and other card expense

  406   384 

Bond and D&O Insurance

  122   122 

Other

  1,417   941 

Total noninterest expenses

  13,245   12,165 

Income before income tax

  12,142   14,979 

Income tax expense

  2,349   2,975 

Net income

 $9,793  $12,004 
         

Basic and diluted earnings per common share

 $0.29  $0.35 

Cash dividends per common share

 $0.09  $0.08 


  
Three Months
Ended
September 30,
 
Three Months
Ended
September 30,
 
Nine Months
Ended
September 30,
 
Nine Months
Ended
September 30,
  2017 2016 2017 2016
Interest income            
Loans, including fees $ 12,804 $ 11,838 $ 37,800 $ 35,228
Securities            
Taxable   741   584   2,025   1,699
Tax-exempt   574   451   1,658   1,325
FHLB Stock   122   122   367   368
Federal funds sold and other short-term investments   385   127   666   383
Total interest income   14,626   13,122   42,516   39,003
Interest expense            
Deposits   732   431   1,770   1,333
Other borrowings   314   418   1,053   1,318
Long-term debt   442   371   1,267   1,104
Total interest expense   1,488   1,220   4,090   3,755
Net interest income   13,138   11,902   38,426   35,248
Provision for loan losses   (350)   (250)   (1,350)   (1,100)
Net interest income after provision for loan losses   13,488   12,152   39,776   36,348
Noninterest income            
Service charges and fees   1,172   1,152   3,342   3,312
Net gains on mortgage loans   369   1,175   1,273   2,235
Trust fees   801   790   2,412   2,286
ATM and debit card fees   1,324   1,272   3,863   3,715
Gain on sales of securities   ---   ---   3   99
Bank owned life insurance ("BOLI") income   249   146   730   748
Other   385   540   1,386   1,824
Total noninterest income   4,300   5,075   13,009   14,219
Noninterest expense            
Salaries and benefits   6,211   6,166   18,363   18,521
Occupancy of premises   922   901   2,939   2,784
Furniture and equipment   797   772   2,278   2,476
Legal and professional   199   153   621   500
Marketing and promotion   226   275   678   825
Data processing   655   741   2,068   2,089
FDIC assessment   134   166   404   638
Interchange and other card expense   333   334   970   927
Bond and D&O Insurance   119   132   353   395
Net (gains) losses on repossessed and foreclosed properties   (190)   115   (575)   409
Administration and disposition of problem assets   113   210   435   787
Other   1,237   1,308   3,900   3,943
Total noninterest expenses   10,756   11,273   32,434   34,294
Income before income tax   7,032   5,954   20,351   16,273
Income tax expense   2,157   1,350   6,253   4,429
Net income $ 4,875 $ 4,604 $ 14,098 $ 11,844
Basic earnings per common share $ 0.14 $ 0.14 $ 0.42 $ 0.35
Diluted earnings per common share $ 0.14 $ 0.14 $ 0.42 $ 0.35
Cash dividends per common share $ 0.05 $ 0.03 $ 0.13 $ 0.09

See accompanying notes to consolidated financial statements.

 

MACATAWA BANK CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(LOSS)

Three month period ended March 31, 2024 and Nine Month Periods Ended September 30, 2017 and 2016

2023

(unaudited)

(Dollars in thousands)


  

Three Months

  

Three Months

 
  

Ended

  

Ended

 
  

March 31,

  

March 31,

 
  

2024

  

2023

 

Net income

 $9,793  $12,004 

Other comprehensive income (loss):

        

Unrealized gains (losses):

        

Net change in unrealized gains (losses) on debt securities available for sale

  (1,246)  6,738 

Amortization of net unrealized gains on securities transferred to held-to-maturity

  (5)  (5)

Tax effect

  262   (1,414)

Net change in unrealized gains (losses) on debt securities available for sale, net of tax

  (989)  5,319 
         

Other comprehensive income (loss), net of tax

  (989)  5,319 

Comprehensive income

 $8,804  $17,323 


  
Three Months
Ended
September 30,
 
Three Months
Ended
September 30,
 
Nine Months
Ended
September 30,
 
Nine Months
Ended
September 30,
  2017 2016 2017 2016
         
Net income $ 4,875 $ 4,604 $ 14,098 $ 11,844
             
Other comprehensive income:            
             
Unrealized gains (losses):            
Net change in unrealized gains (losses) on securities available for sale   (53)   120   1,782   1,774
Tax effect   19   (42)   (624)   (621)
Net change in unrealized gains (losses) on securities available for sale, net of tax   (34)   78   1,158   1,153
             
Less: reclassification adjustments:            
Reclassification for gains included in net income   ---   ---   3   99
Tax effect   ---   ---   (1)   (35)
Reclassification for gains included in net income, net of tax   ---   ---   2   64
             
Other comprehensive income (loss), net of tax   (34)   78   1,156   1,089
Comprehensive income $ 4,841 $ 4,682 $ 15,254 $ 12,933

See accompanying notes to consolidated financial statements.

 

MACATAWA BANK CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

Nine Month Periods Ended September 30, 2017

Three month period ended March 31, 2024 and 2016

2023

(unaudited)

(Dollars in thousands, except per share data)


          

Accumulated

     
          

Other

  

Total

 
  

Common

  

Retained

  

Comprehensive

  

Shareholders'

 
  

Stock

  

Earnings

  

Income (Loss)

  

Equity

 

Balance, January 1, 2023

 

$219,578

  

$59,036

  

$(31,576

)  

Adoption of ASU 2016-13, net of tax

     (1,215)     (1,215)

Net income for the three months ended March 31, 2023

     12,004      12,004 

Cash dividends at $0.08 per share

     (2,733)     (2,733)

Repurchase of 1,338 shares for taxes withheld on vested restricted stock

  (15)        (15)

Other comprehensive income, net of tax

        5,319   5,319 

Stock compensation expense

  170         170 

Balance, March 31, 2023

 $219,733  $67,092  $(26,257) $260,568 
                 
                 

Balance, January 1, 2024

 $220,255  $89,760  $(22,930) $287,085 

Net income for the three months ended March 31, 2024

     9,793      9,793 

Cash dividends at $0.09 per share

     (3,082)     (3,082)

Repurchase of shares for taxes withheld on vested restricted stock

            

Other comprehensive loss, net of tax

        (989)  (989)

Stock compensation expense

  166         166 

Balance, March 31, 2024

 $220,421  $96,471  $(23,919) $292,973 

  
Common
Stock
    
Retained
Deficit
 
Accumulated
Other
Comprehensive
Income (Loss)
 
Total
Shareholders'
Equity
Balance, January 1, 2016 $ 216,540 $ (64,910) $ 347 $ 151,977
Net income for the nine months ended September 30, 2016   ---   11,844   ---   11,844
Cash dividends at $.09 per share   ---   (3,042)   ---   (3,042)
Repurchase of 4,373 shares for taxes withheld on vested restricted stock   (31)   ---   ---   (31)
Net change in unrealized gain on securities available for sale, net of tax   ---   ---   1,089   1,089
Stock compensation expense   408   ---   ---   408
Balance, September 30, 2016 $ 216,917 $ (56,108) $ 1,436 $ 162,245
             
Balance, January 1, 2017 $ 216,731 $ (53,008) $ (1,484) $ 162,239
Net income for the nine months ended September 30, 2017   ---   14,098   ---   14,098
Cash dividends at $.13 per share   ---   (4,397)   ---   (4,397)
Repurchase of 533 shares for taxes withheld on vested restricted stock   (5)   ---   ---   (5)
Issuance of 4,000 shares for stock option exercise   34   ---   ---   34
Net change in unrealized loss on securities available for sale, net of tax   ---   ---   1,156   1,156
Stock compensation expense   339   ---   ---   339
Balance, September 30, 2017 $ 217,099 $ (43,307) $ (328) $ 173,464

See accompanying notes to consolidated financial statements.

 

MACATAWA BANK CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

Nine Month Periods Ended September 30, 2017

Three month periods ended March 31, 2024 and 2016

2023

(unaudited)

(Dollars in thousands)


  

Three Months

  

Three Months

 
  

Ended

  

Ended

 
  

March 31,

  

March 31,

 
  

2024

  

2023

 

Cash flows from operating activities

        

Net income

 $9,793  $12,004 

Adjustments to reconcile net income to net cash from operating activities:

        

Depreciation and amortization

  477   160 

Stock compensation expense

  166   170 

Provision (benefit) for credit losses

      

Origination of loans for sale

  (402)  (179)

Proceeds from sales of loans originated for sale

  410   318 

Net gains on mortgage loans

  (8)  (11)

Net gain on sales of other real estate

     (356)

Deferred income tax expense

  80   150 

Bank-owned life insurance

  (274)  (199)

Change in accrued interest receivable and other assets

  (1,774)  (217)

Change in accrued expenses and other liabilities

  1,648   889 

Net cash from operating activities

  10,116   12,729 

Cash flows from investing activities

        

Loan originations and payments, net

  (3,824)  (43,158)

Purchases of securities available for sale

     (24,072)

Purchases of securities held to maturity

  (2,399)  (3,966)

Proceeds from:

        

Maturities and calls of securities available for sale

  13,313   1,626 

Maturities and calls of securities held to maturity

  32,512   1,126 

Principal paydowns on securities available for sale

  3,413   2,878 

Principal paydowns on securities held to maturity

  312   3,197 

Sales of other real estate

     2,699 

Additions to premises and equipment

  (903)  (496)

Net cash from (for) investing activities

  42,424   (60,166)

Cash flows from financing activities

        

Change in deposits

  (131,329)  (284,247)

Repayments and maturities of other borrowed funds

  (10,000)   

Repurchase of shares for taxes withheld on vested restricted stock

     (15)

Cash dividends paid

  (3,082)  (2,733)

Net cash for financing activities

  (144,411)  (286,995)

Net change in cash and cash equivalents

  (91,871)  (334,432)

Cash and cash equivalents at beginning of period

  450,352   755,170 

Cash and cash equivalents at end of period

 $358,481  $420,738 

  
Nine Months
Ended
September 30,
2017
    
Nine Months
Ended
September 30,
2016
  
Cash flows from operating activities      
Net income $14,098  $11,844 
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation and amortization  1,435   2,149 
Stock compensation expense  339   408 
Provision for loan losses  (1,350)  (1,100)
Origination of loans for sale  (45,018)  (76,096)
Proceeds from sales of loans originated for sale  46,273   79,094 
Net gains on mortgage loans  (1,273)  (2,235)
Gain on sales of securities  (3)  (99)
Write-down of other real estate  85   774 
Net gain on sales of other real estate  (660)  (365)
Net loss on sale of premises and equipment  240   --- 
Deferred income tax expense (benefit)  2,249   (167)
Change in accrued interest receivable and other assets  (794)  (1,142)
Earnings in bank-owned life insurance  (730)  (748)
Change in accrued expenses and other liabilities  4,041   1,341 
Net cash from operating activities  18,932   13,658 
         
Cash flows from investing activities        
Loan originations and payments, net  21,537   (37,699)
Change in interest-bearing deposits in other financial institutions  ---   20,000 
Purchases of securities available for sale  (48,409)  (72,107)
Purchases of securities held to maturity  (16,411)  (21,977)
Purchase of bank-owned life insurance  ---   (10,000)
Proceeds from:        
Maturities and calls of securities  35,763   59,680 
Sales of securities available for sale  5,807   9,648 
Principal paydowns on securities  4,585   3,027 
Sales of other real estate  6,227   4,155 
Sales of premises and equipment  1,742   --- 
Death benefit from bank-owned life insurance  ---   518 
Additions to premises and equipment  (734)  (674)
Net cash from investing activities  10,107   (45,429)
         
Cash flows from financing activities        
Change in deposits  57,454   (76,885)
Repayments and maturities of other borrowed funds  (32,055)  (21,996)
Proceeds from other borrowed funds  20,000   10,000 
Proceeds from issuance of common stock  34   --- 
Repurchase of shares for taxes withheld on vested restricted stock  (5)  (31)
Cash dividends paid  (4,397)  (3,042)
Net cash from financing activities  41,031   (91,954)
Net change in cash and cash equivalents  70,070   (123,725)
Cash and cash equivalents at beginning of period  89,819   181,476 
Cash and cash equivalents at end of period $159,889  $57,751 

See accompanying notes to consolidated financial statements.

-8-

MACATAWA BANK CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

Nine Month Periods Ended September 30, 2017

Three month periods ended March 31, 2024 and 2016

2023

(unaudited)

(Dollars in thousands)


  

Three Months

  

Three Months

 
  

Ended

  

Ended

 
  

March 31,

  

March 31,

 
  

2024

  

2023

 

Supplemental cash flow information

        

Interest paid

 $8,334  $4,307 

Income taxes paid

      

  
Nine Months
Ended
September 30,
 
Nine Months
Ended
September 30,
  2017 2016
Supplemental cash flow information      
Interest paid $ 3,827 $ 3,770
Income taxes paid   3,525   4,960
Supplemental noncash disclosures:      
Transfers from loans to other real estate   60   102
Security settlement   (1,368)   (1,315)

See accompanying notes to consolidated financial statements.

 

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

 

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Principles of Consolidation: The accompanying consolidated financial statements include the accounts of Macatawa Bank Corporation ("the Company", "our", "we") and its wholly-owned subsidiary, Macatawa Bank ("the Bank"). All significant intercompany accounts and transactions have been eliminated in consolidation.


Macatawa Bank is a Michigan chartered bank with depository accounts insured by the Federal Deposit Insurance Corporation.Corporation ("FDIC"). The Bank operates 26 full service branch offices providing a full range of commercial and consumer banking and trust services in Kent County, Ottawa County, and northern Allegan County, Michigan.


The

Recent Events:  On April 15, 2024, the Company owns allentered into a definitive merger agreement with Wintrust Financial Corporation (“Wintrust”) (Nasdaq: WTFC) for Wintrust to acquire the Company in an all-stock transaction.  Subject to possible adjustment as provided in the merger agreement, the aggregate purchase price to the Company's shareholders is estimated to be approximately $510.3 million, or $14.85 per share.  In the merger, each share of the Company's common stock outstanding will be converted into the right to receive merger consideration paid in shares of Wintrust common stock. 

The exchange ratio used to determine the number of shares to be issued will be subject to a symmetrical $12.00 collar using a reference price of $101.03 for Wintrust common stock to establish the high and low ends of the collar.  The exchange ratio will be variable within the collar, such that if the closing price is within the collar, the aggregate value of the merger consideration will be fixed at approximately $510.3 million; and if the closing price is outside of the collar, the exchange ratio will be a fixed amount both at the high and low ends of the collar, resulting in the aggregate value of the merger consideration being variable outside of the collar. 

If the closing Price is greater than or equal to $89.03 but less than or equal to $113.03, Macatawa shareholders will be entitled to receive between 0.1314 and 0.1668 shares of Wintrust common stock per share of Macatawa Statutory Trust Icommon stock. Macatawa shareholders will be entitled to receive 0.1668 shares of Wintrust common Stock per share of Macatawa common stock if the closing price is below $89.03, and 0.1314 shares of Wintrust common stock per share of Macatawa Statutory Trust II. These are grantor trusts that issued trust preferred securitiescommon stock if the closing price is above $113.03.  The “closing price” will be determined using the volume-weighted average price of Wintrust common stock as reported under the heading “Bloomberg VWAP” on the Bloomberg page for Wintrust, for each trading day during the ten trading day period ending on the second trading day prior to the closing date of the merger.

Following the effective time of the merger, the Company's bank subsidiary, Macatawa Bank, will maintain its separate bank charter and are not consolidated withwill continue to operate under the Company under accounting principlesMacatawa Bank name.  Macatawa Bank will maintain a separate, legally constituted board of directors consisting of certain existing directors and new directors generally acceptedresiding and doing business locally in the United StatesWest Michigan community.  Completion of America.


the merger is subject to shareholder and regulatory approvals and the satisfaction of other customary closing conditions and is expected to occur in the second half of 2024.

Additional information about the merger may be found in the Company's Current Report on Form 8-K dated April 15, 2024, which is incorporated herein by reference.

Basis of Presentation:Presentation: The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q10-Q and Article 10 of Regulation S-X.S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments (consisting only of normal recurring accruals) believed necessary for a fair presentation have been included.


Operating results for the three and nine month periodsperiod ended September 30, 2017March 31, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2017. 2023. For further information, refer to the consolidated financial statements and related notes included in the Company's Annual Report on Form 10-K10-K for the year ended December 31, 2016.


2023.

Use of Estimates: To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided, and future results could differ. The allowance for loancredit losses valuation of deferred tax assets, loss contingencies, fair value of other real estate owned and fair values of financial instruments are particularly subject to change.


Allowance for Loan Losses: The allowance for loan losses (allowance) is a valuation allowance for probable incurred credit losses inherent in our loan portfolio, increased by the provision for loan losses and recoveries, and decreased by charge-offs of loans. Management believes the allowance for loan losses balance to be adequate based on known and inherent risks in the portfolio, past loan loss experience, information about specific borrower situations and estimated collateral values, economic conditions and other relevant factors. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Management continues its collection efforts on previously charged-off balances and applies recoveries as additions to the allowance for loan losses.

The allowance consists of specific and general components. The specific component relates to loans that are individually classified as impaired. The general component covers non-classified loans and is based on historical loss experience adjusted for current qualitative factors. The Company maintains a loss migration analysis that tracks loan losses and recoveries based on loan class and the loan risk grade assignment for commercial loans. At September 30, 2017, an 18 month annualized historical loss experience was used for commercial loans and a 12 month historical loss experience period was applied to residential mortgage loans and consumer loans. These historical loss percentages are adjusted (both upwards and downwards) for certain qualitative factors, including economic trends, credit quality trends, valuation trends, concentration risk, quality of loan review, changes in personnel, external factors and other considerations.

A loan is impaired when, based on current information and events, it is believed to be probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Loans for which the terms have been modified and a concession has been made, and for which the borrower is experiencing financial difficulties, are considered troubled debt restructurings and classified as impaired.
-10-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Commercial and commercial real estate loans with relationship balances exceeding $500,000 and an internal risk grading of 6 or worse are evaluated for impairment. If a loan is impaired, a portion of the allowance is allocated and the loan is reported at the present value of estimated future cash flows using the loan’s existing interest rate or at the fair value of collateral, less estimated costs to sell, if repayment is expected solely from the collateral. Large groups of smaller balance homogeneous loans, such as consumer and residential real estate loans, are collectively evaluated for impairment and they are not separately identified for impairment disclosures.

Troubled debt restructurings are also considered impaired with impairment generally measured at the present value of estimated future cash flows using the loan’s effective rate at inception or using the fair value of collateral, less estimated costs to sell, if repayment is expected solely from the collateral.

Foreclosed Assets: Assets acquired through or instead of loan foreclosure, primarily other real estate owned, are initially recorded at fair value less estimated costs to sell when acquired, establishing a new cost basis. If fair value declines, a valuation allowance is recorded through expense. Costs after acquisition are expensed unless they add value to the property.

Income Taxes: Income tax expense is the sum of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax consequences of temporary differences between the carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized.

We recognize a tax position as a benefit only if it is "more likely than not" that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the "more likely than not" test, no tax benefit is recorded. We recognize interest and penalties related to income tax matters in income tax expense.

Derivatives:  Certain of our commercial loan customers have entered into interest rate swap agreements directly with the Bank.  At the same time the Bank enters into a swap agreement with its customer, the Bank enters into a corresponding interest rate swap agreement with a correspondent bank at terms mirroring the Bank’s interest rate swap with its commercial loan customer.   This is known as a back-to-back swap agreement.  Under this arrangement the Bank has two freestanding interest rate swaps, both of which are carried at fair value.  As the terms mirror each other, there is no income statement impact to the Bank.  At September 30, 2017 and December 31, 2016, the total notional amount of such agreements was $42.7 million and $48.1 million and resulted in a derivative asset with a fair value of $351,000 and $494,000, respectively, which were included in other assets and a derivative liability of $351,000 and $494,000, respectively, which were included in other liabilities.

Reclassifications: Some items in the prior period financial statements were reclassified to conform to the current presentation.

Adoption of New Accounting Standards:  The Financial Accounting Standards Board “FASB” issued Accounting Standards Update (“ASU”) ASU No. 2016-09, Improvements to Employee Share-Based Payment Accounting.  This ASU simplifies several aspects of the accounting for employee share-based payment transactions for both public and nonpublic entities, including the following: Accounting for income taxes, classification of excess tax benefits on the statement of cash flows, forfeitures, statutory tax withholding requirements, classification of awards as either equity or liabilities and classification of employee taxes paid on the statement of cash flows when an employer withholds shares for tax-withholding purposes.  The amendments are effective for annual periods beginning after December 15, 2016, and for interim periods within those annual periods.  The impact of adoption of this ASU by the Company was not material.

FASB issued ASU No. 2017-08, Premium Amortization on Purchased Callable Debt Securities.  This ASU changes generally accepted accounting principles (“GAAP”) to require premiums on purchased callable debt securities to be amortized to the earliest call date.  Previous GAAP allowed entities to amortize to contractual maturity or to call date.  The amendments in this ASU are effective for annual periods beginning after December 15, 2018, with early adoption permitted.  As the Company has consistently amortized premiums on its purchased callable debt securities to the earliest call date, the Company has elected to early adopt this ASU effective January 1, 2017.  There was no impact of adoption of this ASU by the Company.

-11-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Newly Issued Not Yet Effective Standards:  FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606).  The amendments in this Update create a new topic in the Codification, Topic 606. In addition to superseding and replacing nearly all existing U.S. GAAP revenue recognition guidance, including industry-specific guidance, ASC 606 establishes a new control-based revenue recognition model, changes the basis for deciding when revenue is recognized over time or at a point in time, provides new and more detailed guidance on specific topics and expands and improves disclosures about revenue.  In addition, ASU 2014-09 adds a new Subtopic to the Codification, ASC 340-40, Other Assets and Deferred Costs: Contracts with Customers, to provide guidance on costs related to obtaining a contract with a customer and costs incurred in fulfilling a contract with a customer that are not in the scope of another ASC Topic.   The new guidance does not apply to certain contracts within the scope of other ASC Topics, such2016-13, as lease contracts, insurance contracts, financing arrangements, financial instruments, guarantees other than product or service warranties, and nonmonetary exchanges between entities in the same line of business to facilitate sales to customers. The amendments are effective for annual periods and interim periods within those annual periods beginning after December 15, 2017.  This ASU may require the Company to change how it recognizes certain recurring revenue streams within trust and investment management fees and interchange income.  Certain fees are currently recognized annually or semi-annually and may need to be accrued monthly under the new standard.  The timing of revenue recognition is expected to change nominally.  The total annual revenue for such fees amounts to less than $60,000.  amended, Financial disclosures relative to revenue will be expanded as a result of this ASU.

FASB issued ASU 2016-02, Leases. The new standard establishes a right-of-use (ROU) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement.  The new standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. A modified retrospective transition approach is required for lessees for capital and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients available.  As the Company owns most of its branch locations, this ASU will apply primarily to operating leases and the impact of adoption of this ASU by the Company is not expected to be material.

FASB issued ASU No. 2016-13, Financial Instruments—InstrumentsCredit Losses (Topic 326)326): Measurement of Credit Losses on Financial Instruments. This ASU, commonly referred to as Current Expected Credit Loss ("CECL"), provides financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date by replacing the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The new guidance eliminates the probable initial recognition threshold and, instead, reflects an entity’s current estimate of all expected credit losses. The new guidance broadens the information that an entity must consider in developing its expected credit loss estimate for assets measured either collectively or individually to include forecasted information, as well as past events and current conditions. There is no specified method for measuring expected credit losses, and an entity is allowed to apply methods that reasonably reflect its expectations of the credit loss estimate. Although an entity may still use its current systems and methods for recording the allowance for credit losses, under the new rules, the inputs used to record the allowance for credit losses generally will need to change to appropriately reflect an estimate of all expected credit losses and the use of reasonable and supportable forecasts. Additionally,FASB also issued ASU 2022-02,Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. This standard eliminated the previous accounting guidance for troubled debt restructurings and added additional disclosure requirements for gross chargeoffs by year of origination. It also prescribes guidance for reporting modifications of loans to borrowers experiencing financial difficulty.

The Company adopted these standards as required on January 1, 2023 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, 2023 are presented under CECL. The transition adjustment of the CECL adoption included an increase in the allowance for loans of $1.5 million and an increase of $62,000 to establish a reserve for unfunded commitments, with a $1.2 million decrease to retained earnings, with the $323,000 income tax portion being recorded as part of the deferred tax asset in the Company's Consolidated Balance Sheet.

Securities: Securities are classified as held to maturity ("HTM") and carried at amortized cost when management has the positive intent and ability to hold them to maturity. Securities available for sale ("AFS") consist of those securities which might be sold prior to maturity due to changes in interest rates, prepayment risks, yield and availability of alternative investments, liquidity needs or other factors. Securities classified as AFS are reported at their fair value and the related unrealized gain or loss is reported in other comprehensive income, net of tax.

Interest income includes amortization of purchase premium or discount. Premiums and discounts on securities are amortized on the level yield method without anticipating prepayments. Gains and losses on sales are based on the amortized cost of the security sold. Accrued interest receivable on securities totaled $4.4 million at March 31, 2024 and $3.4 million at December 31, 2023.

- 10-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Securities Available for Sale - For securities AFS in an unrealized loss position, management determines whether they intend to sell or if it is more likely than not that the Company will be required to sell the security before recovery of the amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security's amortized cost basis is written down to fair value through income with an allowance being established under CECL.  For securities AFS with unrealized losses not meeting these criteria, management evaluates whether any decline in fair value is due to credit loss factors.  In making this assessment, management considers any changes to the rating of the security by rating agencies and adverse conditions specifically related to the issuer of the security, among other factors.  If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security.  If the present value of the cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses ("ACL") is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost basis.  Changes in the ACL under ASC 326-30 are recorded as provisions for (or reversal of) credit loss expense.  Losses are charged against the allowance when the collectability of a debt security AFS is confirmed or when either of the criteria regarding intent or requirement to sell is met.  Any impairment that has not been recorded through an ACL is recognized in other comprehensive income, net of income taxes.  The Company has never experienced a loss on any debt securities AFS.  At March 31, 2024, there was no ACL related to debt securities AFS.  Accrued interest receivable on debt securities was excluded from the estimate of credit losses.

Securities Held to Maturity - Since the adoption of CECL, the Company measures credit losses on available-for-sale debtHTM securities will nowon a collective basis by major security type with each type sharing similar risk characteristics and considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. The ACL on securities HTM is a contra asset valuation account that is deducted from the carrying amount of HTM securities to present the net amount expected to be collected.  HTM securities are charged off against the ACL when deemed uncollectible.  Adjustments to the ACL are reported in the Company's Consolidated Statements of Income in the provision for credit losses.  Accrued interest receivable on HTM securities is excluded from the estimate of credit losses.  With regard to US Treasury securities, these have an explicit government guarantee; therefore, no ACL is recorded for these securities.  With regard to obligations of states and political subdivisions and other HTM securities, management considers (1) issuer bond ratings, (2) historical loss rates for given bond ratings, (3) the financial condition of the issuer, and (4) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities.  The Company has never experienced any loss on HTM securities.  At March 31, 2024, there was no ACL related to securities HTM.

Allowance for Credit Losses ("ACL") - Loans: Since the adoption of CECL, the allowance for credit losses (allowance) is a valuation account that is deducted from the loan portfolios' amortized cost basis to present the net amount expected to be collected on loans.  The allowance is increased by the provision for credit losses and recoveries and decreased by charge-offs of loans. Management believes the allowance balance to be adequate based on known and inherent risks in the portfolio, past loan loss experience, information about specific borrower situations and estimated collateral values, current and forecasted economic conditions and other relevant factors. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Management continues its collection efforts on previously charged-off balances and applies recoveries as additions to the allowance.

The allowance is measured on a collective pool basis when similar risk characteristics exist.  Loans with similar risk characteristics are grouped into homogeneous classes, or pools, for allowance calculation.  Commercial loans are divided into eight classes based primarily on property type and risk characteristics.  They are further segmented based on commercial loan risk grade.  Retail loans are segmented into categories including residential mortgage, home equity, unsecured and other secured and then further segmented based on delinquency status.

The Company's loan portfolio classes as of March 31, 2024 were as follows:

Commercial Loans:

Commercial and Industrial - Risks to this category include industry concentration and limitations associated with monitoring the adequacy and condition of collateral which can include inventory, accounts receivable, and other non-real estate assets. Equipment and inventory obsolescence can also pose a risk. Declines in general economic conditions and other events can cause cash flows to fall to levels insufficient to service debt.

Residential developed - Risks to this category include industry concentration, valuation of residential properties, inventory of homes for sale in the market area, inadequate long-term financing arrangements and velocity of sales. Loans in this category are susceptible to weakening general economic conditions and increases in unemployment rates as well as market demand and supply of similar property. Declines in real estate values and lack of suitable alternative use for the properties are also risks for loans in this category.

Unsecured to residential developers - Risks to this category include industry concentration, valuation of residential properties, inventory of homes for sale in the market area and velocity of sales. Declines in general economic conditions and other events can cause cash flows to fall to levels insufficient to service debt.

Vacant and unimproved - Risks to this category include industry concentration, valuation of farmland, agricultural properties and residential properties as well as velocity of sales. Declines in general economic conditions and other events can cause cash flows to fall to levels insufficient to service debt. Declines in real estate values and lack of suitable alternative use for the properties are also risks for loans in this category.

Commercial development - Risks to this category include industry concentration, valuation of commercial properties, lease terms, occupancy/vacancy rates and velocity of sales. Declines in general economic conditions and other events can cause cash flows to fall to levels insufficient to service debt. Declines in real estate values and lack of suitable alternative use for the properties are also risks for loans in this category.

Residential improved - Risks to this category include industry concentration, valuation of residential properties, inventory of homes for sale in the market area and velocity of sales. Declines in general economic conditions and other events can cause cash flows to fall to levels insufficient to service debt. Declines in real estate values and lack of suitable alternative use for the properties are also risks for loans in this category.

Commercial improved - Risks to this category include industry concentration, valuation of commercial properties, lease terms, occupancy/vacancy rates, cost overruns, changes in market demand for property or services and velocity of sales. Declines in general economic conditions and other events can cause cash flows to fall to levels insufficient to service debt. Declines in real estate values and lack of suitable alternative use for the properties are also risks for loans in this category.

- 11-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Manufacturing and industrial - Risks to this category include industry concentration, valuation of commercial properties, changes in market demand for products produced and velocity of sales. Declines in general economic conditions and other events can cause cash flows to fall to levels insufficient to service debt. Declines in real estate values and lack of suitable alternative use for the properties are also risks for loans in this category.

Consumer Loans:

Residential mortgage - Residential mortgage loans are susceptible to weakening general economic conditions and increases in unemployment rates and declining real estate values.

Unsecured - Unsecured loans are susceptible to weakening general economic conditions and increases in unemployment rates.

Home equity - Home equity loans are susceptible to weakening general economic conditions and increases in unemployment rates and declining real estate values.

Other secured - Other secured loans are susceptible to weakening general economic conditions and increases in unemployment rates, regulatory risks as well as the inability to monitor collateral consisting of personal property.

The remaining life methodology is used for all loan pools. This nondiscounted cash flow approach projects an estimated future amortized cost basis based on current loan balance and repayment terms. Given the bank's limited loss history over the past twelve years, a loss rate computed for a comparable sized peer group (banks with assets between $1-3 billion) is then applied to future loan balances at the instrument level based on the remaining contractual life adjusted for amortization, prepayment and default to develop a baseline lifetime loss. The baseline lifetime loss is adjusted for changes in macroeconomic conditions over the reasonable and supportable forecast period and reversion periods.

Reasonable and supportable economic forecasts have to be presentedincorporated in determining expected losses. The forecast period represents the time frame from the current period end through the point in time that the Company can reasonably forecast. Ideally, the economic forecast period would cover the contractual terms of all loans; however, the ability to produce a forecast that is both reasonable and supportable becomes more difficult the longer the period is projected.

For periods beyond the forecast period, the loss rate reverts back to the baseline lifetime loss.  As of March 31, 2024, the Company used a one-year reasonable and supportable economic forecast period, with a two-quarter straight-line reversion period for all loan classes.  In determining the reasonable and supportable economic forecast period, the Company used a consensus economic forecast from a third-party provider that provided forecasts from twenty-five leading economists.  The Company considered the March  31,2024 report's consensus/mean estimates for gross domestic product and unemployment rates and selected a loss period for the reasonable and supportable forecast period that most closely matched that consensus.

A number of qualitative factors are considered including economic forecast uncertainty, credit quality trends, valuation trends, concentration risk, quality of loan review, changes in personnel, impact of rising interest rates, external factors and other considerations. During each reporting period, management also considers the need to adjust the baseline lifetime loss rates for factors that may cause expected losses to differ from those experienced in the historical loss periods.

The Company is also required to consider expected credit losses associated with loan commitments over the contractual period in which it is exposed to credit risk on the underlying commitments unless the obligation is unconditionally cancellable by the Company. Any allowance for off-balance sheet credit exposures is reported as an other liability on the Company's Consolidated Balance Sheet and is increased or decreased via a provision for credit losses on the Company's Consolidated Statement of Income. The calculation includes consideration of the likelihood that funding will occur and forecasted credit losses on commitments expected to be funded over their estimated lives. The allowance rather thanis calculated using the same methodology, inputs and assumptions as the funded portion of loans at the segment level applied to the amount of commitments expected to be funded.

- 12-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income over the respective term of the loan using the level-yield method without anticipating prepayments. Accrued interest on loans totaled $4.8 million at March 31, 2024 and $5.3 million at December 31, 2023.

Accrued interest receivable for loans is included as a write-down.separate line item on the Company's Consolidated Balance Sheet. The Company elected not to measure an allowance for accrued interest receivable and instead elected to reverse accrued interest income on loans that are placed on nonaccrual status. The Company believes this policy results in the timely reversal of uncollectible interest.

Interest income on mortgage and commercial loans is discontinued at the time the loan is 90 days delinquent unless the loan is well-secured and in process of collection. Consumer loans are typically charged off no later than 120 days past due. Past due status is based on the contractual terms of the loan. In all cases, loans are placed on nonaccrual or charged-off at an earlier date if collection of principal or interest is considered doubtful. Nonaccrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.

All interest accrued but not received for loans placed on nonaccrual is reversed against interest income. Interest received on such loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

Income Taxes: Income tax expense is the sum of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax consequences of temporary differences between the carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. The Company records a valuation allowance when management believes it is "more likely than not" that deferred tax assets will not be realized.

The Company recognizes a tax position as a benefit only if it is "more likely than not" that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the "more likely than not" test, no tax benefit is recorded. The Company recognizes interest and/or penalties related to income tax matters in income tax expense.

Revenue From Contracts With Customers: The Company records revenue from contracts with customers in accordance with Accounting Standards Codification Topic 606, "Revenue from Contracts with Customers" ("Topic 606"). Under Topic 606, the Company must identify the contract with a customer, identify the performance obligations in the contract, determine the transaction price, allocate the transaction price to the performance obligations in the contract, and recognize revenue when (or as) it satisfies a performance obligation. No revenue has been recognized in the current reporting period that results from performance obligations satisfied in previous periods.

The Company's primary sources of revenue are derived from interest and dividends earned on loans, securities and other financial instruments that are not within the scope of Topic 606. The Company has evaluated the nature of its contracts with customers and determined that further disaggregation of revenue from contracts with customers into more granular categories beyond what is presented in the Consolidated Statements of Income was not necessary.

The Company generally satisfies its performance obligations on contracts with customers as services are rendered, and the transaction prices are typically fixed and charged either on a periodic basis (generally monthly) or based on activity. Because performance obligations are satisfied as services are rendered and the transaction prices are fixed, there is little judgment involved in applying Topic 606 that significantly affects the determination of the amount and timing of revenue from contracts with customers.

Interest Income: The Company’s largest source of revenue is interest income which is primarily recognized on an accrual basis based on contractual terms written into loans and investment contracts.

Noninterest Revenue: The Company derives the majority of its noninterest revenue from: (1) service charges for deposit related services, (2) gains related to mortgage loan sales, (3) trust fees and (4) debit and credit card interchange income. Most of these services are transaction based and revenue is recognized as the related service is provided.

- 13-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Derivatives: Certain of the Bank’s commercial loan customers have entered into interest rate swap agreements directly with the Bank. At the same time the Bank enters into a swap agreement with its customer, the Bank enters into a corresponding interest rate swap agreement with a correspondent bank at terms mirroring the Bank’s interest rate swap with its commercial loan customer. This is known as a back-to-back swap agreement. Under this arrangement the Bank has two freestanding interest rate swaps, each of which is carried at fair value. As the terms mirror each other, there is no income statement impact to the Bank. At March 31, 2024 and December 31, 2023, the total notional amount of such agreements was $105.7 million and $108.2 million, respectively, and resulted in a derivative asset with a fair value of $5.6 million and $4.9 million, respectively, which were included in other assets and a derivative liability of $5.6 million and $4.9 million, respectively, which were included in other liabilities.

Mortgage Banking Derivatives: Commitments to fund mortgage loans (interest rate locks) to be sold into the secondary market and forward commitments for the future delivery of these mortgage loans are accounted for as derivatives not qualifying for hedge accounting. Fair values of these mortgage derivatives are estimated based on changes in mortgage interest rates from the date the interest rate on the loan is locked. The Bank enters into commitments to sell mortgage-backed securities, which it later buys back in order to hedge its exposure to interest rate risk in its mortgage pipeline. At times, the Bank also enters into forward commitments for the future delivery of mortgage loans when loans are closed but not yet sold, in order to hedge the change in interest rates resulting from its commitments to sell the loans.

Changes in the fair values of these interest rate lock and mortgage backed security and forward commitment derivatives are included in net gains on mortgage loans.  The fair value of interest rate lock commitments was $(2,000) at March 31, 2024 and $1,000 at December 31, 2023.  The net fair value of mortgage-backed security derivatives was $1,000 at March 31, 2024 and $ (17,000) at December 31, 2023.

Loans Held for Sale:  Mortgage loans originated and intended for sale in the secondary market are carried at fair value, as determined by outstanding commitments from investors. As of both March 31, 2024 and December 31, 2023, these loans had net unrealized gains of $0 which are reflected in their carrying value.  Changes in fair value of loans held for sale are included in net gains on mortgage loans.  Loans are sold with servicing released; therefore, no mortgage servicing right assets are established.

- 14-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Accounting Standards Updates: ASU No.2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures:  This ASU enhances disclosures about significant segment expenses.  The key amendments: (1) require that a public entity disclose on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker (CODM) and included within each reported measure of segment profit or loss, (2) require that a public entity disclose, on an annual and interim basis, an amount for other segment items by reportable segment and a description of its composition, (3) require that a public entity provide all annual disclosures about a reportable segment's profit or loss currently required by GAAP in interim periods as well, (4) clarify that if CODM uses more than one measure of a segment's profit or loss in assessing segment performance and deciding how to allocate resources, an entity may report one or more of those additional measures of segment profit, (5) require that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure of segment profit or loss in assessing segment performance and deciding how to allocate resources and (6) require that a public entity that has a single reportable segment provide all the disclosures required by the amendments in the ASU and all existing segment disclosures.  This ASU is effective for public entities for fiscal years beginning after December 15, 2019, 2023, and for interim periods within those years.  fiscal years beginning after December 15, 2024.  As the Company has one reportable segment, the requirements of this standard for such entities will apply beginning with the Company's annual report ending December 31, 2024.  The Company is currently evaluatingdoes not expect adoption of the impact of this new ASU to have a material effect on itsthe Company's consolidated financial statements.


FASB issued

ASU No. 2016-15, Statement of Cash Flows2023-09,Income Taxes (Topic 230)740): Classification of Certain Cash Receipts and Cash Payments (a consensus of the FASB Emerging Issues Task Force).Improvements to Income Tax Disclosures:  This ASU addresses concerns regarding diversity in practice in how certain cash receipts and cash payments are presented and classifiedrequires that public business entities on an annual basis (1) disclose specific categories in the statementrate reconciliation and (2) provide additional information for reconciling items that meet a quantitative threshold.  The ASU requires that all entities disclose on an annual basis (1) the amount of cash flows.  In particular, thisincome taxes paid, disaggregated by federal, state and foreign taxes and (2) the amount of income taxes paid disaggregated by individual jurisdictions in which income taxes paid is equal or greater than 5 percent of total income taxes paid.  The ASU addresses eight specific cash flow issues in an effort to reduce this diversity in practice: (1) debt prepaymentalso requires that all entities disclose (1) income (loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic or debt extinguishment costs; (2) settlement of zero-coupon bonds; (3) contingent consideration payments made after aforeign and (2) income tax expense (or benefit) from continuing operations disaggregated by federal (national), state and foreign.  This ASU is effective for public business combination; (4) proceeds from the settlement of insurance claims; (5) proceeds from the settlement of corporate-owned life insurance policies, including bank-owned life insurance policies; (6) distributions received from equity method investees; (7) beneficial interests in securitization transactions; and (8) separately identifiable cash flows and application of the predominance principle.  The amendments are effectiveentities for annual periods beginning after December 15, 2017, and for interim periods within those annual periods.  2024.  The impact ofCompany does not expect adoption of thisthe ASU byto have a material effect on the Company is not expected to be material.

Company's consolidated financial statements.

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

 

NOTE 1 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)


FASB issued ASU 2017-12, Targeted Improvements to Accounting for Hedging Activities.  This ASU simplifies and expands the eligible hedging strategies for financial and nonfinancial risks by more closely aligning hedge accounting with a company’s risk management activities, and also simplifies the application of Topic 815, Derivatives and Hedging, through targeted improvements in key practice areas.  This includes expanding the list of items eligible to be hedged and amending the methods used to measure the effectiveness of hedging relationships.  In addition, the ASU prescribes how hedging results should be presented and requires incremental disclosures.  These changes are intended to allow preparers more flexibility and to enhance the transparency of how hedging results are presented and disclosed.  Further, the ASU provides partial relief on the timing of certain aspects of hedge documentation and eliminates the requirement to recognize hedge ineffectiveness separately in earnings in the current period.  The ASU is effective for years beginning after December 15, 2018, and interim periods within those years.  The Company does not expect the impact of adoption of this ASU to be material.
-13-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 2 – SECURITIES

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


 
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Fair
Value
September 30, 2017
        
Available for Sale:
            
U.S. Treasury and federal agency securities $ 98,386 $ 58 $ (709) $ 97,735
U.S. Agency MBS and CMOs   20,281   13   (161)   20,133
Tax-exempt state and municipal bonds   41,255   677   (133)   41,799
Taxable state and municipal bonds   43,100   89   (315)   42,874
Corporate bonds and other debt securities   10,165   16   (20)   10,161
Other equity securities   1,500   ---   (20)   1,480
  $ 214,687 $ 853 $ (1,358) $ 214,182
Held to Maturity
            
Tax-exempt state and municipal bonds $ 61,927 $ 927 $ --- $ 62,854
  
Amortized
Cost
 
Gross
Unrealized
Gains
 
Gross
Unrealized
Losses
 
Fair
Value
December 31, 2016
        
Available for Sale:
            
U.S. Treasury and federal agency securities $ 85,582 $ 49 $ (1,281) $ 84,350
U. S. Agency MBS and CMOs   12,037   11   (231)   11,817
Tax-exempt state and municipal bonds   39,578   212   (603)   39,187
Taxable state and municipal bonds   34,255   65   (437)   33,883
Corporate bonds and other debt securities   13,765   16   (55)   13,726
Other equity securities   1,500   ---   (30)   1,470
  $ 186,717 $ 353 $ (2,637) $ 184,433
Held to Maturity:
            
Tax-exempt state and municipal bonds $ 69,378 $ 573 $ (102) $ 69,849

      

Gross

  

Gross

     
  

Amortized

  

Unrealized

  

Unrealized

  

Fair

 
  

Cost

  

Gains

  

Losses

  

Value

 

March 31, 2024

                

Available for Sale

                

U.S. Treasury and federal agency securities

 $245,896  $  $(10,815) $235,081 

Agency MBS and CMOs

  120,328   35   (13,331)  107,032 

Tax-exempt state and municipal bonds

  30,800      (519)  30,281 

Taxable state and municipal bonds

  112,976   53   (5,528)  107,501 

Corporate bonds and other debt securities

  11,555      (236)  11,319 
  $521,555  $88  $(30,429) $491,214 
                 

Held to Maturity

                

U.S. Treasury

 $221,211  $  $(7,945) $213,266 

Tax-exempt state and municipal bonds

  79,540   230   (1,385)  78,385 
  $300,751  $230  $(9,330) $291,651 

      

Gross

  

Gross

     
  

Amortized

  

Unrealized

  

Unrealized

  

Fair

 
  

Cost

  

Gains

  

Losses

  

Value

 

December 31, 2023

                

Available for Sale:

                

U.S. Treasury and federal agency securities

 $256,234  $25  $(10,767) $245,492 

Agency MBS and CMOs

  123,767   173   (12,604)  111,336 

Tax-exempt state and municipal bonds

  30,850   31   (284)  30,597 

Taxable state and municipal bonds

  115,516   105   (5,545)  110,076 

Corporate bonds and other debt securities

  11,527   3   (233)  11,297 
  $537,894  $337  $(29,433) $508,798 

Held to Maturity

                

U.S. Treasury

 $251,229  $  $(8,520) $242,709 

Tax-exempt state and municipal bonds

  80,294   284   (1,189)  79,389 
  $331,523  $284  $(9,709) $322,098 

There were no sale of securities available for sale in the three month periods ended September 30, 2017 and 2016.  Proceeds from the sale of securities were $5.8 million in the nine month period ended September 30, 2017 resulting in net gains of $3,000, as reported in the Consolidated Statements of Income.  This resulted in reclassifications of $3,000 ($2,000 net of tax) from accumulated other comprehensive income to gain on salesales of securities in the Consolidated Statementsthree month periods ended March 31, 2024 and 2023.

- 16-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 2 SECURITIES(Continued)


Contractual maturities of debt securities at September 30, 2017March 31, 2024 were as follows (dollars in thousands):


  Held–to-Maturity Securities Available-for-Sale Securities
  
Amortized
Cost
 
Fair
Value
 
Amortized
Cost
 
Fair
Value
Due in one year or less $ 14,012 $ 14,019 $ 18,486 $ 18,493
Due from one to five years   13,622   14,055   115,857   115,387
Due from five to ten years   10,687   11,019   55,693   55,805
Due after ten years   23,606   23,761   23,151   23,017
  $ 61,927 $ 62,854 $ 213,187 $ 212,702

  

Held–to-Maturity Securities

  

Available-for-Sale Securities

 
  

Amortized

  

Fair

  

Amortized

  

Fair

 
  

Cost

  

Value

  

Cost

  

Value

 

Due in one year or less

 $133,656  $132,252  $141,534  $140,076 

Due from one to five years

  155,020   147,346   253,495   238,070 

Due from five to ten years

  12,075   12,053   6,198   6,036 

Due after ten years

            

Agency MBS and CMOs

        120,328   107,032 
  $300,751  $291,651  $521,555  $491,214 

Securities with unrealized losses at September 30, 2017March 31, 2024 and December 31, 2016,2023, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, were as follows (dollars in thousands):


  Less than 12 Months 12 Months or More Total
 
September 30, 2017
 
Fair
Value
 
Unrealized
Loss
 
Fair
Value
 
Unrealized
Loss
 
Fair
Value
 
Unrealized
Loss
U.S. Treasury and federal agency securities $ 60,225 $ (472) $ 15,497 $ (237) $ 75,722 $ (709)
U.S. Agency MBS and CMOs   16,883   (129)   1,087   (32)   17,970   (161)
Tax-exempt state and municipal bonds   7,428   (79)   2,124   (54)   9,552   (133)
Taxable state and municipal bonds   20,469   (239)   3,199   (76)   23,668   (315)
Corporate bonds and other debt securities   4,269   (9)   1,507   (11)   5,776   (20)
Other equity securities   1,480   (20)   ---   ---   1,480   (20)
Total temporarily impaired $ 110,754 $ (948) $ 23,414 $ (410) $ 134,168 $ (1,358)

 
December 31, 2016
  Less than 12 Months  12 Months or More  Total
Fair
Value
  
Unrealized
Loss
Fair
Value
  
Unrealized
Loss
Fair
Value
  
Unrealized
Loss
U.S. Treasury and federal agency securities $ 59,129 $ (1,271) $ 3,053 $ (10) $ 62,182 $ (1,281)
U.S. Agency MBS and CMOs   10,702   (231)   ---   ---   10,702   (231)
Tax-exempt state and municipal bonds   49,508   (698)   1,672   (7)   51,180   (705)
Taxable state and municipal bonds   22,633   (437)   ---   ---   22,633   (437)
Corporate bonds and other debt securities   5,745   (50)   500   (5)   6,245   (55)
Other equity securities   1,470   (30)   ---   ---   1,470   (30)
Total temporarily impaired $ 149,187 $ (2,717) $ 5,225 $ (22) $ 154,412 $ (2,739)

  

Less than 12 Months

  

12 Months or More

  

Total

 
  

Fair

  

Unrealized

  

Fair

  

Unrealized

  

Fair

  

Unrealized

 

March 31, 2024

 

Value

  

Loss

  

Value

  

Loss

  

Value

  

Loss

 

Available for Sale

                        

U.S. Treasury and federal agency securities

 $28,390  $(53) $206,691  $(10,761) $235,081  $(10,814)

Agency MBS and CMOs

  15,544   (150)  84,892   (13,181)  100,436   (13,331)

Tax-exempt state and municipal bonds

  11,316   (98)  18,965   (423)  30,281   (521)

Taxable state and municipal bonds

  8,442   (29)  92,753   (5,499)  101,195   (5,528)

Corporate bonds and other debt securities

  471   (3)  10,848   (232)  11,319   (235)
  $64,163  $(333) $414,149  $(30,096) $478,312  $(30,429)
                         

Held to Maturity

                        

U.S. Treasury

 $  $  $213,266  $(7,945) $213,266  $(7,945)

Tax-exempt state and municipal bonds

  20,118   (53)  48,402   (1,332)  68,520   (1,385)
  $20,118  $(53) $261,668  $(9,277) $281,786  $(9,330)

- 17-

-15-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 2 SECURITIES(Continued)


Other-Than-Temporary-Impairment

  

Less than 12 Months

  

12 Months or More

  

Total

 
  

Fair

  

Unrealized

  

Fair

  

Unrealized

  

Fair

  

Unrealized

 

December 31, 2023

 

Value

  

Loss

  

Value

  

Loss

  

Value

  

Loss

 

Available for Sale:

                        

U.S. Treasury and federal agency securities

 $15,615  $(41) $215,712  $(10,726) $231,327  $(10,767)

Agency MBS and CMOs

  8,574   (52)  83,893   (12,552)  92,467   (12,604)

Tax-exempt state and municipal bonds

  8,472   (50)  13,296   (234)  21,768   (284)

Taxable state and municipal bonds

  4,667   (18)  93,900   (5,527)  98,567   (5,545)

Corporate bonds and other debt securities

        10,822   (233)  10,822   (233)
  $37,328  $(161) $417,623  $(29,272) $454,951  $(29,433)
                         

Held to Maturity:

                        

U.S. Treasury

 $  $  $242,709  $(8,520) $242,709  $(8,520)

Tax-exempt state and municipal bonds

  673   (2)  45,513   (1,187)  46,186   (1,189)
  $673  $(2) $288,222  $(9,707) $288,895  $(9,709)

Management evaluates securities for other-than-temporary impairment ("OTTI")in an unrealized loss position at least on a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation. In analyzing an issuer's financial condition, Management considers whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred and the results of reviews of the issuer's financial condition.

At March 31, 2024, 423 securities available for sale with fair values totaling $478.3 million had unrealized losses totaling $30.4 million. At December 31, 2023, 402 securities available for sale with fair values totaling $455.0 million had unrealized losses totaling $29.4 million.  For securities available for sale with unrealized losses, management considered the financial condition of the issuer and the Company's intent and ability to retain the investment for a period of time sufficient to allow for any anticipated recovery in fair value. At March 31, 2024, 75 securities held to maturity with fair values totaling $281.8 million had unrealized losses totaling $9.3 million. At December 31, 2023, 58 securities held to maturity with fair values totaling $288.9 million had unrealized losses totaling $9.7 million.  Management has the intent and ability to hold the securities classified as held to maturity until they mature, at which time the Company will receive full value for the securities. Management determined that the unrealized losses for each period and each investment were attributable to changes in interest rates and not due to credit quality. All of the Company's municipal and corporate securities were rated AA or higher at March 31, 2024 and December 31, 2023. As such, no OTTI charges were necessary during the three allowance for credit losses on securities available for sale or held to maturity has been established as of March 31, 2024 and nine month periods ended September 30, 2017 and 2016.


December 31, 2023.

Securities with a carrying value of approximately $2.0$3.7 million were pledged as security for public deposits, letters of credit and for other purposes required or permitted by law at September 30, 2017both March 31, 2024 and December 31, 2016.2023.

The Company also has an investment in a fund that invests in projects qualifying for Community Reinvestment Act credit which is carried at a fair value of $1.3 million and is reported in other assets at March 31, 2024 and December 31, 2023, respectively.

- 18-


MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3LOANS


AND ALLOWANCE FOR CREDIT LOSSES

Portfolio loans were as follows (dollars in thousands):

   
September 30,
2017
  
December 31,
2016
 
Commercial and industrial $418,838  $449,342 
         
Commercial real estate:        
Residential developed  9,077   11,970 
Unsecured to residential developers  2,410   4,734 
Vacant and unimproved  38,677   40,286 
Commercial development  486   378 
Residential improved  83,441   75,348 
Commercial improved  295,924   289,478 
Manufacturing and industrial  100,347   95,787 
Total commercial real estate  530,362   517,981 
         
Consumer        
Residential mortgage  221,829   217,614 
Unsecured  254   396 
Home equity  82,296   88,113 
Other secured  6,458   7,366 
Total consumer  310,837   313,489 
         
Total loans  1,260,037   1,280,812 
Allowance for loan losses  (16,434)  (16,962)
  $1,243,603  $1,263,850 

  

March 31,

  

December 31,

 
  

2024

  

2023

 

Commercial and industrial

 $516,400  $506,974 
         

Commercial real estate:

        

Residential developed

  4,977   5,809 

Unsecured to residential developers

     800 

Vacant and unimproved

  38,895   39,534 

Commercial development

  78   84 

Residential improved

  107,860   123,875 

Commercial improved

  261,256   260,188 

Manufacturing and industrial

  159,703   154,809 

Total commercial real estate

  572,769   585,099 

Consumer:

        

Residential mortgage

  195,923   189,818 

Unsecured

  89   129 

Home equity

  53,751   53,039 

Other secured

  3,276   3,327 

Total consumer

  253,039   246,313 

Total loans

  1,342,208   1,338,386 

Allowance for credit losses

  (17,440)  (17,442)
  $1,324,768  $1,320,944 

The totals above are shown net of deferred fees and costs. Deferred fees on loans totaled $1.3 million at both March 31, 2024 and December 31, 2023. Deferred costs on loans totaled $1.5 million at both March 31, 2024 and December 31, 2023.

- 19-

-16-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)


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


 
Three months ended September 30, 2017
  
Commercial
and
Industrial
  
Commercial
Real Estate
    Consumer    Unallocated    Total
Beginning balance $ 6,336 $ 6,583 $ 3,621 $ 30 $ 16,570
Charge-offs   ---   ---   (55)   ---   (55)
Recoveries   32   199   38   ---   269
Provision for loan losses   (212)   (94)   (43)   (1)   (350)
Ending Balance $ 6,156 $ 6,688 $ 3,561 $ 29 $ 16,434

Three months ended September 30, 2016
 
Commercial
and
Industrial
 
Commercial
Real Estate
 Consumer Unallocated Total
Beginning balance $ 4,960 $ 8,065 $ 3,894 $ 40 $ 16,959
Charge-offs   ---   ---   (46)   ---   (46)
Recoveries   50   95   39   ---   184
Provision for loan losses   515   (548)   (190)   (27)   (250)
Ending Balance $ 5,525 $ 7,612 $ 3,697 $ 13 $ 16,847

 
Nine months ended September 30, 2017
  
Commercial
and
Industrial
  
Commercial
Real Estate
    Consumer    Unallocated    Total
Beginning balance $ 6,345 $ 6,703 $ 3,871 $ 43 $ 16,962
Charge-offs   (108)   ---   (113)   ---   (221)
Recoveries   96   818   129   ---   1,043
Provision for loan losses   (177)   (833)   (326)   (14)   (1,350)
Ending Balance $ 6,156 $ 6,688 $ 3,561 $ 29 $ 16,434

 
Nine months ended September 30, 2016
  
Commercial
and
Industrial
  
Commercial
Real Estate
    Consumer    Unallocated    Total
Beginning balance $ 4,826 $ 8,457 $ 3,761 $ 37 $ 17,081
Charge-offs   ---   ---   (158)   ---   (158)
Recoveries   123   772   129   ---   1,024
Provision for loan losses   576   (1,617)   (35)   (24)   (1,100)
Ending Balance $ 5,525 $ 7,612 $ 3,697 $ 13 $ 16,847

  

Commercial

                 
  

and

  

Commercial

             

Three months ended March 31, 2024

 

Industrial

  

Real Estate

  

Consumer

  

Unallocated

  

Total

 

Beginning balance

 $6,871  $7,164  $3,375  $32  $17,442 

Charge-offs

        (32)     (32)

Recoveries

  10   1   19      30 

Provision for credit losses

  (123)  (189)  224   88    

Ending Balance

 $6,758  $6,976  $3,586  $120  $17,440 

  

Commercial

                 
  

and

  

Commercial

             

Three months ended March 31, 2023

 

Industrial

  

Real Estate

  

Consumer

  

Unallocated

  

Total

 

Beginning balance

 $5,596  $7,180  $2,458  $51  $15,285 

Impact of adoption of ASU 2016-03

  1,299   (212)  389      1,476 

Charge-offs

        (21)     (21)

Recoveries

  9   3   42      54 

Provision for credit losses

  220   (201)  (50)  31    

Ending Balance

 $7,124  $6,770  $2,818  $82  $16,794 

- 20-

-17-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)


The following table presents gross charge-offs for the balance in the allowance for loan losses and the recorded investment in loansthree months ended March 31, 2024 by portfolio segmentclass and based on impairment methodorigination year (dollars in thousands):


 
September 30, 2017
 
Commercial
and
Industrial
  
Commercial
Real Estate
  Consumer  Unallocated  Total 
Allowance for loan losses:               
Ending allowance attributable to loans:               
Individually reviewed for impairment $568  $244  $534  $---  $1,346 
Collectively evaluated for impairment  5,588   6,444   3,027   29   15,088 
Total ending allowance balance $6,156  $6,688  $3,561  $29  $16,434 
Loans:                    
Individually reviewed for impairment $4,555  $8,742  $8,663  $---  $21,960 
Collectively evaluated for impairment  414,283   521,620   302,174   ---   1,238,077 
Total ending loans balance $418,838  $530,362  $310,837  $---  $1,260,037 

December 31, 2016
 
Commercial
and
Industrial
  
Commercial
Real Estate
  Consumer  Unallocated  Total 
Allowance for loan losses:               
Ending allowance attributable to loans:               
Individually reviewed for impairment $605  $368  $723  $---  $1,696 
Collectively evaluated for impairment  5,740   6,335   3,148   43   15,266 
Total ending allowance balance $6,345  $6,703  $3,871  $43  $16,962 
                     
Loans:                    
Individually reviewed for impairment $5,994  $11,934  $11,726  $---  $29,654 
Collectively evaluated for impairment  443,348   506,047   301,763   ---   1,251,158 
Total ending loans balance $449,342  $517,981  $313,489  $---  $1,280,812 

  

Term Loans By Origination Year

         
                          

Revolving

     

March 31, 2024

 

2024

  

2023

  

2022

  

2021

  

2020

  

Prior

  

Loans

  

Total

 
                                 
                                 

Commercial and industrial

 $  $  $  $  $  $  $  $ 

Commercial development

                        

Commercial improved

                        

Manufacturing and industrial

                        

Residential development

                        

Residential improved

                        

Vacant and unimproved

                        

Total commercial

                        
                                 

Residential mortgage

                        

Consumer unsecured

                        

Home equity

                        

Other

                    32   32 

Total consumer

                    32   32 
                                 

Total loans

 $  $  $  $  $  $  $32  $32 

The following table presents gross charge-offs for the three months ended March 31, 2023 by portfolio class and origination year (dollars in thousands):

  

Term Loans By Origination Year

         
                          

Revolving

     

March 31, 2023

 

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Loans

  

Total

 
                                 
                                 

Commercial and industrial

 $  $  $  $  $  $  $  $ 

Commercial development

                        

Commercial improved

                        

Manufacturing and industrial

                        

Residential development

                        

Residential improved

                        

Vacant and unimproved

                        

Total commercial

                        
                                 

Residential mortgage

                        

Consumer unsecured

                        

Home equity

                        

Other

                    21   21 

Total consumer

                    21   21 
                                 

Total loans

 $  $  $  $  $  $  $21  $21 

Collateral dependent loans are loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral and the borrower is experiencing financial difficulty. Under CECL for collateral dependent loans, the Company has adopted the practical expedient to measure the allowance on the fair value of collateral.

The allowance is calculated on an individual loan basis based on the shortfall between the fair value of the loan's collateral, which is adjusted for liquidation costs/discounts, and the loan's amortized cost. If the fair value of the collateral exceeds the loan's amortized cost, no allowance is necessary. The Company's policy is to obtain appraisals on any significant pieces of collateral. For real estate collateral that is in industries that are undergoing significant stress, or properties that are specialized use or have limited marketability, higher discounts are applied in determining fair value.

- 21-

-18-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)


There have been no significant changes to the types of collateral securing our collateral dependent loans.

The following table presentsamortized cost of collateral-dependent loans individually evaluated for impairment by class of loans as of September 30, 2017March 31, 2024 was as follows (dollars in thousands):

 
September 30, 2017
 
Unpaid
Principal
Balance
  
Recorded
Investment
  
Allowance
Allocated
 
With no related allowance recorded:         
Commercial and industrial $1,414  $1,414  $--- 
             
Commercial real estate:            
Residential developed  ---   ---   --- 
Unsecured to residential developers  ---   ---   --- 
Vacant and unimproved  ---   ---   --- 
Commercial development  190   190   --- 
Residential improved  5   5   --- 
Commercial improved  ---   ---   --- 
Manufacturing and industrial  ---   ---   --- 
   195   195   --- 
Consumer:            
Residential mortgage  ---   ---   --- 
Unsecured  ---   ---   --- 
Home equity  ---   ---   --- 
Other secured  ---   ---   --- 
   ---   ---   --- 
Total with no related allowance recorded $1,609  $1,609  $--- 
             
With an allowance recorded:            
Commercial and industrial $3,141  $3,141  $568 
             
Commercial real estate:            
Residential developed  181   181   4 
Unsecured to residential developers  ---   ---   --- 
Vacant and unimproved  361   361   12 
Commercial development  ---   ---   --- 
Residential improved  2,212   2,212   88 
Commercial improved  5,609   5,609   139 
Manufacturing and industrial  184   184   1 
   8,547   8,547   244 
Consumer:            
Residential mortgage  6,865   6,846   422 
Unsecured  ---   ---   --- 
Home equity  1,817   1,817   112 
Other secured  ---   ---   --- 
   8,682   8,663   534 
Total with an allowance recorded $20,370  $20,351  $1,346 
Total $21,979  $21,960  $1,346 

  

Collateral Type

     
          

Allowance

 

March 31, 2024

 

Real Estate

  

Other

  

Allocated

 
             

Commercial and industrial

 $  $  $ 

Commercial real estate:

            

Residential developed

         

Unsecured to residential developers

         

Vacant and unimproved

         

Commercial development

         

Residential improved

  25       

Commercial improved

  289      14 

Manufacturing and industrial

  1,126       
   1,440      14 

Consumer

            

Residential mortgage

         

Unsecured

         

Home equity

         

Other secured

         

Consumer

         

Total

 $1,440  $  $14 

The amortized cost of collateral-dependent loans by class as of December 31, 2023 was as follows (dollars in thousands):

  

Collateral Type

     
          

Allowance

 

December 31, 2023

 

Real Estate

  

Other

  

Allocated

 
             

Commercial and industrial

 $  $  $ 

Commercial real estate:

            

Residential developed

         

Unsecured to residential developers

         

Vacant and unimproved

         

Commercial development

         

Residential improved

  26       

Commercial improved

  292      17 

Manufacturing and industrial

  1,136       
   1,454      17 

Consumer

            

Residential mortgage

         

Unsecured

         

Home equity

         

Other secured

         

Consumer

         

Total

 $1,454  $  $17 

- 22-

-19-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)


The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2016 (dollars in thousands):

 
December 31, 2016
 
Unpaid
Principal
Balance
  
Recorded
Investment
  
Allowance
Allocated
 
With no related allowance recorded:         
Commercial and industrial $2,298  $2,298  $--- 
             
Commercial real estate:            
Residential developed  ---   ---   --- 
Unsecured to residential developers  ---   ---   --- 
Vacant and unimproved  ---   ---   --- 
Commercial development  ---   ---   --- 
Residential improved  27   27   --- 
Commercial improved  350   350   --- 
Manufacturing and industrial  ---   ---   --- 
   377   377   --- 
Consumer:            
Residential mortgage  ---   ---   --- 
Unsecured  ---   ---   --- 
Home equity  ---   ---   --- 
Other secured  ---   ---   --- 
   ---   ---   --- 
Total with no related allowance recorded $2,675  $2,675  $--- 
             
With an allowance recorded:            
Commercial and industrial $3,696  $3,696  $605 
             
Commercial real estate:            
Residential developed  187   187   4 
Unsecured to residential developers  ---   ---   --- 
Vacant and unimproved  387   387   9 
Commercial development  189   189   6 
Residential improved  4,687   4,687   216 
Commercial improved  5,879   5,879   128 
Manufacturing and industrial  228   228   5 
   11,557   11,557   368 
Consumer:            
Residential mortgage  7,523   7,523   464 
Unsecured  ---   ---   --- 
Home equity  4,203   4,203   259 
Other secured  ---   ---   --- 
   11,726   11,726   723 
Total with an allowance recorded $26,979  $26,979  $1,696 
Total $29,654  $29,654  $1,696 
-20-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3 – LOANS (Continued)

The following table presents information regarding average balances of impaired loans and interest recognized on impaired loans for the three and nine month periods ended September 30, 2017 and 2016 (dollars in thousands):
  
Three
Months
Ended
September 30,
  
Three
Months
Ended
September 30,
  
Nine
Months
Ended
September 30,
  
Nine
Months
Ended
September 30,
 
  2017  2016  2017  2016 
Average of impaired loans during the period:            
Commercial and industrial $4,047  $5,093  $5,410  $6,489 
                 
Commercial real estate:                
Residential developed  181   126   183   42 
Unsecured to residential developers  ---   ---   ---   --- 
Vacant and unimproved  372   418   338   433 
Commercial development  189   190   189   191 
Residential improved  2,255   5,156   3,002   5,396 
Commercial improved  5,925   6,627   6,026   7,660 
Manufacturing and industrial  185   235   246   237 
                 
Consumer  8,793   12,501   10,366   12,828 
                 
Interest income recognized during impairment:                
Commercial and industrial  179   203   697   740 
Commercial real estate  108   172   360   516 
Consumer  80   112   306   350 
                 
Cash-basis interest income recognized                
Commercial and industrial  177   195   708   746 
Commercial real estate  114   169   363   513 
Consumer  79   111   306   346 
-21-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)


NOTE 3 – LOANS (Continued)

Nonaccrual loans include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impairedcollateral dependent loans. The following tables present the recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans as of September 30, 2017March 31, 2024 and December 31, 20162023 (dollars in thousands):

 
September 30, 2017
 
Nonaccrual
  
Over 90
days
Accruing
 
       
Commercial and industrial $4  $--- 
         
Commercial real estate:        
Residential developed  ---   --- 
Unsecured to residential developers  ---   --- 
Vacant and unimproved  ---   --- 
Commercial development  239   --- 
Residential improved  91   --- 
Commercial improved  110   --- 
Manufacturing and industrial  ---   --- 
   440   --- 
Consumer:        
Residential mortgage  58   --- 
Unsecured  7   --- 
Home equity  ---   --- 
Other secured  12   --- 
   77   --- 
Total $521  $--- 
 
December 31, 2016
 
Nonaccrual
  
Over 90
days
Accruing
 
       
Commercial and industrial $36  $--- 
         
Commercial real estate:        
Residential developed  ---   --- 
Unsecured to residential developers  ---   --- 
Vacant and unimproved  ---   --- 
Commercial development  49   --- 
Residential improved  6   --- 
Commercial improved  128   --- 
Manufacturing and industrial  ---   --- 
   183   --- 
Consumer:        
Residential mortgage  58   --- 
Unsecured  16   --- 
Home equity  7   --- 
Other secured  ---   --- 
   81   --- 
Total $300  $--- 

              

Over 90

  

Total

 
  

Nonaccrual with

  

Nonaccrual with

      

days

  

Nonperforming

 

March 31, 2024

 

No Allowance

  

Allowance

  

Total Nonaccrual

  

Accruing

  

Loans

 

Commercial and industrial

 $  $  $  $  $ 
                     

Commercial real estate:

                    

Residential developed

               

Unsecured to residential developers

               

Vacant and unimproved

               

Commercial development

               

Residential Improved

               

Commercial improved

               

Manufacturing and industrial

               
                

Consumer:

                    

Residential mortgage

     1   1      1 

Unsecured

               

Home equity

               

Other secured

               
      1   1      1 

Total

 $  $1  $1  $  $1 

- 23-

-22-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)

              

Over 90

  

Total

 
  

Nonaccrual with

  

Nonaccrual with

      

days

  

Nonperforming

 

December 31, 2023

 

No Allowance

  

Allowance

  

Total Nonaccrual

  

Accruing

  

Loans

 

Commercial and industrial

 $  $  $  $  $ 
                     

Commercial real estate:

                    

Residential developed

               

Unsecured to residential developers

               

Vacant and unimproved

               

Commercial development

               

Residential improved

               

Commercial improved

               

Manufacturing and industrial

               
                

Consumer:

                    

Residential mortgage

     1   1      1 

Unsecured

               

Home equity

               

Other secured

               
      1   1      1 

Total

 $  $1  $1  $  $1 

No interest income was recognized on nonaccrual loans during the three month periods ended March 31, 2024 and 2023.

- 24-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)


The following table presents the aging of the recorded investment in past due loans as of September 30, 2017March 31, 2024 and December 31, 20162023 by class of loans (dollars in thousands):

 
September 30, 2017
 
30-90
Days
  
Greater Than
90 Days
  
Total
Past Due
  
Loans Not
Past Due
  Total 
Commercial and industrial $22  $---  $22  $418,816  $418,838 
                     
Commercial real estate:                    
Residential developed  ---   ---   ---   9,077   9,077 
Unsecured to residential developers  ---   ---   ---   2,410   2,410 
Vacant and unimproved  308   ---   308   38,369   38,677 
Commercial development  ---   239   239   247   486 
Residential improved  ---   91   91   83,350   83,441 
Commercial improved  107   ---   107   295,817   295,924 
Manufacturing and industrial  ---   ---   ---   100,347   100,347 
   415   330   745   529,617   530,362 
Consumer:                    
Residential mortgage  ---   56   56   221,773   221,829 
Unsecured  ---   ---   ---   254   254 
Home equity  33   ---   33   82,263   82,296 
Other secured  5   11   16   6,442   6,458 
   38   67   105   310,732   310,837 
Total $475  $397  $872  $1,259,165  $1,260,037 

 
December 31, 2016
 
30-90
Days
  
Greater Than
90 Days
  
Total
Past Due
  
Loans Not
Past Due
  Total 
Commercial and industrial $425  $28  $453  $448,889  $449,342 
                     
Commercial real estate:                    
Residential developed  ---   ---   ---   11,970   11,970 
Unsecured to residential developers  ---   ---   ---   4,734   4,734 
Vacant and unimproved  ---   ---   ---   40,286   40,286 
Commercial development  ---   49   49   329   378 
Residential improved  74   5   79   75,269   75,348 
Commercial improved  478   ---   478   289,000   289,478 
Manufacturing and industrial  ---   ---   ---   95,787   95,787 
   552   54   606   517,375   517,981 
Consumer:                    
Residential mortgage  64   56   120   217,494   217,614 
Unsecured  ---   ---   ---   396   396 
Home equity  187   ---   187   87,926   88,113 
Other secured  81   ---   81   7,285   7,366 
   332   56   388   313,101   313,489 
Total $1,309  $138  $1,447  $1,279,365  $1,280,812 

  

30-90

  

Greater Than

  

Total

        

March 31, 2024

 

Days

  

90 Days

  

Past Due

  

Current

  

Total

 

Commercial and industrial

 $  $  $  $516,400  $516,400 

Commercial real estate:

                    

Residential developed

           4,977   4,977 

Unsecured to residential developers

               

Vacant and unimproved

           38,895   38,895 

Commercial development

           78   78 

Residential improved

           107,860   107,860 

Commercial improved

           261,256   261,256 

Manufacturing and industrial

           159,703   159,703 
            572,769   572,769 

Consumer:

                    

Residential mortgage

  310      310   195,613   195,923 

Unsecured

           89   89 

Home equity

  30      30   53,721   53,751 

Other secured

           3,276   3,276 
   340      340   252,699   253,039 

Total

 $340  $  $340  $1,341,868  $1,342,208 

  

30-90

  

Greater Than

  

Total

        

December 31, 2023

 

Days

  

90 Days

  

Past Due

  

Current

  

Total

 

Commercial and industrial

 $  $  $  $506,974  $506,974 

Commercial real estate:

                    

Residential developed

           5,809   5,809 

Unsecured to residential developers

           800   800 

Vacant and unimproved

           39,534   39,534 

Commercial development

           84   84 

Residential improved

           123,875   123,875 

Commercial improved

           260,188   260,188 

Manufacturing and industrial

           154,809   154,809 
            585,099   585,099 

Consumer:

                    

Residential mortgage

  44      44   189,774   189,818 

Unsecured

           129   129 

Home equity

           53,039   53,039 

Other secured

           3,327   3,327 
   44      44   246,269   246,313 

Total

 $44  $  $44  $1,338,342  $1,338,386 

- 25-

-23-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)


The

At times, the Company had allocated $1,346,000 and $1,696,000will modify terms of specific reserves to customers whosea loan terms have been modified in troubled debt restructurings (“TDRs”) as of September 30, 2017 and December 31, 2016, respectively.  These loans may have involved the restructuring of terms to allow customersthe customer to mitigate the risk of foreclosure by meeting a lower loan payment requirement based upon their current cash flow.  These may also include loans that renewed at existing contractual rates, but below market rates for comparable credit.  The Company has been active at utilizing these programs and working with its customers to reduce the risk of foreclosure.  For commercial loans, these modifications typically include an interest only period and, in some cases, a lowering of the interest rate on the loan.  In some cases, the modification will include separating the note into two notes with the first note structured to be supported by current cash flows and collateral, and the second note made for the remaining unsecured debt.  The second note is charged off immediately and collected only after the first note is paid in full.  This modification type is commonly referred to as an A-B note structure.  For consumer mortgage loans, the restructuring typically includes a lowering of the interest rate to provide payment and cash flow relief.  For each restructuring, a comprehensive credit underwriting analysis of the borrower’s financial condition and prospects of repayment under the revised terms is performed to assess whether the structure can be successful and that cash flows will be sufficient to support the restructured debt.  An analysis is also performed to determine whether the restructured loan should be on accrual status.  Generally, if the loan is on accrual status at the time of restructure, it will remain on accrual status after the restructuring.  In some cases, a nonaccrual loan may be placed on accrual status at restructuring if the loan’s actual payment history demonstrates it would have cash flowed under the restructured terms.  After six consecutive payments under the restructured terms, a nonaccrual restructured loan is reviewed for possible upgrade to accruingaccrual status.


In situations where there is a subsequent modification or renewal and the loan is brought to market terms, including a contractual interest rate not less than a market interest rate for new debt with similar credit risk characteristics, the TDR and impaired loan designations may be removed.  In addition, the TDR designation may also be removed from loans modified under an A-B note structure.  If the remaining “A” note is at a market rate at the time of restructuring (taking into account the borrower’s credit risk and prevailing market conditions), the loan can be removed from TDR designation in a subsequent calendar year after six months of performance in accordance with the new terms.  The market rate relative to the borrower’s credit risk is determined through analysis of market pricing information gathered from peers and use of a loan pricing model.  The general objective of the model is to achieve a consistent return on equity from one credit to the next, taking into consideration differences in credit risk.  In the model, credits with higher risk receive a higher potential loss allocation, and therefore require a higher interest rate to achieve the target return on equity.

As with other impairedindividually reviewed loans, an allowance for loancredit loss is estimated for each TDRsuch modification made to borrowers experiencing financial difficulty based on the most likely source of repayment for each loan. For impaired commercial real estate loans that are collateral dependent, the allowance is computed based on the fair value of the underlying collateral, less estimated costs to sell. For impairedindividually reviewed commercial loans where repayment is expected from cash flows from business operations, the allowance is computed based on a discounted cash flow computation. Certain groups of TDRs,such loans, such as residential mortgages, have common characteristics and for them the allowance is computed based on a discounted cash flow computation on the change in weighted rate for the pool. The allowance allocations for commercial TDRsmodifications to borrowers experiencing financial difficulty where we have reduced the contractual interest rate are computed by measuring cash flows using the new payment terms discounted at the original contractual rate.


The following table presents information regarding troubled debt restructuringsmodifications to borrowers experiencing financial difficulty as of September 30, 2017 and DecemberMarch 31, 20162024 (dollars in thousands):

  September 30, 2017  December 31, 2016 
  
Number of
Loans
  
Outstanding
Recorded
Balance
  
Number of
Loans
  
Outstanding
Recorded
Balance
 
Commercial and industrial  20  $4,555   25  $5,994 
Commercial real estate  38   8,742   49   11,933 
Consumer  103   8,663   116   12,059 
   161  $21,960   190  $29,986 

  

March 31, 2024

 
      

Outstanding

  

Percentage to

 
  

Number of

  

Recorded

  

Total

 
  

Loans

  

Balance

  

Loans

 

Commercial and industrial

  2  $232   0.04%

Commercial real estate

  3   478   0.08%

Consumer

  31   2,550   1.01%
   36  $3,260   0.24%

At March 31, 2024, approximately 50% of the balance of modified loans to borrowers experiencing financial difficulty involved interest rate reductions, 36% involved extensions of maturity and the remainder were a combination of capitalized interest, renewals at below market rates and A-B note restructures.  At March 31, 2024, the amortized cost of these modified loans was $1.6 million, $1.2 million and $460,000, respectively.  There have been no payment defaults for all modifications to borrowers experiencing financial difficulty within the past twelve months.  Additionally, all such modifications were current at March 31, 2024.  All of the modifications involving interest rate reductions occurred prior to 2015 and the financial statement effect of these interest rate reductions was immaterial.

The following table presents information regarding modifications to borrowers experiencing financial difficulty as of December 31, 2023 (dollars in thousands):

  

December 31, 2023

 
      

Outstanding

  

Percentage to

 
  

Number of

  

Recorded

  

Total

 
  

Loans

  

Balance

  

Loans

 

Commercial and industrial

  2  $244   0.05%

Commercial real estate

  3   485   0.08%

Consumer

  31   2,584   1.05%
   36  $3,313   0.25%

At December 31, 2023, approximately 50% of the balance of modified loans to borrowers experiencing financial difficulty involved interest rate reductions, 36% involved extensions of maturity and the remainder were a combination of capitalized interest, renewals at below market rates and A-B note restructures.  At December 31, 2023, the amortized cost of these modified loans was $1.6 million, $1.2 million and $471,000, respectively.  There have been no payment defaults for all modifications to borrowers experiencing financial difficulty within the past twelve months.  Additionally, all such modifications were current at December 31, 2023.  All of the modifications involving interest rate reductions occurred prior to 2015 and the financial statement effect of these interest rate reductions was immaterial.

- 26-

-24-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)


The following table presents information related to accruing troubled debt restructurings as of September 30, 2017 and December 31, 2016.  The table presents the amount of accruing troubled debt restructuringsmodifications that were on nonaccrual status prior to the restructuring,modification, accruing at the time of restructuringmodification and those that were upgraded to accruing status after receiving six consecutive monthly payments in accordance with the restructuredmodified terms as of eachthe period reported (dollars in thousands):


  
September 30,
2017
  
December 31,
2016
 
Accruing TDR - nonaccrual at restructuring $---  $--- 
Accruing TDR - accruing at restructuring  18,526   25,665 
Accruing TDR - upgraded to accruing after six consecutive payments  3,057   4,172 
  $21,583  $29,837 

The following tables present information regarding troubled debt restructurings executed

  

March 31,

  

December 31,

 
  

2024

  

2023

 

Accruing - nonaccrual at modification

 $  $ 

Accruing - accruing at modification

  3,260   3,313 

Accruing - upgraded to accruing after six consecutive payments

      
  $3,260  $3,313 

There were no modifications made to borrowers experiencing financial difficulty during the three month periods ended September 30, 2017 and 2016 (dollars in thousands):

 
Three Months Ended September 30,
2017
  
Three Months Ended September 30,
2016
 
 # of
Loans
    
Pre-TDR
Balance
   
Writedown
Upon
TDR
       
# of
Loans
    
Pre-TDR
Balance
   
Writedown
Upon
TDR
   
Commercial and industrial  ---  $---  $---   ---  $---  $--- 
Commercial real estate  ---   ---   ---   1   59   --- 
Consumer  2   222   ---   ---   ---   --- 
   2   222  $---   1  $59  $--- 

The following tables present information regarding troubled debt restructurings executedMarch 31, 2024 or March 31, 2023.

There were no defaults on loans with modifications to borrowers experiencing financial difficulty during the ninethree month periodsperiod ended September 30, 2017March 31, 2024 and 2016 (dollars in thousands):


Nine Months Ended September 30,
2017
    
Nine Months Ended September 30,
2016
  
  
# of
Loans
 
Pre-TDR
Balance
 
Writedown
Upon
TDR
  
# of
Loans
 
Pre-TDR
Balance
 
Writedown
Upon
TDR
 
Commercial and industrial  ---  $---  $---   ---  $---  $--- 
Commercial real estate  1   1,018   ---   1   59   --- 
Consumer  4   396   ---   6   277   --- 
   5   1,414  $---   7  $336  $--- 

According to the accounting standards, not all loan modifications are TDRs.  TDRs are modifications or renewals where the Company has granted a concession to a borrower in financial distress.  The Company reviews all modifications and renewals for determination of TDR status.  In some situations a borrower may be experiencing financial distress, but the Company does not provide a concession.  These modifications are not considered TDRs.  In other cases, the Company might provide a concession, such as a reduction in interest rate, but the borrower is not experiencing financial distress.  This could be the case if the Company is matching a competitor’s interest rate.  These modifications would also not be considered TDRs.  Finally, any renewals at existing terms for borrowers not experiencing financial distress would not be considered TDRs.  As with other loans not considered TDR or impaired, allowance allocations are based on the historical based allocation for the applicable loan grade and loan class.

Payment defaults on TDRs have been minimal and during the three and nine month periods ended September 30, 2017 and 2016, the balance of loans that became delinquent by more than 90 days past due or that were transferred to nonaccrual within 12 months of restructuring were not material.
modification was $0.

- 27-

-25-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)


Credit Quality Indicators: The Company categorizes loans into risk categories based on relevant information about the ability of the borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. The Company analyzes commercial loans individually and classifies these relationships by credit risk grading. The Company uses an eight point grading system, with grades 5 through 8 being considered classified, or watch, credits. The higher the risk grade, the stronger likelihood of loss. At grade 7, a loan is placed on nonaccrual status. All commercial loans are assigned a grade at origination, at each renewal or any amendment. When a credit is first downgraded to a watch credit (either through renewal, amendment, loan officer identification or the loan review process), an Administrative Loan Review (“ALR”) is generated by the credit department and the loan officer. All watch credits have an ALR completed quarterly which analyzes the collateral position and cash flow of the borrower and its guarantors. Management meets quarterly with loan officers to discuss each of these credits in detail and to help formulate solutions where progress has stalled. When necessary, the loan officer proposes changes to the assigned loan grade as part of the ALR. Additionally, Loan Review reviews all loan grades upon origination, renewal or amendment and again as loans are selected though the loan review process. The credit will stay on the ALR until either its grade has improved to a 4 or the credit relationship is at a zero balance. The Company uses the following definitions for the risk grades:


grades in ascending order of likelihood of loss:

1. Excellent - Loans supported by extremely strong financial condition or secured by the Bank’s own deposits. Minimal risk to the Bank and the probability of serious rapid financial deterioration is extremely small.


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


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


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


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


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


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


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

- 28-

-26-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)


As of September 30, 2017 and December 31, 2016, the risk

The following table summarizes loan ratings by grade category offor commercial loans by classas of  loans were as followsMarch 31, 2024 (dollars in thousands):

September 30, 2017
  1   2   3   4   5   6   7   8  Total 
Commercial and industrial $---  $15,104  $103,220  $281,082  $15,603  $3,825  $4  $---  $418,838 
                                     
Commercial real estate:                                    
Residential developed  ---   ---   1,173   7,119   785   ---   ---   ---   9,077 
Unsecured to residential developers  ---   ---   ---   2,410   ---   ---   ---   ---   2,410 
Vacant and unimproved  ---   ---   16,252   18,975   3,450   ---   ---   ---   38,677 
Commercial development  ---   ---   110   137   ---   ---   239   ---   486 
Residential improved  ---   ---   5,218   75,297   1,579   1,256   91   ---   83,441 
Commercial improved  ---   1,287   63,600   226,190   3,798   939   110   ---   295,924 
Manufacturing & industrial  ---   961   44,416   52,150   2,301   519   ---   ---   100,347 
  $---  $17,352  $233,989  $663,360  $27,516  $6,539  $444  $---  $949,200 


December 31, 2016
  1   2   3   4   5   6   7   8  Total 
Commercial and industrial $---  $27,619  $118,243  $282,527  $14,610  $6,307  $36  $---  $449,342 
                                     
Commercial real estate:                                    
Residential developed  ---   ---   2,328   8,786   856   ---   ---   ---   11,970 
Unsecured to residential developers  ---   ---   ---   4,734   ---   ---   ---   ---   4,734 
Vacant and unimproved  ---   ---   17,672   19,028   3,586   ---   ---   ---   40,286 
Commercial development  ---   ---   ---   140   ---   189   49   ---   378 
Residential improved  ---   ---   7,100   63,957   2,628   1,657   6   ---   75,348 
Commercial improved  ---   2,433   66,259   210,449   9,084   1,125   128   ---   289,478 
Manufacturing & industrial  ---   1,665   38,719   51,718   3,076   609   ---   ---   95,787 
  $---  $31,717  $250,321  $641,339  $33,840  $9,887  $219  $---  $967,323 

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

  
September 30,
2017
  
December 31,
2016
 
Not classified as impaired $1,247  $2,608 
Classified as impaired  5,736   7,498 
Total commercial loans classified substandard or worse $6,983  $10,106 

  

Term Loans Amortized Cost Basis By Origination Year and Risk Grades

         

March 31, 2024

 

2024

  

2023

  

2022

  

2021

  

2020

  

Prior

  

Revolving

  

Total

 

Commercial

                                

Commercial and industrial

                                

Grades 1-3

 $14,068  $38,897  $40,494  $9,235  $5,778  $45,398  $68,809  $222,679 

Grade 4

  14,526   83,078   46,939   20,807   10,148   47,312   62,804   285,614 

Grade 5

        1,200   37   253   1,473   5,133   8,096 

Grade 6

                 11      11 

Grade 7-8

                        
  $28,594  $121,975  $88,633  $30,079  $16,179  $94,194  $136,746  $516,400 

Residential development

                                

Grades 1-3

 $  $  $  $  $  $  $  $ 

Grade 4

  1,693   2,328   57            899   4,977 

Grade 5

                        

Grade 6

                        

Grade 7-8

                        
  $1,693  $2,328  $57  $  $  $  $899  $4,977 

Unsecured to residential developers

                                

Grades 1-3

 $  $  $  $  $  $  $  $ 

Grade 4

                        

Grade 5

                        

Grade 6

                        

Grade 7-8

                        
  $  $  $  $  $  $  $  $ 

Vacant and unimproved

                                

Grades 1-3

 $  $1,111  $6,768  $9,492  $6,531  $57  $230  $24,189 

Grade 4

  151   4,274   1,309   690   7,636      646   14,706 

Grade 5

                        

Grade 6

                        

Grade 7-8

                        
  $151  $5,385  $8,077  $10,182  $14,167  $57  $876  $38,895 

Commercial development

                                

Grades 1-3

 $  $  $78  $  $  $  $  $78 

Grade 4

                        

Grade 5

                        

Grade 6

                        

Grade 7-8

                        
  $  $  $78  $  $  $  $  $78 

Residential improved

                                

Grades 1-3

 $298  $6,205  $14,809  $1,203  $8,026  $4,133  $1,059  $35,733 

Grade 4

  187   2,008   538   35,546   1,148   22,009   10,666   72,102 

Grade 5

           25            25 

Grade 6

                        

Grade 7-8

                        
  $485  $8,213  $15,347  $36,774  $9,174  $26,142  $11,725  $107,860 

Commercial improved

                                

Grades 1-3

 $80  $14,337  $19,595  $48,674  $17,417  $22,746  $5,266  $128,115 

Grade 4

  242   16,709   34,150   19,913   30,226   25,580   1,216   128,036 

Grade 5

        16         4,800      4,816 

Grade 6

           289            289 

Grade 7-8

                        
  $322  $31,046  $53,761  $68,876  $47,643  $53,126  $6,482  $261,256 

Manufacturing and industrial

                                

Grades 1-3

 $3,768  $7,875  $42,733  $5,518  $6,204  $7,878  $642  $74,618 

Grade 4

  8,786   18,849   25,603   11,801   7,247   9,292   261   81,839 

Grade 5

                 448      448 

Grade 6

  232               2,566      2,798 

Grade 7-8

                        
  $12,786  $26,724  $68,336  $17,319  $13,451  $20,184  $903  $159,703 
                                 

Total Commercial

                                

Grades 1-3

 $18,214  $68,425  $124,477  $74,122  $43,956  $80,212  $76,006  $485,412 

Grade 4

  25,585   127,246   108,596   88,757   56,405   104,193   76,492   587,274 

Grade 5

        1,216   62   253   6,721   5,133   13,385 

Grade 6

  232         289      2,577      3,098 

Grade 7-8

                        
  $44,031  $195,671  $234,289  $163,230  $100,614  $193,703  $157,631  $1,089,169 

- 29-

-27-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)

The following table summarizes loan ratings by grade for commercial loans as of December 31, 2023 (dollars in thousands):

  

Term Loans Amortized Cost Basis By Origination Year and Risk Grades

         

December 31, 2023

 

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving

  

Total

 

Commercial

                                

Commercial and industrial

                                

Grades 1-3

 $44,605  $50,019  $14,727  $4,795  $11,941  $33,652  $64,840  $224,579 

Grade 4

  83,219   41,778   18,081   12,245   1,954   42,601   70,902   270,780 

Grade 5

     1,254   49   269   2   1,559   8,459   11,592 

Grade 6

        5         18      23 

Grade 7-8

                        
  $127,824  $93,051  $32,862  $17,309  $13,897  $77,830  $144,201  $506,974 

Residential development

                                

Grades 1-3

 $  $  $  $  $  $  $  $ 

Grade 4

  887   102               4,820   5,809 

Grade 5

                        

Grade 6

                        

Grade 7-8

                        
  $887  $102  $  $  $  $  $4,820  $5,809 

Unsecured to residential developers

                                

Grades 1-3

 $  $  $  $  $  $  $800  $800 

Grade 4

                        

Grade 5

                        

Grade 6

                        

Grade 7-8

                        
  $  $  $  $  $  $  $800  $800 

Vacant and unimproved

                                

Grades 1-3

 $928  $7,118  $9,694  $6,703  $  $70  $520  $25,033 

Grade 4

  2,961   1,315   729   7,811   154      207   13,177 

Grade 5

  1,324                     1,324 

Grade 6

                        

Grade 7-8

                        
  $5,213  $8,433  $10,423  $14,514  $154  $70  $727  $39,534 

Commercial development

                                

Grades 1-3

 $  $84  $  $  $  $  $  $84 

Grade 4

                        

Grade 5

                        

Grade 6

                        

Grade 7-8

                        
  $  $84  $  $  $  $  $  $84 

Residential improved

                                

Grades 1-3

 $5,708  $13,755  $1,235  $8,408  $248  $4,511  $719  $34,584 

Grade 4

  2,106   545   34,461   1,173   7,021   15,188   28,771   89,265 

Grade 5

        26               26 

Grade 6

                        

Grade 7-8

                        
  $7,814  $14,300  $35,722  $9,581  $7,269  $19,699  $29,490  $123,875 

Commercial improved

                                

Grades 1-3

 $13,475  $19,837  $49,452  $18,894  $11,866  $11,526  $4,851  $129,901 

Grade 4

  11,627   34,347   20,551   30,722   24,118   2,033   1,754   125,152 

Grade 5

     22         1,761   3,060      4,843 

Grade 6

        292               292 

Grade 7-8

                        
  $25,102  $54,206  $70,295  $49,616  $37,745  $16,619  $6,605  $260,188 

Manufacturing and industrial

                                

Grades 1-3

 $8,005  $41,463  $5,742  $6,417  $4,261  $3,756  $802  $70,446 

Grade 4

  16,604   26,292   12,028   7,412   5,467   12,924   350   81,077 

Grade 5

  167               295      462 

Grade 6

  232               2,592      2,824 

Grade 7-8

                        
  $25,008  $67,755  $17,770  $13,829  $9,728  $19,567  $1,152  $154,809 
                                 

Total Commercial

                                

Grades 1-3

 $72,721  $132,276  $80,850  $45,217  $28,316  $53,515  $72,532  $485,427 

Grade 4

  117,404   104,379   85,850   59,363   38,714   72,746   106,804   585,260 

Grade 5

  1,491   1,276   75   269   1,763   4,914   8,459   18,247 

Grade 6

  232      297         2,610      3,139 

Grade 7-8

                        
  $191,848  $237,931  $167,072  $104,849  $68,793  $133,785  $187,795  $1,092,073 

- 30-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 3LOANS AND ALLOWANCE FOR CREDIT LOSSES (Continued)


The Company considers the performance of the loan portfolio and its impact on the allowance for loancredit losses. For consumer loan classes, the Company also evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity. The following table presentstables present the recorded investment in consumer loans by year of origination and based on payment activitydelinquency status at March 31, 2024  and December 31, 2023  (dollars in thousands):

September 30, 2017
 
Residential
Mortgage
  
Consumer
Unsecured
  
Home
Equity
  
Consumer
Other
 
Performing $221,773  $254  $82,296  $6,447 
Nonperforming  56   ---   ---   11 
Total $221,829  $254  $82,296  $6,458 

December 31, 2016
 
Residential
Mortgage
  
Consumer
Unsecured
  
Home
Equity
  
Consumer
Other
 
Performing $217,558  $396  $88,113  $7,366 
Nonperforming  56   ---   ---   --- 
Total $217,614  $396  $88,113  $7,366 

NOTE 4 – OTHER REAL ESTATE OWNED

Other real estate owned was as follows (dollars in thousands):

  
Nine
Months Ended
September 30,
2017
  
Year
Ended
December 31,
2016
  
Nine
Months Ended
September 30,
2016
 
Beginning balance $22,864  $28,377  $28,377 
Additions, transfers from loans  60   339   102 
Proceeds from sales of other real estate owned  (6,227)  (5,339)  (4,155)
Valuation allowance reversal upon sale  (7,003)  (1,158)  (533)
Gain on sales of other real estate owned  660   645   365 
   10,354   22,864   24,156 
Less: valuation allowance  (3,693)  (10,611)  (11,046)
Ending balance $6,661  $12,253  $13,110 
Activity in the valuation allowance was as follows (dollars in thousands):
  
Nine
Months Ended
September 30,
2017
  
Nine
Months Ended
September 30,
2016
 
Beginning balance $10,611  $10,805 
Additions charged to expense  85   774 
Reversals upon sale  (7,003)  (533)
Ending balance $3,693  $11,046 

  

Term Loans Amortized Cost Basis By Origination Year

         

March 31, 2024

 

2024

  

2023

  

2022

  

2021

  

2020

  

Prior

  

Revolving

  

Total

 

Retail

                                

Residential mortgage

                                

Performing

 $9,265  $68,930  $38,956  $24,798  $9,293  $30,950  $13,731  $195,923 

Nonperforming

                        
  $9,265  $68,930  $38,956  $24,798  $9,293  $30,950  $13,731  $195,923 

Consumer unsecured

                                

Performing

 $  $  $  $  $10  $79  $  $89 

Nonperforming

                        
  $  $  $  $  $10  $79  $  $89 

Home equity

                                

Performing

 $135  $490  $626  $211  $443  $1,939  $49,907  $53,751 

Nonperforming

                        
  $135  $490  $626  $211  $443  $1,939  $49,907  $53,751 

Other

                                

Performing

 $260  $1,638  $564  $506  $185  $123  $  $3,276 

Nonperforming

                        
  $260  $1,638  $564  $506  $185  $123  $  $3,276 
                                 

Total Retail

 $9,660  $71,058  $40,146  $25,515  $9,931  $33,091  $63,638  $253,039 

  

Term Loans Amortized Cost Basis By Origination Year

         

December 31, 2023

 

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving

  

Total

 

Retail

                                

Residential mortgage

                                

Performing

 $71,574  $39,537  $25,400  $9,588  $4,868  $27,510  $11,341  $189,818 

Nonperforming

                        
  $71,574  $39,537  $25,400  $9,588  $4,868  $27,510  $11,341  $189,818 

Consumer unsecured

                                

Performing

 $  $  $  $11  $13  $  $105  $129 

Nonperforming

                        
  $  $  $  $11  $13  $  $105  $129 

Home equity

                                

Performing

 $518  $661  $217  $451  $209  $1,866  $49,117  $53,039 

Nonperforming

                        
  $518  $661  $217  $451  $209  $1,866  $49,117  $53,039 

Other

                                

Performing

 $1,752  $658  $545  $220  $32  $120  $  $3,327 

Nonperforming

                        
  $1,752  $658  $545  $220  $32  $120  $  $3,327 
                                 

Total Retail

 $73,844  $40,856  $26,162  $10,270  $5,122  $29,496  $60,563  $246,313 

- 31-

-28-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

 

NOTE 5 4 FAIR VALUE


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


Level 1:

Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2:

Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3:

Significant unobservable inputs that reflect a reporting entity's own assumptions about the assumptions that market participants would use in pricing an asset or liability.


Investment Securities:Securities: The fair values of investment securities are determined by matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities' relationship to other benchmark quoted securities (Level 2 inputs). The fair values of certain securities held to maturity are determined by computing discounted cash flows using observable and unobservable market inputs (Level 3 inputs).


Loans Held for Sale:Sale: The fair value of loans held for sale is based upon binding quotes from third party investors (Level 2 inputs).


Impaired

Collateral Dependent Loans: Loans identified as impairedcollateral dependent are measured using one of threetwo methods: the loan’s observable market price or the fair value of collateral or the present value of expected future cash flows.collateral.  For each period presented, no impaired collateral dependent loans were measured using the loan’s observable market price.  If an impaireda collateral dependent loan has had a chargeoffcharge-off or if the fair value of the collateral is less than the recorded investment in the loan, we establish a specific reserve and report the loan as nonrecurring Level 3.  The fair value of collateral of impairedfor collateral dependent loans is generally based on recent real estate appraisals.appraisals, less costs to sell. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.


Other Real Estate Owned: Other real estate owned (OREO) properties are initially recorded at fair value, less estimated costs to sell when acquired, establishing a new cost basis.  Adjustments to OREO are measured at fair value, less costs to sell. Fair values are generally based on third party appraisals or realtor evaluations of the property. These appraisals and evaluations may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach.  Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available.  Such adjustments are usually significant and typically result in a Level 3 classification.  In cases where the carrying amount exceeds the fair value, less estimated costs to sell, an impairment loss is recognized through a valuation allowance, and the property is reported as nonrecurring Level 3.

Interest Rate Swaps:Swaps: For interest rate swap agreements, we measure fair value utilizing pricing provided by a third-partythird-party pricing source that that uses market observable inputs, such as forecasted yield curves, and other unobservable inputs and accordingly, interest rate swap agreements are classified as Level 3.

2.

- 32-

-29-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 5 4 FAIR VALUE (Continued)


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

      

Quoted Prices in

         
      

Active Markets

  

Significant Other

  

Significant

 
      

for Identical

  

Observable

  

Unobservable

 
  

Fair

  

Assets

  

Inputs

  

Inputs

 
  

Value

  

(Level 1)

  

(Level 2)

  

(Level 3)

 

March 31, 2024

                

Available for sale securities

                

U.S. Treasury and federal agency securities

 $235,081  $  $235,081  $ 

Agency MBS and CMOs

  107,032      107,032    

Tax-exempt state and municipal bonds

  30,281      30,281    

Taxable state and municipal bonds

  107,501      107,501    

Corporate bonds and other debt securities

  11,319      11,319    

Other equity securities

  1,307      1,307    

Loans held for sale

            

Interest rate swaps

  5,553      5,553    

Total assets measured at fair value on recurring basis

 $498,074  $  $498,074  $ 
                 

Interest rate swaps

 $(5,553) $  $(5,553) $ 

Total liabilities measured at fair value on recurring basis

 $(5,553) $  $(5,553) $ 
                 
                 

December 31, 2023

                

Available for sale securities

                

U.S. Treasury and federal agency securities

 $245,492  $  $245,492  $ 

Agency MBS and CMOs

  111,336      111,336    

Tax-exempt state and municipal bonds

  30,597      30,597    

Taxable state and municipal bonds

  110,076      110,076    

Corporate bonds and other debt securities

  11,297      11,297    

Other equity securities

  1,318      1,318    

Loans held for sale

            

Interest rate swaps

  4,856      4,856    

Total assets measured at fair value on recurring basis

 $514,972  $  $514,972  $ 
                 

Interest rate swaps

 $(4,856) $  $(4,856) $ 

Total liabilities measured at fair value on recurring basis

 $(4,856) $  $(4,856) $ 

- 33-

MACATAWA BANK CORPORATION
  Fair  
Quoted Prices in
Active Markets
for Identical
Assets
  
Significant Other
Observable
Inputs
  
Significant
Unobservable
Inputs
 
  Value  (Level 1)  (Level 2)  (Level 3) 
September 30, 2017
            
U.S. Treasury and federal agency securities $97,735  $---  $97,735  $--- 
U.S. Agency MBS and CMOs  20,133   ---   20,133   --- 
Tax-exempt state and municipal bonds  41,799   ---   41,799   --- 
Taxable state and municipal bonds  42,874   ---   42,874   --- 
Corporate bonds and other debt securities  10,161   ---   10,161   --- 
Other equity securities  1,480   ---   1,480   --- 
Loans held for sale  2,199   ---   2,199   --- 
Interest rate swaps  351   ---   ---   351 
Interest rate swaps  (351)  ---   ---   (351)
                 
December 31, 2016
                
U.S. Treasury and federal agency securities $84,350  $---  $84,350  $--- 
U.S. Agency MBS and CMOs  11,817   ---   11,817   --- 
Tax-exempt state and municipal bonds  39,187   ---   39,187   --- 
Taxable state and municipal bonds  33,883   ---   33,883   --- 
Corporate bonds and other debt securities  13,726   ---   13,726   --- 
Other equity securities  1,470   ---   1,470   --- 
Loans held for sale  2,181   ---   2,181   --- 
Interest rate swaps  494   ---   ---   494 
Interest rate swaps  (494)  ---   ---   (494)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 4 FAIR VALUE (Continued)

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


  Fair  
Quoted Prices in
Active Markets
for Identical
Assets
  
Significant Other
Observable
Inputs
  
Significant
Unobservable
Inputs
 
  Value  (Level 1)  (Level 2)  (Level 3) 
September 30, 2017
            
Impaired loans $2,775  $---  $---  $2,775 
Other real estate owned  4,631   ---   ---   4,631 
                 
December 31, 2016
                
Impaired loans $3,436  $---  $---  $3,436 
Other real estate owned  9,542   ---   ---   9,542 
-30-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 5 – FAIR VALUE (Continued)

      

Quoted Prices in

         
      

Active Markets

  

Significant Other

  

Significant

 
      

for Identical

  

Observable

  

Unobservable

 
  

Fair

  

Assets

  

Inputs

  

Inputs

 
  

Value

  

(Level 1)

  

(Level 2)

  

(Level 3)

 

March 31, 2024

                

Collateral dependent loans

 $300  $  $  $300 
                 

December 31, 2023

                

Collateral dependent loans

 $303  $  $  $303 

Quantitative information about Level 3 fair value measurements measured on a non-recurring basis was as followsare summarized below at period end (dollars in thousands):


  
Asset
Fair
Value
 
Valuation
Technique
 
Unobservable
Inputs
 Range (%)
September 30, 2017
           
Impaired Loans $2,775 Sales comparison approach Adjustment for differences between comparable sales  4.0 to 15.0
     Income approach Capitalization rate  9.5 to 11.0
                 
Other real estate owned  4,631 Sales comparison approach Adjustment for differences between comparable sales  3.0 to 22.0
     Income approach Capitalization rate  9.5 to 11.0
                 

  
Asset
Fair
Value
 
Valuation
Technique
 
Unobservable
Inputs
 Range (%)
December 31, 2016
             
Impaired Loans $3,436 Sales comparison approach Adjustment for differences between comparable sales  1.0 to 35.0
     Income approach Capitalization rate  9.5 to 11.5
                 
Other real estate owned  9,542 Sales comparison approach Adjustment for differences between comparable sales  2.0 to 32.5
     Income approach Capitalization rate  9.5 to 11.5
. The weighted average for unobservable inputs for collateral-dependent loans is based on the relative fair value of the loans.

  

Asset Fair

 

Valuation

 

Unobservable

    
  

Value

 

Technique

 

Inputs

 

Range % (Weighted Average)

 

March 31, 2024

           

Collateral dependent loans

 $300 

Sales comparison approach

 

Adjustment for differences between comparable sales

  2.0 to 41.0 (37.7) 
     

Income approach

 

Capitalization rate

  7.5 to 8.5 (8.4) 

  

Asset Fair

 

Valuation

 

Unobservable

    
  

Value

 

Technique

 

Inputs

 

Range % (Weighted Average)

 

December 31, 2023

           

Collateral dependent loans

 $303 

Sales comparison approach

 

Adjustment for differences between comparable sales

  2.0 to 41.0 (37.5) 
     

Income approach

 

Capitalization rate

  7.5 to 8.5 (8.4) 

-31-
- 34-


MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 5 4 FAIR VALUE (Continued)


The carrying amounts and estimated fair values of financial instruments, not previously presented, were as follows at September 30, 2017March 31, 2024 and December 31, 20162023 (dollars in thousands):



 
Level in
Fair Value
Hierarchy 
  September 30, 2017  December 31, 2016 
Carrying
Amount
  
Fair
Value
  
Carrying
Amount
  
Fair
Value
 
Financial assets             
Cash and due from banksLevel 1 $28,318  $28,318  $27,690  $27,690 
Cash equivalentsLevel 2  131,571   131,571   62,129   62,129 
Securities held to maturityLevel 3  61,927   62,854   69,378   69,849 
FHLB stock   11,558  NA   11,558  NA 
Loans, netLevel 2  1,240,828   1,237,274   1,260,414   1,247,842 
Bank owned life insuranceLevel 3  40,042   40,042   39,274   39,274 
Accrued interest receivableLevel 2  4,532   4,532   4,092   4,092 
                  
Financial liabilities                 
DepositsLevel 2  (1,506,178)  (1,506,115)  (1,448,724)  (1,448,692)
Other borrowed fundsLevel 2  (72,118)  (71,946)  (84,173)  (84,051)
Long-term debtLevel 2  (41,238)  (36,562)  (41,238)  (36,112)
Accrued interest payableLevel 2  (545)  (545)  (282)  (282)
                  
Off-balance sheet credit-related items                 
Loan commitments   ---   ---   ---   --- 

 

Level in

 

March 31, 2024

  

December 31, 2023

 
 

Fair Value

 

Carrying

  

Fair

  

Carrying

  

Fair

 
 

Hierarchy

 

Amount

  

Value

  

Amount

  

Value

 

Financial assets

                 

Cash and due from banks

Level 1

 $27,081  $27,081  $32,317  $32,317 

Federal funds sold and other short-term investments

Level 1

  331,400   331,400   418,035   418,035 

Securities held to maturity - U.S. Treasury

Level 2

  221,211   213,266   251,229   242,709 

Securities held to maturity - tax-exempt and municipal

Level 3

  79,540   78,385   80,294   79,389 

FHLB stock

Level 3

  10,211   10,211   10,211   10,211 

Loans, net

Level 2

  1,324,768   1,299,904   1,320,641   1,308,900 

Bank owned life insurance

Level 3

  54,535   54,535   54,249   54,249 

Accrued interest receivable

Level 2

  10,266   10,266   8,976   8,976 

Financial liabilities

                 

Deposits

Level 2

  (2,284,401)  (2,286,250)  (2,415,730)  (2,417,784)

Other borrowed funds

Level 2

  (20,000)  (19,566)  (30,000)  (29,354)

Accrued interest payable

Level 2

  (687)  (687)  (672)  (672)

Off-balance sheet credit-related items

                 

Loan commitments

            

The methods and assumptions used to estimate fair value are described as follows.


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

- 35-

-32-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

 

NOTE 6 – PREMISES AND EQUIPMENT – NET


Premises5 - DERIVATIVES

Derivatives not designated as hedges are not speculative and equipment wereresult from a service provided to certain commercial loan borrowers. The Company executes interest rate swaps with commercial banking customers desiring longer-term fixed rate loans, while simultaneously entering into interest rate swaps with a correspondent bank to offset the impact of the interest rate swaps with the commercial banking customers. The net result is the desired floating rate loans and a minimization of the risk exposure of the interest rate swap transactions. As the interest rate swaps associated with this program do not meet the strict hedge accounting requirements, changes in the fair value of both the commercial banking customer interest rate swaps and the offsetting interest rate swaps with the correspondent bank are recognized directly to earnings. Since the difference in the fair value of the derivatives is de minimis, there is no net impact to earnings.

The notional and fair value of derivative instruments as followsof March 31, 2024 and December 31, 2023 are reflected in the following table (dollars in thousands):

  
September 30,
2017
  
December 31,
2016
 
Land $16,384  $18,227 
Building  43,625   43,600 
Leasehold improvements  782   779 
Furniture and equipment  21,243   20,576 
Construction in progress  240   358 
   82,274   83,540 
Less accumulated depreciation  (35,452)  (33,514)
  $46,822  $50,026 

During the nine months ended September 30, 2017, the Company sold land parcels that had been held for several years as sites for future branch expansion.  One location was in northwest Grand Rapids (Walker) and was sold for $590,000, resulting

  

Notional Amount

 

Balance Sheet Location

 

Fair Value

 

March 31, 2024

         

Derivative assets

         

Interest rate swaps

 $52,832 

Other Assets

 $5,553 
          

Derivative liabilities

         

Interest rate swaps

  52,832 

Other Liabilities

  5,553 

  

Notional Amount

 

Balance Sheet Location

 

Fair Value

 

December 31, 2023

         

Derivative assets

         

Interest rate swaps

 $54,095 

Other Assets

 $4,856 
          

Derivative liabilities

         

Interest rate swaps

  54,095 

Other Liabilities

  4,856 

The fair value of interest rate swaps in a net loss on saleliability position, which includes accrued interest but excludes any adjustment for nonperformance risk related to these agreements, was $5.6 million and $4.9 million as of $70,000.March 31, 2024 and December 31, 2023, respectively.  The other locationBank has a master netting arrangement with the correspondent bank and has the right to offset, however it has elected to present the assets and liabilities gross.  The Bank is required to pledge collateral to the correspondent bank equal to or in excess of the net liability position.  The Bank's derivative liability with the correspondent bank was in southwest Grand Rapids (Metro Village)$0 at both March 31, 2024 and was sold for $1.2December 31, 2023.  Securities pledged as collateral with fair values totaling $1.8 million resulting in a net loss on salewere provided to the counterparty correspondent bank as of $176,000.  These losses are included in other noninterest income inboth March 31, 2024 and December 31, 2023.

Interest rate swaps entered into with commercial loan customers had notional amounts aggregating $52.8 million as of March 31, 2024 and $54.1 million at December 31, 2023. Associated credit exposure is generally mitigated by securing the Consolidated Statementsinterest rate swaps with the underlying collateral of Income for the three and nine month periods ended September 30, 2017.loan instrument that has been hedged.

- 36-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
 

NOTE 7 6 DEPOSITS


Deposits are summarized as follows (dollars in thousands):

  
September 30,
2017
  
December 31,
2016
 
Noninterest-bearing demand $497,310  $501,478 
Interest bearing demand  351,742   340,715 
Savings and money market accounts  564,883   532,853 
Certificates of deposit  92,243   73,678 
  $1,506,178  $1,448,724 

  

March 31,

  

December 31,

 
  

2024

  

2023

 

Noninterest-bearing demand

 $614,325  $643,035 

Interest bearing demand

  561,570   639,689 

Savings and money market accounts

  799,808   820,530 

Certificates of deposit

  308,698   312,476 
  $2,284,401  $2,415,730 

Time deposits that exceedexceeded the FDIC insurance limit of $250,000$250,000 were approximately $28.1$82.0 million at September 30, 2017March 31, 2024 and $17.4$93.4 million at December 31, 2016.

2023.

 
-33-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 87 - OTHER BORROWED FUNDS


Other borrowed funds include advances from the Federal Home Loan Bank and borrowings from the Federal Reserve Bank.


Federal Home Loan Bank Advances


At period-end, advances from the Federal Home Loan Bank were as follows (dollars in thousands):


 
Principal Terms
   
Advance
Amount
 
 
Range of Maturities
   
Weighted
Average
Interest Rate
 
September 30, 2017         
Single maturity fixed rate advances $70,000 February 2018 to April 2021  1.59%
Amortizable mortgage advances  2,118 March 2018 to July 2018  3.78%
  $72,118      
 
Principal Terms
   
Advance
Amount
 
 
Range of Maturities
   
Weighted
Average
Interest Rate
 
December 31, 2016         
Single maturity fixed rate advances $80,000 February 2018 to April 2021  1.60%
Amortizable mortgage advances  4,173 March 2018 to July 2018  3.78%
  $84,173      

       

Weighted

 
  

Advance

   

Average

 

Principal Terms

 

Amount

 

Range of Maturities

 

Interest Rate

 

March 31, 2024

         

Putable advance

  20,000 

November 13, 2024

  1.81%
  $20,000      

       

Weighted

 
  

Advance

   

Average

 

Principal Terms

 

Amount

 

Range of Maturities

 

Interest Rate

 

December 31, 2023

         

Single maturity fixed rate advance

 $10,000 

February 21, 2024

  2.63%

Putable advance

  20,000 

November 13, 2024

  1.81%
  $30,000      

Each advance is subject to a prepayment fee if paid prior to its maturity date. Fixed rate advances are payable at maturity. Amortizable mortgage advances are fixed rate advances with scheduled repayments based upon amortization to maturity. These advances were collateralized by residential and commercial real estate loans totaling $443.5$480.6 million and $425.0$473.1 million under a blanket lien arrangement at September 30, 2017March 31, 2024 and December 31, 2016,2023, respectively.

The $20.0 million putable advance at March 31, 2024 and December 31, 2023 had a one-time put option on November 13, 2020. The FHLB did not exercise this option.  The $10.0 million single maturity fixed rate advance was paid at maturity on February 21, 2024.

- 37-

-34-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)


NOTE 87 - OTHER BORROWED FUNDS


(Continued)

Scheduled repayments of FHLB advances as of September 30, 2017March 31, 2024 were as follows (in thousands):


2017 $--- 
2018  52,118 
2019  10,000 
2020  --- 
2021  10,000 
Thereafter  --- 
  $72,118 

2024

 $20,000 

2025

   

2026

   

2027

   

2028

   

Thereafter

   
  $20,000 

Federal Reserve Bank borrowings


Borrowings

The Company has a financing arrangement with the Federal Reserve Bank.  There were no borrowings outstanding at September 30, 2017March 31, 2024 and December 31, 2016,2023, and the Company had approximately $12.6$1.7 million and $18.1$1.1 million in unused borrowing capacity based on commercial and mortgage loans pledged to the Federal Reserve Bank totaling $15.1$1.8 million and $20.7$1.1 million at September 30, 2017March 31, 2024 and December 31, 2016,2023, respectively.

In March 2023, the Federal Reserve Bank implemented a lending facility called the Bank Term Funding Program.  This program allowed a bank to borrow against its investment portfolio, at par, with no reduction for unrealized losses.  This program expired on March 11, 2024 and the Bank did not take any advances from the program.


NOTE 98 - EARNINGS PER COMMON SHARE


A reconciliation of the numerators and denominators of basic and diluted earnings per common share for the three and nine month periods ended September 30, 2017 March 31, 2024 and 20162023 are as follows (dollars in thousands, except per share data):

  

Three Months

  

Three Months

 
  

Ended

  

Ended

 
  

March 31,

  

March 31,

 
  

2024

  

2023

 

Net income

 $9,793  $12,004 
         

Weighted average shares outstanding, including participating stock awards - Basic

 $34,361,562  $34,297,221 
         

Weighted average shares outstanding - Diluted

  34,361,562   34,297,221 
         

Basis and diluted earnings per common share

 $0.29  $0.35 

- 38-

  
Three Months
Ended
September 30,
2017
  
Three Months
Ended
September 30,
2016
  
Nine Months
Ended
September 30,
2017
  
Nine Months
Ended
September 30,
2016
 
Net income available to common shares $4,875  $4,604  $14,098  $11,844 
                 
Weighted average shares outstanding, including participating stock awards - Basic
  33,942,248   33,921,599   33,942,318   33,923,067 
                 
Dilutive potential common shares:                
Stock options  5,021   ---   6,101   --- 
Stock warrants  ---   ---   ---   --- 
Weighted average shares outstanding - Diluted
  33,947,269   33,921,599   33,948,419   33,923,067 
Basic earnings per common share $0.14  $0.14  $0.42  $0.35 
Diluted earnings per common share $0.14  $0.14  $0.42  $0.35 

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)


NOTE 109 - FEDERAL INCOME TAXES


Income tax expense was as follows (dollars in thousands):


 
Three Months
Ended
September 30,
2017
  
Three Months
Ended
September 30,
2016
  
Nine Months
Ended
September 30,
2017
  
Nine Months
Ended
September 30,
2016
 
Current $2,261  $1,370  $4,004  $4,596 
Deferred  (104)  (20)  2,249   (167)
  $2,157  $1,350  $6,253  $4,429 

  

Three Months

  

Three Months

 
  

Ended

  

Ended

 
  

March 31,

  

March 31,

 
  

2024

  

2023

 

Current

 $2,269  $2,825 

Deferred

  80   150 
  $2,349  $2,975 

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


  
Three Months
Ended
September 30,
2017
  
Three Months
Ended
September 30,
2016
  
Nine Months
Ended
September 30,
2017
  
Nine Months
Ended
September 30,
2016
 
Statutory rate  35%  35%  35%  35%
Statutory rate applied to income before taxes $2,461  $2,083  $7,123  $5,695 
Deduct                
Tax-exempt interest income  (195)  (154)  (564)  (451)
Bank-owned life insurance  (88)  (51)  (256)  (262)
Tax return credits and other adjustments  (5)  (512)  (5)  (512)
Other, net  (16)  (16)  (45)  (41)
  $2,157  $1,350  $6,253  $4,429 

  

Three Months

  

Three Months

 
  

Ended

  

Ended

 
  

March 31,

  

March 31,

 
  

2024

  

2023

 

Statutory rate

  21%  21%

Statutory rate applied to income before taxes

 $2,550  $3,146 

Deduct

        

Tax-exempt interest income

  (117)  (147)

Bank-owned life insurance

  (58)  (42)

Other, net

  (26)  18 
  $2,349  $2,975 

The realization of deferred tax assets (net of a recorded valuation allowance) is largely dependent upon future taxable income, future reversals of existing taxable temporary differences and the ability to carryback losses to available tax years. In assessing the need for a valuation allowance, we consider positive and negative evidence, including taxable income in carry-back years, scheduled reversals of deferred tax liabilities, expected future taxable income and tax planning strategies. No valuation allowance was necessaryManagement believes it is more likely than not that all of the deferred tax assets at September 30, 2017 or DecemberMarch 31, 2016.

2024 will be realized against deferred tax liabilities and projected future taxable income.

- 39-

-36-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)


NOTE 109 - FEDERAL INCOME TAXES (Continued)


The net deferred tax asset recorded included the following amounts of deferred tax assets and liabilities (dollars in thousands):

  
September 30,
2017
  
December 31,
2016
 
Deferred tax assets      
Allowance for loan losses $5,752  $5,937 
Nonaccrual loan interest  598   718 
Valuation allowance on other real estate owned  1,292   3,714 
Unrealized loss on securities available for sale  177   799 
Other  539   176 
Gross deferred tax assets  8,358   11,344 
Valuation allowance  ---   --- 
Total net deferred tax assets  8,358   11,344 
         
Deferred tax liabilities        
Depreciation  (1,608)  (1,705)
Prepaid expenses  (349)  (399)
Other  (409)  (377)
Gross deferred tax liabilities  (2,366)  (2,481)
Net deferred tax asset $5,992  $8,863 

  

March 31,

  

December 31,

 
  

2024

  

2023

 

Deferred tax assets

        

Allowance for credit losses

 $3,662  $3,663 

Nonaccrual loan interest

  13   13 

Unrealized loss on securities available for sale

  6,358   6,095 

Other

  265   262 

Gross deferred tax assets

  10,298   10,033 

Valuation allowance

      

Total net deferred tax assets

  10,298   10,033 

Deferred tax liabilities

        

Depreciation

  (997)  (1,003)

Prepaid expenses

  (303)  (303)

Net deferred loan costs

  (52)  (35)

Accretion

  (1,238)  (1,139)

Other

  (323)  (351)

Gross deferred tax liabilities

  (2,913)  (2,831)

Deferred tax asset - net

 $7,385  $7,202 

There were no unrecognized tax benefits at September 30, 2017March 31, 2024 or December 31, 20162023 and the Company does not expect the total amount of unrecognized tax benefits to significantly increase or decrease in the next twelve months. The Company is no longer subject to examinationaudit by the Internal Revenue Service for years before 2013.2020.


NOTE 11 10 COMMITMENTS AND OFF BALANCE-SHEET RISK


Some financial instruments are used to meet customer financing needs and to reduce exposure to interest rate changes. These financial instruments include commitments to extend credit and standby letters of credit. These involve, to varying degrees, credit and interest rate risk in excess of the amount reported in the financial statements.


Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the commitment, and generally have fixed expiration dates.  Collateral or other security is normally not obtained for these financial instruments prior to their use and many of the commitments are expected to expire without being used.  Standby letters of credit are conditional commitments to guarantee a customer’s performance to a third party.  Exposure to credit loss if the other partycustomer does not perform is represented by the contractual amount for commitments to extend credit and standby letters of credit.  At March 31, 2024 and December 31, 2023, the reserve for unfunded commitments was $69,000 and was included in other liabilities in the Company's consolidated balance sheet.

- 40-


MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 10 COMMITMENTS AND OFF BALANCE-SHEET RISK (Continued)

A summary of the contractual amounts of financial instruments with off‑balance‑sheet risk was as follows at period-end (dollars in thousands):


  
September 30,
2017
  
December 31,
2016
 
Commitments to make loans $121,797  $90,293 
Letters of credit  12,117   13,823 
Unused lines of credit  495,151   437,435 

  

March 31,

  

December 31,

 
  

2024

  

2023

 

Commitments to extend credit

 $106,820  $86,209 

Letters of credit

  7,747   10,384 

Unused lines of credit

  680,108   693,392 

The notional amount of commitments to fund mortgage loans to be sold into the secondary market was approximately $14.2 million$0 at both March 31, 2024 and $19.8 million at September 30, 2017 and December 31, 2016,2023.

The Bank enters into commitments to sell mortgage backed securities, which it later buys back in order to hedge its exposure to interest rate risk in its mortgage pipeline. These commitments were approximately $500,000 at March 31, 2024 and $1.3 million December 31, 2023, respectively.

-37-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)


NOTE 11 – COMMITMENTS AND OFF BALANCE-SHEET RISK (Continued)

At September 30, 2017,March 31, 2024, approximately 32.7%67.0% of the Bank’s commitments to make loans were at fixed rates, offered at current market rates. The remainder of the commitments to make loans were at variable rates tied to prime or one month LIBORterm SOFR and generally expire within 30 days. The majority of the unused lines of credit were at variable rates tied to prime.prime or SOFR.


NOTE 12 11 CONTINGENCIES


The Company and its subsidiaries periodically become defendants in certain claims and legal actions arising in the ordinary course of business. As of September 30, 2017,March 31, 2024, there were no material pending legal proceedings to which the Company or any of its subsidiaries are a party or which any of its properties are the subject.

 

NOTE 13 12 SHAREHOLDERS' EQUITY


Regulatory Capital


The Company and the Bank are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and prompt corrective action regulations involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weightings, and other factors, and the regulators can lower classifications in certain cases. Failure to meet various capital requirements can initiate regulatory action that could have a direct material effect on the financial statements.


The prompt corrective action regulations provide five categories, including well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If a bank is only adequately capitalized, regulatory approval is required to, among other things, accept, renew or roll-over brokered deposits. If a bank is undercapitalized, capital distributions and growth and expansion are limited, and plans for capital restoration are required.

- 41-


MACATAWA BANK CORPORATION
In July 2013, the Board of Governors of the Federal Reserve Board and the FDIC approved the final rules implementing the Basel Committee on Banking Supervision's
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 12 SHAREHOLDERS' EQUITY (Continued)

The regulatory capital guidelines for U.S. banks (commonly known as Basel III). Under the final rules, which began for the Company and the Bank on January 1, 2015 and are subject to a phase-in period through January 1, 2019, minimum requirements will increase for both the quantity and quality of capital held by the Company and the Bank. The rules include a new common equity Tier 1 capital to risk-weighted assets ratio (CET1(CET1 ratio) of 4.5% and a capital conservation buffer of 2.5% of risk-weighted assets, which when fully phased-in, effectively results in a minimum CET1 ratio of 7.0%. Basel III raises theThe minimum ratio of Tier 1 capital to risk-weighted assets from 4.0% tois 6.0% (which, with the capital conservation buffer, effectively results in a minimum Tier 1 capital ratio of 8.5% when fully phased-in)), which effectively results in a minimum total capital to risk-weighted assets ratio of 10.5% (with the capital conservation buffer fully phased-in), and requires abuffer). The minimum leverage ratio ofis 4.0%. Basel III also makes changes to risk weights for certain assets

At March 31, 2024 and off-balance-sheet exposures.

-38-

MACATAWA BANK CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)


NOTE 13 – SHAREHOLDERS' EQUITY
(Continued)

At September 30, 2017 and December 31, 2016,2023, actual capital levels and minimum required levels were (dollars in thousands):

  Actual  
Minimum
Capital
Adequacy
  
Minimum Capital
Adequacy With
Capital Buffer
  
To Be Well
Capitalized Under
Prompt Corrective
Action Regulations
 
  Amount Ratio  Amount Ratio  Amount Ratio  Amount Ratio 
September 30, 2017
                    
CET1 capital (to risk weighted assets)                    
Consolidated $173,779 11.7% $66,837 4.5% $85,403 5.8%  N/A N/A 
Bank  207,805 14.0   66,831 4.5   85,395 5.8  $96,533 6.5%
Tier 1 capital (to risk weighted assets)                        
Consolidated  213,779 14.4   89,116 6.0   107,682 7.3   N/A N/A 
Bank  207,805 14.0   89,108 6.0   107,672 7.3   118,810 8.0 
Total capital (to risk weighted assets)                        
Consolidated  230,213 15.5   118,821 8.0   137,387 9.3   N/A N/A 
Bank  224,239 15.1   118,810 8.0   137,374 9.3   148,513 10.0 
Tier 1 capital (to average assets)                        
Consolidated  213,779 12.0   71,008 4.0   N/A N/A   N/A N/A 
Bank  207,805 11.7   70,945 4.0   N/A N/A   88,682 5.0 
                         
December 31, 2016
                        
CET1 capital (to risk weighted assets)                        
Consolidated $163,663 11.0% $66,743 4.5% $76,013 5.1%  N/A N/A 
Bank  197,972 13.4   66,737 4.5   76,006 5.1  $96,398 6.5%
Tier 1 capital (to risk weighted assets)                        
Consolidated  203,663 13.7   88,991 6.0   98,261 6.6   N/A N/A 
Bank  197,972 13.4   88,983 6.0   98,252 6.6   118,644 8.0 
Total capital (to risk weighted assets)                        
Consolidated  220,625 14.9   118,655 8.0   127,925 8.6   N/A N/A 
Bank  214,934 14.5   118,644 8.0   127,913 8.6   148,305 10.0 
Tier 1 capital (to average assets)                        
Consolidated  203,663 12.0   67,810 4.0   N/A N/A   N/A N/A 
Bank  197,972 11.7   67,742 4.0   N/A N/A   84,677 5.0 

Approximately $40.0 million of trust preferred securities outstanding at September 30, 2017 and December 31, 2016, respectively, qualified as Tier 1 capital. Refer to our 2016 Form 10-K for more information on the trust preferred securities.

                          

To Be Well

 
          

Minimum

  

Minimum Capital

  

Capitalized Under

 
          

Capital

  

Adequacy With

  

Prompt Corrective

 
  

Actual

  

Adequacy

  

Capital Buffer

  

Action Regulations

 
  

Amount

  

Ratio

  

Amount

  

Ratio

  

Amount

  

Ratio

  

Amount

  

Ratio

 

March 31, 2024

                                

CET1 capital (to risk weighted assets)

                                

Consolidated

 $316,892   18.2% $78,541   4.5% $122,174   7.0%  N/A   N/A 

Bank

  308,429   17.7   78,538   4.5   122,170   7.0  $113,443   6.5%

Tier 1 capital (to risk weighted assets)

                                

Consolidated

  316,892   18.2   104,721   6.0   148,354   8.5   N/A   N/A 

Bank

  308,429   17.7   104,717   6.0   148,349   8.5   139,622   8.0 

Total capital (to risk weighted assets)

                                

Consolidated

  334,332   19.2   139,628   8.0   183,261   10.5   N/A   N/A 

Bank

  325,869   18.7   139,622   8.0   183,254   10.5   174,528   10.0 

Tier 1 capital (to average assets)

                                

Consolidated

  316,892   11.8   107,121   4.0   N/A   N/A   N/A   N/A 

Bank

  308,429   11.5   107,116   4.0   N/A   N/A   133,895   5.0 
                                 

December 31, 2023

                                

CET1 capital (to risk weighted assets)

                                

Consolidated

 $310,015   17.7% $78,836   4.5% $122,634   7.0%  N/A   N/A 

Bank

  300,943   17.2   78,825   4.5   122,617   7.0  $113,859   6.5%

Tier 1 capital (to risk weighted assets)

                                

Consolidated

  310,015   17.7   105,115   6.0   148,913   8.5   N/A   N/A 

Bank

  300,943   17.2   105,100   6.0   148,892   8.5   140,134   8.0 

Total capital (to risk weighted assets)

                                

Consolidated

  327,457   18.7   140,153   8.0   183,951   10.5   N/A   N/A 

Bank

  318,385   18.2   140,134   8.0   183,925   10.5   175,167   10.0 

Tier 1 capital (to average assets)

                                

Consolidated

  310,015   11.4   109,284   4.0   N/A   N/A   N/A   N/A 

Bank

  300,943   11.0   109,283   4.0   N/A   N/A   136,604   5.0 

The Bank was categorized as "well capitalized" at September 30, 2017March 31, 2024 and December 31, 2016.

2023.

 

- 42-

-39-

Item 2.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Item2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Macatawa Bank Corporation is a Michigan corporation and a registered bank holding company. It wholly-owns Macatawa Bank, Macatawa Statutory Trust I and Macatawa Statutory Trust II.Bank. Macatawa Bank is a Michigan chartered bank with depository accounts insured by the FDIC. The Bank operates twenty-six branch offices and a lending and operational service facility, providing a full range of commercial and consumer banking and trust services in Kent County, Ottawa County, and northern Allegan County, Michigan. Macatawa Statutory Trusts I and II are grantor trusts and issued $20.0 million each of pooled trust preferred securities. These trusts are not consolidated in our Consolidated Financial Statements. For further information regarding consolidation, see the Notes to Consolidated Financial Statements.


At September 30, 2017,March 31, 2024, we had total assets of $1.80$2.61 billion, total loans of $1.26$1.34 billion, total deposits of $1.51$2.28 billion and shareholders' equity of $173.5$293.0 million.  DuringFor the third quarter of 2017,three months ended March 31, 2024, we recognized net income of $4.9$9.8 million compared to net income of $4.6 million in the third quarter of 2016.  For the nine months ended September 30, 2017, we recognized net income of $14.1 million compared to $11.8$12.0 million for the same period in 2016.2023. The Bank was categorized as “well capitalized” under regulatory capital standards at September 30, 2017.


March 31, 2024.

We paid a dividend of $0.03 per share in each quarter of 2016.  We increased the dividend to $0.04$0.09 per share in the first and second quartersquarter of 2017 and $0.052024, $0.08 per share in the thirdfirst three quarters in 2023, and $0.09 per share in the fourth quarter of 2017.


2023. 

On April 15, 2024, the Company entered into a definitive merger agreement with Wintrust Financial Corporation (“Wintrust”) (Nasdaq: WTFC) for Wintrust to acquire the Company in an all-stock transaction.  Subject to possible adjustment as provided in the merger agreement, the aggregate purchase price to the Company's shareholders is estimated to be approximately $510.3 million, or $14.85 per share.  In the merger, each share of the Company's common stock outstanding will be converted into the right to receive merger consideration paid in shares of Wintrust common stock. 

The exchange ratio used to determine the number of shares to be issued will be subject to a symmetrical $12.00 collar using a reference price of $101.03 for Wintrust common stock to establish the high and low ends of the collar.  The exchange ratio will be variable within the collar, such that if the closing price is within the collar, the aggregate value of the merger consideration will be fixed at approximately $510.3 million; and if the closing price is outside of the collar, the exchange ratio will be a fixed amount both at the high and low ends of the collar, resulting in the aggregate value of the merger consideration being variable outside of the collar. 

If the closing Price is greater than or equal to $89.03 but less than or equal to $113.03, Macatawa shareholders will be entitled to receive between 0.1314 and 0.1668 shares of Wintrust common stock per share of Macatawa common stock. Macatawa shareholders will be entitled to receive 0.1668 shares of Wintrust common Stock per share of Macatawa common stock if the closing price is below $89.03, and 0.1314 shares of Wintrust common stock per share of Macatawa common stock if the closing price is above $113.03.  The “closing price” will be determined using the volume-weighted average price of Wintrust common stock as reported under the heading “Bloomberg VWAP” on the Bloomberg page for Wintrust, for each trading day during the ten trading day period ending on the second trading day prior to the closing date of the merger.

Following the effective time of the merger, the Company’s bank subsidiary, Macatawa Bank, will maintain its separate bank charter and will continue to operate under the Macatawa Bank name. Macatawa Bank will maintain a separate, legally constituted board of directors consisting of certain existing directors and new directors generally residing and doing business locally in the West Michigan community.  Completion of the merger is subject to shareholder and regulatory approvals and the satisfaction of other customary closing conditions and is expected to occur in the second half of 2024. 

Additional information about the merger may be found in the Company’s Current Report on Form 8-K dated April 15, 2024, which is incorporated herein by reference.

In early March 2023, three bank failures caused concern regarding the financial condition and stability of the banking industry in general.  We believe that, due to the strength of Macatawa Bank Corporation's financial condition, there was little impact of this concern on the Company.  While our deposits decreased by $284.2 million in the first quarter of 2023, most of the decline took place prior to the bank failures noted. Our deposit base is primarily made up of many small accounts, and balances at March 31, 2024 were comprised of 46% personal customers and 54% business customers.  Our core deposits - which we define as deposits we have sourced within our local markets - represented 100% of our total deposits at March 31, 2024.  Our total deposit balance of $2.28 billion at March 31, 2024 remains elevated, reflecting a $579.0 million increase, or 34%, over pre-pandemic totals of $1.71 billion as of March 31, 2020.

Regarding our liquidity position, at March 31, 2024, the Company had $331.4 million in federal funds sold and overnight balances, $491.2 million in securities available for sale and had total additional borrowing capacity of $354.0 million, including $287.3 million in unused availability with the FHLB, $65.0 million in available fed funds facilities with correspondent banks, and  $1.7 million in availability at the FRB's Discount Window. At March 31, 2024, our uninsured deposits totaled approximately $940.6 million, or 41% of total deposits. We believe we have sufficient liquid resources to cover all uninsured deposits at March 31, 2024. 

RESULTS OF OPERATIONS


Summary: Net income for the three months ended September 30, 2017March 31, 2024 was $4.9$9.8 million, compared to net income of $4.6 million in the same period in 2016. Net income per common share on a diluted basis was $0.14 for the three months ended September 30, 2017 and $0.14 for the same period in 2016.  For the nine months ended September 30, 2017, net income was $14.1 million, compared to $11.8$12.0 million for the same period in 2016.2023. Net income per share on a diluted basis for the ninethree months ended September 30, 2017March 31, 2024 was $0.42$0.29 compared to $0.35 for the same period in 2016.


2023. 

The increasedecrease in earnings in the three months ended September 30, 2017March 31, 2024 compared to the same periodperiods in 20162023 was due primarily to increasedlower levels of net interest income and reduced nonperforming asset expenses.  Nethigher noninterest expense, partially offset by higher noninterest income.  During 2023, the Federal Reserve Bank increased the federal funds rate by 100 basis points.  Given our portfolio of assets is comprised largely of variable-rate instruments with shorter durations, our interest income increasedwas positively impacted by this rise in interest rates. At the same time, increases in interest income were offset by increases in interest expense, largely due from higher time deposit costs. Lower levels of average overnight funds in first quarter 2024, coupled with higher average balances in time deposits were the primary reason for the decrease in net interest income to $13.1$20.7 million in the three months ended September 30, 2017March 31, 2024 compared to $11.9$22.6 million in the same period in 2016.  Nonperforming asset expenses (including administration costs and losses) were a negative $77,0002023. 

The provision for credit losses was $0 for the three months ended September 30, 2017March 31, 2024, compared to $325,000$0 for the same period in 2016, primarily as a result of a decrease of $220,000 in writedowns of other real estate owned.  The provision for loan losses was a negative $350,000 for the three months ended September 30, 2017, compared to a negative $250,000 for the same period in 2016.2023. We again were in a slight net loan recoverycharge-off position for the three months ended September 30, 2017,March 31, 2024, with $214,000$2,000 in net loan recoveries,charge-offs, compared to $138,000$33,000 in net loan recoveries in the same period in 2016.  Also, income tax expense was reduced by $512,0002023. The calculated loss rate in September 2016 due to tax credits and other adjustments that did not recurmost of our loan types has declined from the first quarter in 2017.


The increase in earnings for the nine month period ended September 30, 2017 compared2023 to the same periodfirst quarter of 2016, was due primarily to increased net interest income and reduced nonperforming asset expenses.  Net interest income increased to $38.4 million2024, resulting in the $0 provision recorded in the first ninethree months of 2017 compared to $35.2 million in the same period in 2016.  Nonperforming asset expenses (including administration costs and losses) were a negative $140,000 for2024, despite loan growth during the first nine monthsquarter of 2017 compared to $1.2 million for the first nine months of 2016, primarily as a result of a net gains on other real estate owned of $575,000 for the first nine months of 2017 compared to net losses of $409,000 for the same period in 2016.  The provision for loan losses was a negative $1.35 million for the first nine months of 2017, compared to a negative $1.1 million for the first nine months of 2016.  We again were in a net loan recovery position for the first nine months of 2017, with $822,000 in net loan recoveries, compared to $866,000 in net loan recoveries in the same period in 2016.  Each of these items is discussed more fully below.
-40-

2024. 

Net Interest Income:Net interest income totaled $13.1$20.7 million for the three months ended September 30, 2017 and $11.9March 31, 2024 compared to $22.6 million for the same period in 2016.  For the first nine months of 2017, net2023.  Net interest income was $38.4 million comparedbenefited in each period as a result of the Federal Reserve Bank's federal funds rate increase campaign to $35.2 million forcombat inflation, which began in March 2022 and has risen 500 basis points since then from 0.50% at the same period in 2016.

end of March 2022 to 5.50% at the end of September 2023.


Net interest income was positively impacted infor the three months ended September 30, 2017 by an increase in average earning assetsfirst quarter of $96.52024 decreased  $1.9 million compared to the same period in  2016.  Our2023. Of this decrease, $2.1 million was from a reduction in the volume of average yield on earning assets for the three months ended September 30, 2017 increased 18 basis points compared to the same period in 2016 from 3.39% to 3.57%.  Average interest earning assets totaled $1.65 billion for three months ended September 30, 2017 compared to $1.56 billion for the same periodand interest bearing liabilities, partially offset by a $183,000 increase from changes in 2016.rates earned or paid. The large changes occurred in interest income on commercial loans and in overnight funds and interest expense on savings, money market and time deposit accounts. The net change in interest marginincome for commercial loans was 3.21% for the three months ended September 30, 2017 compared to 3.04% for the same period in 2016.  Anan increase of  $42.4$2.5 million in average securities between periodswith an increase of $1.0 million due to rate and an increase of  $36.4$1.5  million due to portfolio growth. Overnight funds partially offset this with a decrease of  $1.7 million, with a  $1.0 million increase due to changes in rate, offset by a reduction of  $2.7 million due to lower average loans werebalances compared to the primary drivers of the increase.  Yield on commercial loans increased from 3.88% for three months ended September 30, 2016 to 4.11% for the same period in 2017.  Yield on residential mortgage loans decreased from 3.51% for the three months ended September 30, 2016 to 3.47% for the same period in 2017, while yields on consumer loans increased from 3.93% for the thirdfirst quarter of  20162023. The net change in interest expense for savings and money market deposits was an increase of $1.1 million, with an increase of $1.5 million due to 4.32% forrate and a $377,000 decrease from lower average balances compared to the thirdfirst quarter of 2017.2023.  The December 2016, March 2017net change in interest expense for time deposits was an increase of $2.7 million, with an increase of $1.1 million due to rate and June 2017 increases inan increase of $1.5 million due to higher average balances compared to the federal funds rate had a net positive impact on our net interest margin position as more loans repriced at the higher rate than our funding sources.first quarter of 2023. 

Average interest earning assets

The cost of interest-bearing liabilities increased to $1.61 billion for the first nine months of 2017, compared to $1.54 billion for the first nine months of 2016.  Our average yield on earning assets increased 17 basis points for the first nine months of 2017 in comparison to the same period in 2016.  Our net interest margin was 3.24% for the first nine months of 2017 compared to 3.04% for the same period in 2016.  Net interest margin for the first nine months of 2017 benefitted from the December 2016, March 2017 and June 2017 increases in the federal funds rate.  The commercial loan yield in the first nine months of 2017 was also positively impacted by the complete payoff of a loan1.94% in the first quarter of 2017 that had been on nonaccrual, resulting2024 compared to 1.07% in the realizationfirst quarter of $267,000 in interest income that had been deferred.


The cost of funds increased to 0.53% and 0.50% in the three and nine month periods of 2017 from 0.45% and 0.47% in the same periods of 2016.2023. Increases in the rates paid on our interest-bearing checking, savings, and money market and certificate of deposit accounts in response to the December 2016, March 2017 and June 2017 federal funds rate and market rate increases over the past year as well as significant growth in our certificate of deposit account balances caused the slight increase in our cost of funds.
funds in the first quarter of 2024.

-44-

-41-

The asset yield improved to 4.58% in the first quarter of 2024 from 4.15% in the first quarter of 2023.  The cost of funds increased to 1.94% in the first quarter of 2024 from 1.07% in the first quarter of 2023.  As a result, net interest margin decreased to 3.26% for the first quarter 2024 compared to 3.44% for the first quarter of 2023. 

The following table shows an analysis of net interest margin for the three month periods ended September 30, 2017March 31, 2024 and 20162023 (dollars in thousands):


  For the three months ended September 30, 
  2017  2016 
  
Average
Balance
  
Interest
Earned
or Paid
  
Average
Yield
or Cost
  
Average
Balance
  
Interest
Earned
or Paid
  
Average
Yield
or Cost
 
Assets
                  
Taxable securities $162,729  $741   1.83% $136,807  $584   1.71%
Tax-exempt securities (1)  104,387   574   3.51   87,918   451   3.31 
Commercial loans (2)  946,105   9,930   4.11   903,484   8,965   3.88 
Residential mortgage loans  219,532   1,905   3.47   219,170   1,928   3.51 
Consumer loans  88,933   969   4.32   95,551   945   3.93 
Federal Home Loan Bank stock  11,558   122   4.15   11,558   122   4.13 
Federal funds sold and other short-term investments  118,784   385   1.27   101,062   127   0.49 
Total interest earning assets (1)  1,652,028   14,626   3.57   1,555,550   13,122   3.39 
                         
Noninterest earning assets:                        
Cash and due from banks  29,940           28,482         
Other  93,334           96,065         
Total assets $1,775,302          $1,680,097         
                         
Liabilities
                        
Deposits:                        
Interest bearing demand $352,661  $98   0.11% $313,624  $65   0.08%
Savings and money market accounts  551,917   454   0.33   522,697   239   0.19 
Time deposits  88,933   180   0.81   81,769   126   0.62 
Borrowings:                        
Other borrowed funds  74,190   314   1.66   94,384   419   1.74 
Long-term debt  41,238   442   4.20   41,238   371   3.52 
Total interest bearing liabilities  1,108,939   1,488   0.53   1,053,712   1,220   0.45 
                         
Noninterest bearing liabilities:                        
Noninterest bearing demand accounts  488,028           459,372         
Other noninterest bearing liabilities  6,348           6,817         
Shareholders' equity  171,987           160,196         
Total liabilities and shareholders' equity $1,775,302          $1,680,097         
                         
Net interest income     $13,138          $11,902     
Net interest spread (1)          3.04%          2.94%
Net interest margin (1)          3.21%          3.04%
Ratio of average interest earning assets to average interest bearing liabilities  148.97%          147.63%        

  

For the three months ended March 31,

 
  

2024

  

2023

 
      

Interest

  

Average

      

Interest

  

Average

 
  

Average

  

Earned

  

Yield

  

Average

  

Earned

  

Yield

 
  

Balance

  

or Paid

  

or Cost

  

Balance

  

or Paid

  

or Cost

 

Assets

                        

Taxable securities

 $744,352  $4,428   2.38% $765,999  $4,481   2.35%

Tax-exempt securities (1)

  109,137   698   3.29   132,692   698   2.71 

Commercial loans (2)

  1,085,145   15,847   5.78   985,258   13,300   5.40 

Residential mortgage loans

  191,991   2,178   4.53   143,839   1,343   3.73 

Consumer loans

  56,569   1,146   8.15   57,303   1,017   7.20 

Federal Home Loan Bank stock

  10,211   120   4.65   10,211   65   2.55 

Federal funds sold and other short-term investments

  340,396   4,660   5.42   555,670   6,362   4.58 

Total interest earning assets (1)

  2,537,801   29,077   4.58   2,650,972   27,266   4.15 

Noninterest earning assets:

                        

Cash and due from banks

  32,084           34,615         

Other

  78,372           72,007         

Total assets

 $2,648,257          $2,757,594         

Liabilities

                        

Deposits:

                        

Interest bearing demand

 $591,703  $719   0.48% $690,246  $742   0.43%

Savings and money market accounts

  800,106   4,097   2.06   903,236   3,017   1.35 

Time deposits

  314,831   3,405   4.35   134,401   735   2.22 

Borrowings:

                        

Other borrowed funds

  25,615   129   1.99   30,000   156   2.08 

Total interest bearing liabilities

  1,732,255   8,350   1.94   1,757,883   4,650   1.07 

Noninterest bearing liabilities:

                        

Noninterest bearing demand accounts

  609,090           732,434         

Other noninterest bearing liabilities

  19,170           17,117         

Shareholders' equity

  287,742           250,160         

Total liabilities and shareholders' equity

 $2,648,257          $2,757,594         

Net interest income

     $20,727          $22,616     

Net interest spread (1)

          2.64%          3.08%

Net interest margin (1)

          3.26%          3.44%

Ratio of average interest earning assets to average interest bearing liabilities

  146.50%          150.80%        

(1)

Yields are presented on a tax equivalent basis using a 35%an assumed tax rate.rate of 21% at March 31, 2024 and 2023.

(2)

Includes loan fees of $117,000$85,000 and $200,000$148,000 for the three months ended September 30, 2017March 31, 2024 and 2016.2023, respectively. Includes average nonaccrual loans of approximately $558,000$1,000 and $270,000$75,000 for the three months ended September 30, 2017March 31, 2024 and 2016.2023, respectively. 

-45-

-42-

The following table shows an analysispresents the dollar amount of changes in net interest marginincome due to changes in volume and rate for the ninethree month periods ended September 30, 2017March 31, 2024 and 20162023 (dollars in thousands):


  For the nine months ended September 30, 
  2017  2016 
  
Average
Balance
  
Interest
Earned
or Paid
  
Average
Yield
or Cost
  
Average
Balance
  
Interest
Earned
or Paid
  
Average
Yield
or Cost
 
Assets
                  
Taxable securities $152,043  $2,025   1.78% $132,941  $1,700   1.70%
Tax-exempt securities (1)  106,481   1,658   3.29   85,682   1,324   3.29 
Commercial loans (2)  952,987   29,317   4.06   898,039   26,625   3.90 
Residential mortgage loans  217,223   5,649   3.47   217,185   5,730   3.51 
Consumer loans  91,141   2,834   4.16   96,975   2,873   3.96 
Federal Home Loan Bank stock  11,558   367   4.19   11,558   368   4.18 
Federal funds sold and other short-term investments  77,710   666   1.13   99,753   383   0.51 
Total interest earning assets (1)  1,609,143   42,516   3.58   1,542,133   39,003   3.41 
                         
Noninterest earning assets:                        
Cash and due from banks  28,911           26,690         
Other  97,371           97,232         
Total assets $1,735,425          $1,666,055         
                         
Liabilities
                        
Deposits:                        
Interest bearing demand $333,148  $237   0.09% $324,554  $227   0.09%
Savings and money market accounts  552,903   1,094   0.27   515,041   708   0.19 
Time deposits  82,035   440   0.71   85,862   398   0.62 
Borrowings:                        
Other borrowed funds  86,945   1,053   1.60   97,637   1,318   1.77 
Long-term debt  41,238   1,266   4.05   41,238   1,104   3.52 
Total interest bearing liabilities  1,096,269   4,090   0.50   1,064,332   3,755   0.47 
                         
Noninterest bearing liabilities:                        
Noninterest bearing demand accounts  465,191           437,943         
Other noninterest bearing liabilities  5,756           6,734         
Shareholders' equity  168,209           157,046         
Total liabilities and shareholders' equity $1,735,425          $1,666,055         
                         
                         
Net interest income     $38,426          $35,248     
Net interest spread (1)          3.08%          2.94%
Net interest margin          3.24%          3.04%
Ratio of average interest earning assets to average interest bearing liabilities  146.78%          144.89%        

(1)Yields are presented on a tax equivalent basis using a 35% tax rate.
(2)Includes loan fees of $484,000 and $559,000 for the nine months ended September 30, 2017 and 2016.  Includes average nonaccrual loans of approximately $511,000 and $407,000 for the nine months ended September 30, 2017 and 2016.
-43-

  

For the three months ended March 31,

 
  

2024 vs 2023

 
  

Increase (Decrease) Due to

 
  

Volume

  

Rate

  

Total

 
             

Interest income

            

Taxable securities

 $(128) $75  $(53)

Tax-exempt securities

  (176)  176    

Commercial loans

  1,507   1,040   2,547 

PPP loans

         

Residential mortgage loans

  508   327   835 

Consumer loans

  (13)  142   129 

Federal Home Loan Bank stock

     55   55 

Federal funds sold and other short-term investments

  (2,736)  1,034   (1,702)

Total interest income

  (1,038)  2,849   1,811 

Interest expense

            

Interest bearing demand

 $(113) $90  $(23)

Savings and money market accounts

  (377)  1,457   1,080 

Time deposits

  1,545   1,125   2,670 

Other borrowed funds

  (21)  (6)  (27)

Total interest expense

  1,034   2,666   3,700 

Net interest income

 $(2,072) $183  $(1,889)

Provision for LoanCredit Losses: The provision for credit losses for both the three months ended March 31, 2024 and March 31, 2023 was $0.   Net loan lossescharge-offs were $2,000 in the three months ended March 31, 2024 compared to net loan recoveries of $33,000 in the same period in 2023.  Total loans increased marginally by $3.8 million in the three months ended March 31, 2024, the economic forecast used in our calculation was unchanged from December 31, 2023 to March 31, 2024 and net charge-offs were nominal, thereby limiting the need for any provision expense in the quarter.

Gross loan recoveries were $30,000 for the three months ended September 30, 2017 was a negative $350,000 compared to a negative $250,000March 31, 2024 and $54,000 for the same period in 2016.  The negative provisions for loan losses for each period were the result of continued stabilization of real estate values on problem credits, continued improvement in asset quality metrics and net loan recoveries of $214,000 in2023. In the three months ended September 30, 2017 and $138,000March 31, 2024, we had $32,000 in gross loan charge-offs, compared to $21,000 in the same period in 2016.  At September 30, 2017, we had experienced net loan recoveries in each2023. 

We adopted CECL effective January 1, 2023 using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. The transition adjustment of the past eleven quarters.  The provision for loan losses for the first nine months of 2017 was a negative $1.35 million compared to a negative $1.1 million for the same period in 2016.


Gross loan recoveries were $269,000 for the three months ended September 30, 2017 and $184,000 for the same period in 2016.  In the three months ended September 30, 2017, we had $55,000 in charge-offs, compared to $46,000CECL adoption included an increase in the same period in 2016.  Forallowance for credit losses of $1.5 million, $62,000 to establish a reserve for unfunded commitments and a $1.2 million decrease to retained earnings to reflect the nine months ended September 30, 2017, we experienced gross loan recoveriescumulative effect of $1,043,000 compared to $1,024,000 foradoption of CECL, with the same period in 2016.  Loan charge-offs were $221,000 for$323,000 tax impact portion being recorded as part of the nine months ended September 30, 2017 compared to $158,000 for the same period in 2016.  We continue to experience positive results fromdeferred tax asset on our collection efforts as evidenced by our net loan recoveries.  While we expect our collection efforts to produce further recoveries, they may not continue at the same level we have experienced the past several quarters.

Consolidated Balance Sheet. The amounts of loan loss provision for credit losses in both the most recent quarter and comparable prior yeareach period were the result of establishing our allowance for loancredit losses at levels believed necessary based upon our methodology for determining the adequacy of the allowance.  The sustained lower level of quarterly net charge-offs over the past several quarters had a significant effect on the historical loss component of our methodology. More information about our allowance for loancredit losses and our methodology for establishing its level may be found under the heading "Allowance for LoanCredit Losses" below.

-46-

Noninterest Income: Noninterest income for the three and nine month periodsperiod ended September 30, 2017March 31, 2024 was $4.3 million and $13.0$4.7 million compared to $5.1 million and $14.2$4.5 million for the same periodsperiod in 2016.2023. The components of noninterest income are shown in the table below (in thousands):


  
Three Months
Ended
September 30,
2017
  
Three Months
Ended
September 30,
2016
  
Nine Months
Ended
September 30,
2017
  
Nine Months
Ended
September 30,
2016
 
Service charges and fees on deposit accounts $1,172  $1,152  $3,342  $3,312 
Net gains on mortgage loans  369   1,175   1,273   2,235 
Trust fees  801   790   2,412   2,286 
Gain as sales of securities  ---   ---   3   99 
ATM and debit card fees  1,324   1,272   3,863   3,715 
Bank owned life insurance (“BOLI”) income  249   146   730   748 
Investment services fees  239   181   705   755 
Other income  146   359   681   1,069 
Total noninterest income $4,300  $5,075  $13,009  $14,219 

  

Three Months

  

Three Months

 
  

Ended

  

Ended

 
  

March 31,

  

March 31,

 
  

2024

  

2023

 

Service charges and fees on deposit accounts

 $1,003  $994 

Net gains on mortgage loans

  8   11 

Trust fees

  1,220   1,033 

ATM and debit card fees

  1,583   1,662 

Bank owned life insurance (“BOLI”) income

  274   199 

Investment services fees

  445   411 

Other income

  127   218 

Total noninterest income

 $4,660  $4,528 

Service charges on deposit accounts increased by $9,000 in the three months ended March 31, 2024 as compared to the same period in 2023 largely due to treasury management income.  Net gains on mortgage loans were down $806,000$3,000 in the three months ended September 30, 2017March 31, 2024 compared to the same period in 20162023 as a result of an overall lower levelchanges in the volume of loans originated for sale.  Mortgage rates increased sharply throughout 2022 and throughout 2023, causing a reduction in mortgage volume.  In addition, more of our origination volume in these periods were held in portfolio.  Mortgage loans originated for sale in the three months ended September 30, 2017March 31, 2024 were $11.4 million,$402,000, compared to $38.2 million$179,000 in the same period in 2016.  Mortgage loans originated for portfolio2023.  

Trust fees were up $187,000 in the three months ended September 30, 2017 were $16.2 million,March 31, 2024 compared to $25.4 million in the same period in 2016.  Mortgage loans originated for salethree months ended March 31, 2023. The changes for the first ninethree months ended March 31, 2024 were largely due to changes in market valuations of 2017 were $45.0 million, down from $76.1 million in the first nine months of 2016.underlying trust investments.  ATM and debit card fees were updown $79,000 in the three and nine months ended September 30, 2017March 31, 2024 compared to the same periods in 2023.  BOLI income was up $75,000 in the three months ended March 31, 2024 compared to the same period in 2023, while investment services fees were up $34,000 in the three months ended March 31, 2024 compared to the same period in 2023. These variances were largely reflective of investment market conditions during these periods.  Other income was down $91,000 in the three months ended March 31, 2024 compared to the same period in 2023.  The decrease was primarily due to higher volume of usage byno rental income from other real estate owned being recognized in the 2024 period as we sold our customers.  BOLI incomelast other real estate owned property in the first nine months of 2016 included $290,000 in net benefits from the distribution of a death claim on a covered former employee.  Trust fees were up in the first nine months of 2017 due to investment market value changes and growth in trust assets.  Other noninterest income for the three month period ended September 30, 2017 was reduced by a net loss of $176,000 on the sale of property in southwest Grand Rapids (Metro Village) during the quarter. This also impacted the nine month period ended September 30, 2017, along with a net loss of $70,000 on sale of property in northwest Grand Rapids (Walker) in the second quarter of 2017.

2023.

-47-

-44-

Noninterest Expense: Noninterest expense decreasedincreased by $1.1 million to $10.8$13.2 million for the three month period ended September 30, 2017, from $11.3March 31, 2024 as compared to $12.2 million for the same period in 2016.  Noninterest expense decreased to $32.4 million for the nine month period ended September 30, 2017 compared to $34.3 million for the same period in 2016.2023. The components of noninterest expense are shown in the table below (in thousands):

  
Three Months
Ended
September 30,
2017
  
Three Months
Ended
September 30,
2016
  
Nine Months
Ended
September 30,
2017
  
Nine Months
Ended
September 30,
2016
 
Salaries and benefits $6,211  $6,166  $18,363  $18,521 
Occupancy of premises  922   901   2,939   2,784 
Furniture and equipment  797   772   2,278   2,476 
Legal and professional  199   153   621   500 
Marketing and promotion  226   275   678   825 
Data processing  655   741   2,068   2,089 
FDIC assessment  134   166   404   638 
Interchange and other card expense  333   334   970   927 
Bond and D&O insurance  119   132   353   395 
Net (gains) losses on repossessed and foreclosed properties  (190)  115   (575)  409 
Administration and disposition of problem assets  113   210   435   787 
Outside services  423   412   1,280   1,171 
Other noninterest expense  814   896   2,620   2,772 
Total noninterest expense $10,756  $11,273  $32,434  $34,294 

Most categories of noninterest expense were relatively flat or had reductions compared to the three months ended September 30, 2016 due to our ongoing efforts to manage expenses and scale our operations.

  

Three Months

  

Three Months

 
  

Ended

  

Ended

 
  

March 31,

  

March 31,

 
  

2024

  

2023

 

Salaries and benefits

 $6,950  $6,698 

Occupancy of premises

  999   1,137 

Furniture and equipment

  1,062   1,031 

Legal and professional

  664   348 

Marketing and promotion

  211   219 

Data processing

  1,084   955 

FDIC assessment

  330   330 

Interchange and other card expense

  406   384 

Bond and D&O insurance

  122   122 

Outside services

  559   469 

Other noninterest expense

  858   472 

Total noninterest expense

 $13,245  $12,165 

Our largest component of noninterest expense, salaries and benefits, increased by $45,000$252,000 in the three months ended September 30, 2017 from same period in 2016. This increase is largely due to a higher level of costs associated with employee benefits, particularly medical insurance, which was up $25,000 compared to the three months ended September 30, 2016.  Variable based compensation was down $83,000 compared to the three months ended September 30, 2016 and was down $210,000 for the first nine months of 2017March 31, 2024 compared to the same period in 20162023. This increase was primarily due to higher base compensation, higher variable compensation and higher medical costs. The table below identifies the primary components of salaries and benefits (in thousands):

  

Three Months

  

Three Months

 
  

Ended

  

Ended

 
  

March 31,

  

March 31,

 
  

2024

  

2023

 

Salaries and other compensation

 $6,178  $5,912 

Salary deferral from commercial loan originations

  (158)  (145)

Bonus accrual

  287   287 

Mortgage production - variable comp

  60   58 

401k matching contributions

  208   211 

Medical insurance costs

  375   375 

Total salaries and benefits

 $6,950  $6,698 

Occupancy expense was down $138,000 in the three months ended March 31, 2024 from the same period in 2023 due to lower mortgage productionbuilding maintenance costs.  Legal and brokerage volume.  We had 343 full-time equivalent employees at September 30, 2017 compared to 343 at September 30, 2016.


Occupancy expensesprofessional fees were up $21,000$316,000 in the third quarter of 2017 and were up $155,000 for the first ninethree months of 2017 compared to the same periods in 2016 due to higher property taxes and maintenance costs incurred associated with certain branch facilities.

Our FDIC assessment costs decreased by $32,000 in the third quarter of 2017ended March 31, 2024 compared to the same period in 2016 and by $234,000 for the first nine months of 20172023 due primarily to positive changes in our assessment rates.   These costs have been trending down for the past few years and we believe the rate has stabilized and future expense fluctuations will likely be dependent on changes in our asset size.

Costs associated with administrationstrategic matters referred to legal counsel during the period, including fees related to the Company's pending merger with Wintrust Financial Corporation. Data processing expenses were up $129,000 in the three months ended March 31, 2024 compared to the same period in 2023 due to inflationary increases imposed by software providers and dispositionheavier use of problem assets have decreased significantly overelectronic banking channels by our customers. Other noninterest expense was up $476,000 in the past several years.  These expenses include legal costs, repossessed and foreclosed property administration expense and losses on repossessed and foreclosed properties. Repossessed and foreclosed property administration expense includes survey and appraisal, property maintenance and management and other disposition and carrying costs. Losses on repossessed and foreclosed properties include boththree months ended March 31, 2024 compared to the same period in 2023 largely due to the $356,000 net gains and lossesgain recognized on the sale of properties and unrealized losses from value declines for outstanding properties.  We experienced decreases in almost every category in the third quarter of 2017 and the first nine months of 2017 compared to the same periods in the prior year.

These costs are itemized in the following table (in thousands):
  
Three Months
Ended
September 30,
2017
  
Three Months
Ended
September 30,
2016
  
Nine Months
Ended
September 30,
2017
  
Nine Months
Ended
September 30,
2016
 
Legal and professional – nonperforming assets $39  $28  $74  $127 
Repossessed and foreclosed property administration  74   182   361   660 
Net (gains) losses on repossessed and foreclosed properties  (190)  115   (575)  409 
Total $(77) $325  $(140) $1,196 
-45-

As the level of problem loans and assets have declined, the costs associated with these nonperforming assets have decreased significantly over the past several years.  Other real estate owned decreased from $13.1 million at September 30, 2016 to $6.7 million at September 30, 2017.  During the second quarter of 2017, we sold our largest individuallast remaining other real estate owned property (carry value of $3.4 million) for a net gain of $68,000.   This property was responsible for a significant portion of our nonperforming asset expense, including maintenance, property taxes and utility costs.

Net gains/losses on repossessed assets and foreclosed properties for the three month period ended September 30, 2017 decreased $305,000 from the same period in 2016.  Forduring the first nine monthsquarter of 2017, these expenses decreased $984,000 from the same period in 2016.  These decreases were primarily due to net gains on sales2023.

-48-

Federal Income Tax Expense:We recorded $2.2 million and $6.3$2.3 million in federal income tax expense for the three and nine month periodsperiod ended September 30, 2017March 31, 2024 compared to $1.4$3.0 million and $4.4 million, respectively, infor the same periodsperiod in 2016.2023. Our effective tax rate for the three and nine month periodsperiod ended September 30, 2017March 31, 2024 was 30.67% and 30.73%,19.35% compared to 22.67% and 27.22%, respectively,19.86% for the same periodsperiod in 2016.  Federal income tax expense and related effective tax rates were lower in the 2016 periods due to tax credits and other adjustments recognized in our 2015 federal tax return which was filed in the third quarter of 2016.


2023.

FINANCIAL CONDITION


Total assets were $1.80$2.61 billion at September 30, 2017, an increaseMarch 31, 2024, a decrease of $62.0$133.8 million from $1.74 billion at December 31, 2016.2023. This change reflected increasesdecrease was caused primarily by a decrease in total deposits of $70.1 million in cash and cash equivalents and $29.7 million in securities available for sale, offset by decreases of $20.8 million in our loan portfolio, $7.5 million in securities held to maturity and $6.0 million in other real estate owned.  Total deposits increased by $57.5 million and other borrowed funds decreased by $12.1$131.3 million at September 30, 2017March 31, 2024 compared to December 31, 2016.


2023. 

Cash and Cash Equivalents:Our cash and cash equivalents, which include federal funds sold and short-term investments, were $159.9$358.5 million at September 30, 2017March 31, 2024 compared to $89.8$450.4 million at December 31, 2016.2023.  The increasedecrease in these balances primarily related primarily to the decreasea reduction in our total loans and increase in total deposits in the same period.


deposit balances.

Securities:Securities Debt securities available for sale were $214.2$491.2 million at September 30, 2017March 31, 2024 compared to $184.4$508.8 million at December 31, 2016.2023. The balance at September 30, 2017March 31, 2024 primarily consisted of U.S. agency securities, agency mortgage backedmortgage-backed securities and various municipal investments. Our held to maturity portfolio decreased from $69.4was $300.8 million at March 31, 2024 compared to $331.5 million at December 31, 2016 to $61.9 million at September 30, 2017.2023. Our held to maturity portfolio is comprised of U.S. Treasury securities and state, municipal and privately placed commercial bonds.

We classify privately placed municipal bonds.


and commercial bonds as held to maturity as they are typically non-transferable in the bond market. In addition, we generally classify short-term U.S. Treasury securities as held to maturity. Typically, the final maturity on these short-term Treasury securities is three years or less. Longer-term Treasury securities and all other marketable debt securities are generally classified as available for sale.

At March 31, 2024, the overall duration of our debt securities available for sale portfolio was 2.45 years and the overall duration of our debt securities held to maturity portfolio was 1.55 years and were similar to durations for these portfolios before the pandemic.  Net unrealized losses on debt securities available for sale increased by $1.2 million from $29.1 million at December 31, 2023 to $30.3 at March 31, 2024.  Net unrealized losses on debt securities held to maturity decreased by $325,000 from $9.4 million at December 31, 2023 to $9.1 million at March 31, 2024.  Our overall bond portfolio will provide $411.0 million in liquidity through maturities and scheduled paydowns over the next 24 months ending March 31, 2026.

Per U.S. generally accepted accounting principles, unrealized gains or losses on debt securities available for sale are reflected on the balance sheet in accumulated other comprehensive income (loss), while unrealized gains or losses on debt securities held to maturity are not reflected on the balance sheet in accumulated other comprehensive income (loss).

Portfolio Loans and Asset Quality: Total portfolio loans decreasedincreased by $20.8$3.8 million in the first ninethree months of 20172024 and were $1.26$1.34 billion at September 30, 2017March 31, 2024 compared to $1.28$1.34 billion at December 31, 2016.2023. During the first ninethree months of 2017,2024, our commercial portfolio decreased by $18.1 million, while$2.9 million. During the same period, our consumer portfolio decreasedincreased by $6.9 million$621,000 and our residential mortgage portfolio increased by $4.2$6.1 million.


The volume of residential mortgage loans originated for sale in the first nine months of 2017 decreased $31.1 million compared to the same period in 2016 due to a higher interest rate environment. Residential mortgage loans originated for sale were $45.0 million in the first nine months of 2017 compared to $76.1 million in the first nine months of 2016.  Mortgage loans originated for portfolio in the first nine months of 2017 were $37.4 million, compared to $62.6 million in the first nine months of 2016. 

Mortgage loans originated for portfolio are typically adjustable rate loans as well as fixed rate loans that conform to secondary market requirements and have a term of fifteen years or less.

However, given the significant increase in residential mortgage rates, we have increased the percentage of our longer term fixed rate mortgage production that we hold in portfolio as they will typically have shorter duration due to refinancings that occur when interest rates decline. Mortgage loans originated for portfolio in the first three months of 2024 decreased $34,000 compared to the same period in 2023, from $13.1 million in the first three months of 2023 to $13.1 million in the same period in 2024.

The volume of residential mortgage loans originated for sale in the first three months of 2024 increased $223,000 compared to the same period in 2023. Residential mortgage loans originated for sale were $402,000 in the first three months of 2024 compared to $179,000 in the first three months of 2023.

The following table shows our loan origination activity for loans to be held in portfolio loans during the first ninethree months of 20172024 and 2016,2023, broken out by loan type and also shows average originated loan size (dollars in thousands):

  Nine months ended September 30, 2017  Nine months ended September 30, 2016 
  
Portfolio
Originations
  
Percent of
Total
Originations
  
Average
Loan Size
  
Portfolio
Originations
  
Percent of
Total
Originations
  
Average
Loan Size
 
Commercial real estate:                  
Residential developed $7,227   3.1% $903  $5,227   2.1% $871 
Unsecured to residential developers  ---   ---   ---   ---   ---   --- 
Vacant and unimproved  2,149   0.9   269   552   ---   184 
Commercial development  125   ---   125   2,342   1.0   1,171 
Residential improved  38,828   16.5   254   48,718   19.4   350 
Commercial improved  41,436   17.6   1,480   29,632   11.8   988 
Manufacturing and industrial  12,039   5.1   926   11,457   4.6   955 
Total commercial real estate  101,804   43.2   482   97,928   38.9   510 
Commercial and industrial  60,269   25.6   685   58,432   23.2   526 
Total commercial  162,073   68.8   542   156,360   62.1   516 
                         
Consumer                        
Residential mortgage  37,439   15.9   234   62,616   24.9   204 
Unsecured  ---   ---   ---   20   ---   10 
Home equity  34,070   14.5   85   31,006   12.3   84 
Other secured  1,850   0.8   16   1,808   0.7   17 
Total consumer  73,359   31.2   108   95,450   37.9   121 
Total loans $235,432   100.0%  240  $251,810   100.0%  231 

The following table shows a breakout of our commercial loan activity during the first nine months of 2017 and 2016 (dollars in thousands):
      Nine Months
Ended
September 30,
2017
   Nine Months
Ended
September 30,
2016
 
Commercial loans originated $162,073  $156,360 
Repayments of commercial loans  (125,828)  (115,858)
Change in undistributed - available credit  (54,368)  (3,302)
Net increase/(decrease) in total commercial loans $(18,123) $37,200 

  

Three months ended March 31, 2024

  

Three months ended March 31, 2023

 
      

Percent of

          

Percent of

     
  Portfolio  Total  Average  Portfolio  Total  Average 
  

Originations

  

Originations

  

Loan Size

  

Originations

  

Originations

  

Loan Size

 

Commercial real estate:

                        

Residential developed

 $844   1.1% $844  $125   0.1% $63 

Unsecured to residential developers

                  

Vacant and unimproved

           2,779   3.1   463 

Commercial development

                  

Residential improved

  9,545   12.6   367   11,852   13.1   539 

Commercial improved

  110   0.1   55   3,161   3.5   316 

Manufacturing and industrial

  9,832   13.0   983   5,364   5.9   894 

Total commercial real estate

  20,331   26.8   521   23,281   25.7   506 

Commercial and industrial

  36,303   47.8   885   47,097   52.0   1,002 

Total commercial and commercial real estate

  56,634   74.6   708   70,378   77.7   757 

Consumer

                        

Residential mortgage

  13,050   17.2   335   13,084   14.4   262 

Unsecured

                  

Home equity

  5,973   7.9   113   6,818   7.5   114 

Other secured

  262   0.3   20   348   0.4   29 

Total consumer

  19,285   25.4   184   20,250   22.3   166 

Total loans

 $75,919   100.0% $410  $90,628   100.0% $422 

Overall, the commercial loan portfolio decreased $18.1$2.9 million in the first ninethree months of 2017.2024. During the first quarter 2024, two large commercial loan relationships totaling $32.5 million refinanced elsewhere. One was an apartment complex that finished construction and lease-up and was able to secure secondary market funding, and the other was a credit that obtained financing at terms that were not consistent with our underwriting standards. Excluding the effect of these departures, we grew our commercial portfolio by $29.6 million. Our commercial and industrial portfolio decreasedincreased by $30.5$9.4 million andwhile our commercial real estate loans increasedportfolio decreased by $12.4 million.  However, our production of commercial loans increased by $5.7 million from $156.4$12.3 million in the first nine monthsquarter 2024.

We also have a significant amount of 2016 comparedunfunded commercial lines of credit, that can be drawn on by our commercial loan customers. The table below shows the total commitment, the unused portion and the percentage of unused to $162.1total commitment at March 31, 2024 and December 31, 2023 (dollars in thousands):

  

March 31,

  

December 31,

 
  

2024

  

2023

 

Commercial - Lines of credit commitments

 $903,613  $975,195 

Commercial - Unused portion of lines of credit

  518,323   535,642 

Commercial - Unused lines of credit to total commitment

  57.36%  54.93%

Total commercial lines of credit commitments decreased by $71.6 million in the same period of 2017.  The decrease in ending portfolio balance from December 31, 20162023 to September 30, 2017 was due primarily to changes in undistributed balances/available credit.  Considering our pipeline of commercial credits at September 30, 2017, we expect to achieve measured, high quality loan portfolio growth throughout the remainder of 2017.


March 31, 2024.

Commercial and commercial real estate loans remained our largest loan segment and accounted for approximately 75.3%81.2% and 75.5%81.6% of the total loan portfolio at September 30, 2017March 31, 2024 and December 31, 2016.2023, respectively. Residential mortgage and consumer loans comprised approximately 24.7%18.8% and 24.5%18.4% of total loans at September 30, 2017March 31, 2024 and December 31, 2016.

2023, respectively.

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

    September 30, 2017  December 31, 2016 
Balance  
Percent of
Total Loans
  Balance  
Percent of
Total Loans
 
Commercial real estate: (1)            
Residential developed $9,077   0.7% $11,970   0.9%
Unsecured to residential developers  2,410   0.2   4,734   0.4 
Vacant and unimproved  38,677   3.1   40,286   3.1 
Commercial development  486   ---   378   --- 
Residential improved  83,441   6.6   75,348   5.9 
Commercial improved  295,924   23.5   289,478   22.6 
Manufacturing and industrial  100,347   8.0   95,787   7.5 
Total commercial real estate  530,362   42.1   517,981   40.4 
Commercial and industrial  418,838   33.2   449,342   35.1 
Total commercial  949,200   75.3   967,323   75.5 
                 
Consumer                
Residential mortgage  221,829   17.6   217,614   17.0 
Unsecured  254   ---   396   --- 
Home equity  82,296   6.6   88,113   6.9 
Other secured  6,458   0.5   7,366   0.6 
Total consumer  310,837   24.7   313,489   24.5 
Total loans $1,260,037   100.0% $1,280,812   100.0%

  

March 31, 2024

  

December 31, 2023

 
      

Percent of

      

Percent of

 
  

Balance

  

Total Loans

  

Balance

  

Total Loans

 

Commercial real estate: (1)

                

Residential developed

 $4,977   0.4% $5,809   0.4%

Unsecured to residential developers

        800    

Vacant and unimproved

  38,895   2.9   39,534   3.0 

Commercial development

  78      84.0    

Residential improved

  107,860   8.0   123,875   9.3 

Commercial improved

  261,256   19.5   260,188   19.4 

Manufacturing and industrial

  159,703   11.9   154,809   11.6 

Total commercial real estate

  572,769   42.7   585,099   43.7 

Commercial and industrial

  516,400   38.5   506,974   37.9 

Total commercial and commercial real estate

  1,089,169   81.2   1,092,073   81.6 

Consumer

                

Residential mortgage

  195,923   14.6   189,818   14.2 

Unsecured

  89      129    

Home equity

  53,751   4.0   53,039   4.0 

Other secured

  3,276   0.2   3,327   0.2 

Total consumer

  253,039   18.8   246,313   18.4 

Total loans

 $1,342,208   100.0% $1,338,386   100.0%

(1)

(1)

Includes both owner occupied and non-owner occupied commercial real estate.


Commercial real estate loans accounted for 42.1%42.7% and 40.4%43.7% of the total loan portfolio at September 30, 2017March 31, 2024 and December 31, 20162023, respectively, and consisted primarily of loans to business owners and developers of owner and non-owner occupied commercial properties and loans to developers of single and multi-family residential properties. In the table above, we show our commercial real estate portfolio by loans secured by residential and commercial real estate, and by stage of development. Improved loans are generally secured by properties that are under construction or completed and placed in use. Development loans are secured by properties that are in the process of development or fully developed. Vacant and unimproved loans are secured by raw land for which development has not yet begun and agricultural land.


The non-owner occupied portion of the commercial real estate portfolio totaled $43.8 million at March 31, 2024.  Of this total, $29.7 million was secured by office property.  Within this office property category, nine loans totaling $2.0 million will come up for maturity or renewal in the next 18 months.  All of these loans secured by office property are well-secured, performing and have acceptable occupancy rates under our standards.

Our consumer residential mortgage loan portfolio, which also includes residential construction loans made to individual homeowners, comprised 17.6%14.6% of portfolio loans at September 30, 2017March 31, 2024 and 17.0%14.2% at December 31, 2016.2023. We expect to continue to retain in our loan portfolio certain types of residential mortgage loans (primarily high quality, low loan-to-value loans) in an effort to continue to diversify our credit risk and deploy our excess liquidity. A large portion of

The following table shows our residential mortgage loan production continues to be sold on the secondary market with servicing released.


The volume of residential mortgage loans originated for sale during the first nine months of 2017 decreased from the first nine months of 2016 as a result of interestportfolio broken down by fixed and variable rate conditions.  We are also experiencing a shift in production to financing new home purchases versus refinancings.

(in thousands):

  

March 31,

  

December 31,

 
  

2024

  

2023

 

Fixed rate residential mortgage loans

 $84,892  $85,431 

Variable rate residential mortgage loans

  111,031   104,387 

Total residential mortgage loans

 $195,923  $189,818 

Our portfolio of other consumer loans includes loans secured by personal property and home equity fixed term and line of credit loans. Consumer loans decreasedThis portfolio increased by $6.9 million$621,000 to $89.0$57.1 million at September 30, 2017March 31, 2024 from $95.9$56.5 million at December 31, 2016, due primarily to a decrease in home equity loans.  Consumer loans2023 and comprised 7.1%4.2% of our portfolio loans at September 30, 2017both March 31, 2024 and 7.5% at December 31, 2016.

-48-

2023.

Given that current industry credit conditions are tightening, we expect industry pricing will increase in response to cost of funds increases and we will continue to respond accordingly.

Our loan portfolio is reviewed regularly by our senior management, our loan officers, and an internal loan review team that is independent of our loan originators and credit administration. An administrative loan committee consisting of senior management and seasoned lending and collections personnel meets quarterly to manage our internal watch list and proactively manage high risk loans.

-51-

When reasonable doubt exists concerning collectability of interest or principal of one of our loans, the loan is placed in nonaccrual status. Any interest previously accrued but not collected is reversed and charged against current earnings.


Nonperforming assets are comprised of nonperforming loans, foreclosed assets and repossessed assets. At September 30, 2017,March 31, 2024, nonperforming assets totaled $7.2 million compared to $12.6 million$1,000, consistent with $1,000 at December 31, 2016. Additions2023. There were no additions to other real estate owned in the first ninethree months of 2017 were $60,000, compared to $102,0002024 or in the first ninethree months of 2016.2023.  At September 30, 2017,March 31, 2024, there was just one loanwere no loans in redemption,foreclosure, so we expect there to be few, if any, additions to other real estate owned in 2017.the remainder of 2024.  Proceeds from sales of foreclosed properties were $6.2$2.7 million in the first ninethree months of 2017,2023, resulting in net realized gains on sales of  $660,000.  We sold our largest individual foreclosed property in$356,000.  With the second quarter of 2017.  Proceeds from salessale of foreclosed properties were $4.2 million in the first ninethree months of 2016 resulting in net realized gains on sales of $365,000.    Based upon purchase agreements in place2023, we have no remaining other real estate owned at September 30, 2017 and the sale of our largest individual property in the second quarter of 2017, we expect the level of sales of foreclosed properties to be lower in the final quarter of 2017 than experienced in the first nine months of 2017.


March 31, 2024.

Nonperforming loans include loans on nonaccrual status and loans delinquent more than 90 days but still accruing.accruing and consisted of $1,000 of residential mortgage loans at March 31, 2024. As of September 30, 2017,March 31, 2024, nonperforming loans were negligible and totaled $521,000,$1,000, or 0.04%0.00% of total portfolio loans, compared to $300,000,$1,000, or 0.02%0.00% of total portfolio loans, at December 31, 2016.


Nonperforming loans at September 30, 2017 consisted of $440,000 of commercial real estate loans, $4,000 of commercial and industrial loans, and $77,000 of consumer and residential mortgage loans.

2023.

Foreclosed and repossessed assets include assets acquired in settlement of loans. Foreclosed assetsloans and totaled $6.7 million$0 at September 30, 2017March 31, 2024 and $12.3 million at December 31, 2016. Of this balance at September 30, 2017, there were 21 commercial real estate properties totaling approximately $6.6 million. The remaining balance was comprised of 4 residential properties totaling approximately $109,000.2023. All properties acquired through or in lieu of foreclosure are initially transferred at their fair value less estimated costs to sell and then evaluated monthly for impairment after transfer using a lower of cost or market approach. Updated property valuations are obtained at least annually on all foreclosed assets.


At September 30, 2017, our foreclosed asset portfolio had a weighted average age held in portfolio of 5.84 years. Below is a breakout of our foreclosed asset portfolio at September 30, 2017 and December 31, 2016 by property type and the percentages the property has been written down since taken into our possession and the combined writedown percentage, including losses taken when the property was loan collateral (dollars in thousands):
  September 30, 2017  December 31, 2016 
Foreclosed Asset Property Type
 
Carrying
Value
  
Foreclosed
Asset
Writedown
  
Combined
Writedown
(Loan and
Foreclosed
Asset)
  
Carrying
Value at
Carrying
Value
  
Foreclosed
Asset
Writedown
  
Combined
Writedown
(Loan and
Foreclosed
Asset)
 
Single Family $---   ---%  ---% $136   ---%  20.3%
Residential Lot  109   46.9   73.1   438   30.1   48.0 
Multi-Family  ---   ---   ---   ---   ---   --- 
Vacant Land  2,246   46.8   53.6   3,096   47.2   58.3 
Residential Development  2,218   29.5   71.3   2,570   36.2   74.2 
Commercial Office  ---   ---   ---   240   49.3   51.1 
Commercial Industrial  ---   ---   ---   ---   ---   --- 
Commercial Improved  2,088   9.3   28.8   5,773   48.7   51.2 
  $6,661   32.5   58.1  $12,253   45.2   60.1 
-49-

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

  
September 30,
2017
  
December 31,
2016
 
Nonaccrual loans $521  $300 
Loans 90 days or more delinquent and still accruing  ---   --- 
Total nonperforming loans (NPLs)  521   300 
Foreclosed assets  6,661   12,253 
Repossessed assets  ---   --- 
Total nonperforming assets (NPAs) $7,182  $12,553 
         
NPLs to total loans  0.04%  0.02%
NPAs to total assets  0.40%  0.72%

  

March 31,

  

December 31,

 
  

2024

  

2023

 

Nonaccrual loans

 $1  $1 

Loans 90 days or more delinquent and still accruing

      

Total nonperforming loans (NPLs)

  1   1 

Foreclosed assets

      

Repossessed assets

      

Total nonperforming assets (NPAs)

 $1  $1 

NPLs to total loans

  0.00%  0.00%

NPAs to total assets

  0.00%  0.00%

We adopted ASU 2022-02 effective January 1, 2023. This standard eliminated the previous troubled debt restructuring ("TDR") accounting model and replaced it with guidance and disclosure requirements for identifying modifications to loans to borrowers experiencing financial difficulty. The following table shows the composition and amountbalance of our troubled debt restructurings (TDRs) at September 30, 2017 and Decemberloans modified to borrowers experiencing financial difficulty as of March 31, 20162024 (dollars in thousands):

  September 30, 2017  December 31, 2016 
  Commercial  Consumer  Total  Commercial  Consumer  Total 
Performing TDRs $12,974  $8,609  $21,583  $17,786  $12,051  $29,837 
Nonperforming TDRs (1)  322   55   377   141   8   149 
Total TDRs $13,296  $8,664  $21,960  $17,927  $12,059  $29,986 

(1)Included in nonperforming asset table above

We had a total of $22.0 million and $30.0 million of loans whose terms have been modified in TDRs as of September 30, 2017 and December 31, 2016, respectively.  These loans may have involved the restructuring of terms to allow customers to mitigate the risk of foreclosure by meeting a lower loan payment requirement based upon their current cash flow.  These may also include loans that renewed at existing contractual rates, but below market rates for comparable credit.  For each restructuring, a comprehensive credit underwriting analysis of the borrower’s financial condition and prospects of repayment under the revised terms is performed to assess whether the structure can be successful and that cash flows will be sufficient to support the restructured debt.  An analysis is also performed to determine whether the restructured loan should be on accrual status.  Generally, if the loan is on accrual at the time of restructure, it will remain on accrual after the restructuring.  In some cases, a nonaccrual loan may be placed on accrual at restructuring if the loan’s actual payment history demonstrates it would have cash flowed under the restructured terms.  After six consecutive payments under the restructured terms, a nonaccrual restructured loan is reviewed for possible upgrade to accruing status.  In situations where there is a subsequent modification or renewal and the loan is brought to market terms, including a contractual interest rate not less than a market interest rate for new debt with similar credit risk characteristics, the TDR and impaired designations may be removed.  Total TDRs decreased by $8.0 million from December 31, 2016 to September 30, 2017.  Of this decrease, $2.4 million related to a consumer property that was sold during the period and the remainder of the decrease was primarily due to paydowns on commercial TDRs.

As with other impaired loans, an allowance for loan loss is estimated for each TDR based on the most likely source of repayment for each loan.  For impaired commercial real estate loans that are collateral dependent, the allowance is computed based on the fair value of the underlying collateral, less estimated costs to sell.  For impaired commercial loans where repayment is expected from cash flows from business operations, the allowance is computed based on a discounted cash flow computation.  Certain groups of TDRs, such as residential mortgages, have common characteristics and for them the allowance is computed based on a discounted cash flow computation on the change in weighted rate for the pool.  The allowance allocations for commercial TDRs where we have reduced the contractual interest rate are computed by measuring cash flows using the new payment terms discounted at the original contractual rate.

  

March 31, 2024

 
      

Outstanding

  

Percentage to

 
  

Number of

  

Recorded

  

Total

 
  

Loans

  

Balance

  

Loans

 

Commercial and industrial

  2  $232   0.04%

Commercial real estate

  3   478   0.08%

Consumer

  31   2,550   1.01%
   36  $3,260   0.24%

Allowance for loancredit losses: The allowance for loancredit losses at September 30, 2017March 31, 2024 was $16.4$17.4 million, a decrease of $528,000 from $17.0consistent with $17.4 million at December 31, 2016.2023.  The balance of the allowance for loancredit losses represented 1.30% of total portfolio loans at September 30, 2017March 31, 2024 and 1.30% at December 31, 2016.2023. The allowance for loancredit losses to nonperforming loan coverage ratio decreased from 5654%1,744,200.0% at December 31, 20162023 to 3154%1,700,100.0% at September 30, 2017.

March 31, 2024.

We adopted the Current Expected Credit Loss ("CECL") standard effective January 1, 2023 using the modified retrospective method for all financial assets measured at amortized cost and off-balance sheet credit exposures. Results for reporting periods after January 1, 2023 are presented under CECL. The transition adjustment of the CECL adoption included an increase in the allowance for credit losses of $1.5 million, $62,000 to establish a reserve for unfunded commitments and a $1.2 million decrease to retained earnings to reflect the cumulative effect of adoption of CECL, with the $323,000 tax impact portion being recorded as part of the deferred tax asset on our Consolidated Balance Sheet.

The table below shows the changes in thesecertain credit metrics over the past five quarters:

(Dollars in millions) 
Quarter Ended
September 30,
2017
  
Quarter Ended
June 30,
2017
  
Quarter Ended
March 31,
2017
  
Quarter Ended
December 31,
2016
  
Quarter Ended
September 30,
2016
 
Commercial loans $949.2  $949.8  $962.1  $967.3  $923.2 
Nonperforming loans  0.5   0.7   0.4   0.3   0.2 
Other real estate owned and repo assets  6.7   7.1   12.1   12.3   13.1 
Total nonperforming assets  7.2   7.8   12.5   12.6   13.3 
Net charge-offs (recoveries)  (0.2)  (0.4)  (0.2)  (1.2)  (0.1)
Total delinquencies  0.8   0.8   0.9   1.4   0.3 

As discussed earlier,quarters (dollars in thousands):

  

Quarter Ended

  

Quarter Ended

  

Quarter Ended

  

Quarter Ended

  

Quarter Ended

 
  

March 31,

  

December 31,

  

Sept 30,

  

June 30,

  

March 31,

 
  

2024

  

2023

  

2023

  

2023

  

2023

 

Nonperforming loans

 $1  $1  $1  $72  $75 

Other real estate owned and repo assets

               

Total nonperforming assets

  1   1   1   72   75 

Net charge-offs (recoveries)

  2   (41)  (42)  (15)  (33)

Total delinquencies

  340   44      158   277 

At March 31, 2024, we have had net loan recoveries in eachthirty-four of the last elevenpast thirty-seven quarters. Our total delinquencies have continued to be negligiblewere $310,000 at March 31, 2024 and were $872,000 at September 30, 2017 and $1.4 million$44,000 at December 31, 2016.  Our delinquency percentage at September 30, 2017 was just 0.07%, well below the Bank’s peers.


These factors all impact our necessary level of allowance for loan losses and our provision for loan losses. 2023. 

The allowance for loancredit losses decreased $528,000 in the first nine months of 2017.  We recorded a negative$2,000 at March 31, 2024 compared to December 31, 2023. Our provision for loancredit losses of $1.35 millionexpense was $0 for the ninethree months ended September 30, 2017 compared to a negative $1.1 millionMarch 31, 2024 consistent with $0 for the same period of 2016.2023. Net loan recoveriescharge-offs were $822,000$2,000 for the ninethree months ended September 30, 2017,March 31, 2024, compared to net loan recoveries of $866,000$33,000 for the same period in 2016.2023. The ratio of net charge-offs (recoveries) to average loans was -0.09%0.00% on an annualized basis for the first ninethree months of 2017, compared to -0.10%2023 and -0.01% for the first ninethree months of 2016.


We are encouraged by the reduced level2023.

While we have experienced low levels of gross charge-offs over recent quarters. We do, however,quarters, we recognize that future charge-offs and resulting provisions for loancredit losses are expected to be impacted by the timing and extent of changes in the overall economy and the real estate markets. We believe we have seen some stabilization in economic conditions and real estate markets.  However, we expect it to take additional time for sustained improvement in the economy and real estate markets in order to further reduce our impaired loans.


Our

The allowance for credit losses accounting in effect at December 31, 2022 and all prior periods was based on our estimate of probable incurred loan losses is maintained at a level believed appropriate based upon our assessmentas of the probable estimatedreporting date ("incurred loss" methodology). Under the CECL methodology, our allowance is based on the total amount of credit losses inherent inthat are expected over the remaining life of the loan portfolio. Our methodology for measuring the appropriate levelestimate of allowance and related provision for loancredit losses under CECL is determined using a complex model that relies on historical loss information including our own history as well as peer loss history, reasonable and supportable economic forecasts, and various qualitative factors.

The primary risk elements with respect to our commercial loans are the financial condition of the borrower, sufficiency of collateral and timeliness of scheduled payments. We have a policy of reviewing periodic financial statements from commercial loan customers and have a disciplined and formalized review of the existence of collateral and its value. The primary risk element with respect to residential and consumer loans is the timeliness of scheduled payments. We have a reporting process that monitors past due loans and have adopted policies to pursue creditors' rights in order to preserve our collateral position. Over the past several key elements, which include specific allowances for loans considered impaired, general allowanceyears, consumer delinquency has been nominal.

Under CECL, for commercial loans not considered impairedidentified as collateral dependent, we estimate the CECL reserve based upon applying our loan rating system, and general allocations based on historical trends for homogeneous loan groups with similar risk characteristics.


Overall, impaired loans declined by $7.7 million to $22.0 million at September 30, 2017 compared to $29.7 million at December 31, 2016.  The specific allowance for impaired loans decreased $350,000 to $1.3 million at September 30, 2017, compared to $1.7 million at December 31, 2016.  The specific allowance for impaired loans represented 6.1% of total impaired loans at September 30, 2017 and 5.7% at December 31, 2016.  The overall balance of impaired loans remained elevated partially due to an accounting rule (ASU 2011-02) adopted in 2011 that requires us to identify classified loans that renew at existing contractual rates as TDRs if the contractual rate is less than market rates for similar loans at the time of renewal.

The general allowance allocated to commercial loans that were not considered to be impaired was based upon the internal risk grade of such loans. We use a loan rating method based upon an eight point system. Loans are stratified between real estate secured and non realnon-real estate secured. The real estate secured portfolio is further stratified by the type of real estate. Each stratified portfolio is assigned a loss allocation factor. A higher numerical grade assigned to a loan category generally results in a greater allocation percentage. Changes in risk grade of loans affect the amount of the allowance allocation.

We believe our commercial portfolio is adequately diversified, with our largest commercial concentrations in Real Estate, Rental and Leasing (28%), followed by Manufacturing (15%) and Retail Trade (14%). 

-53-

The determinationtable below breaks down our commercial loan portfolio by industry type at March 31, 2024 and identifies the percentage of loans in each type that have a pass rating within our loss factors is based upon our actual loss history by loan gradegrading system (4 or better) and adjusted for significant factors that,criticized rating (5 or worse) (dollars in management's judgment, affect the collectability of the portfolio as of the analysis date.  We use a rolling 18 month actual net chargeoff history as the base for our computation.  Over the past few years, the 18 month period computations have reflected sizeable decreases in net chargeoff experience.  We addressed this volatility in the qualitative factor considerations applied in our allowance for loan losses computation. Adjustments to the qualitative factors also involved consideration of different loss periods for the Bank, including 12, 24, 36, 48 and 60 month periods. We also considered the extended period of improved asset quality in assessing the overall qualitative component.  thousands):

      

Percent of

  

Percent Grade 4

  

Percent Grade 5

 
  

Total

  

Total Loans

  

or Better

  

or Worse

 

Industry:

                

Agricultural Products

 $44,336   4.07%  100.00%  0.00%

Mining and Oil Extraction

  582   0.05%  96.91%  3.09%

Construction

  82,579   7.58%  99.01%  0.99%

Manufacturing

  164,846   15.14%  96.98%  3.02%

Wholesale Trade

  49,864   4.58%  100.00%  0.00%

Retail Trade

  152,428   13.99%  99.98%  0.02%

Transportation and Warehousing

  62,763   5.76%  99.97%  0.03%

Information

     0.00%  0.00%  0.00%

Finance and Insurance

  46,037   4.23%  100.00%  0.00%

Real Estate and Rental and Leasing

  309,818   28.45%  99.56%  0.44%

Professional, Scientific and Technical Services

  4,903   0.45%  99.90%  0.10%

Management of Companies and Enterprises

  4,442   0.41%  100.00%  0.00%

Administrative and Support Services

  25,772   2.37%  98.51%  1.49%

Education Services

  13,408   1.23%  100.00%  0.00%

Health Care and Social Assistance

  37,512   3.44%  100.00%  0.00%

Arts, Entertainment and Recreation

  3,325   0.31%  91.31%  8.69%

Accommodations and Food Services

  51,541   4.73%  87.00%  13.00%

Other Services

  35,013   3.21%  94.66%  5.34%

Total commercial loans

 $1,089,169   100.00%  98.49%  1.51%

Considering the change in our qualitative factors and our commercial loan portfolio balances, the general allowance allocated to commercial loans was $12.0$13.7 million at September 30, 2017March 31, 2024 and $12.1$14.0 million at December 31, 2016.  This resulted in a general reserve percentage allocated at September 30, 2017 of 1.29% of commercial loans, an increase from 1.27% at December 31, 2016.2023. The qualitative component of our allowance allocated to commercial loans was $12.0$11.7 million at September 30, 2017 (down from $12.4March 31, 2024 compared to $11.9 million at December 31, 2016).

-51-

2023. Under CECL, we use historical peer loss history so the quantitative component receives a higher allocation and, with the addition of reasonable and supportable forecast assumption under CECL in choosing the historical loss period, less qualitative allocations related to economic conditions are necessary.

Groups of homogeneous loans, such as residential real estate and open- and closed-end consumer loans, receive allowance allocations based on loan type. A rolling 12 month (four quarter) historical loss experience period was applied to residential mortgage and consumer loan portfolios.  As with commercial loans that are not considered impaired, theThe determination of the allowance allocation percentage is based principally on ourpeer historical loss experience.experience under CECL. These allocations are adjusted for consideration of general economic and business conditions, credit quality and delinquency trends, collateral values, and recent loss experience for these similar pools of loans. The homogeneous loan allowance for credit losses for consumer loans was $3.0$3.6 million at September 30, 2017March 31, 2024 and $3.1$3.4 million at December 31, 2016.


2023.

Allowance for credit losses allocated to loans identified as collateral dependent were $14,000 at March 31, 2024  and $17,000 at December 31, 2023.  

The allowance allocations are not intended to imply limitations on usage of the allowance for loancredit losses.  The entire allowance for loancredit losses is available for any loan lossesloss without regard to loan type.

See Note 1 - Significant Accounting Policies in this Form 10-Q for further descriptions of our allowance for credit loss estimation process. See also Note 3 - Loans in this Form 10-Q for further information regarding our loan portfolio and allowance.

-54-

Premises and Equipment: Premises and equipment totaled $46.8$39.0 million at September 30, 2017, down $3.2 millionMarch 31, 2024, up $367,000 from $50.0$38.6 million at December 31, 2016.  During2023.

Bank-Owned Life Insurance: Bank-owned life insurance increased $286,000 from December 31, 2023 to March 31, 2024 due to earnings on the second quarter of 2017 we sold a property in northwest Grand Rapids that had been held for future branch expansion for $590,000, recognizing a net loss on sale of $70,000.   During the third quarter of 2017, we sold a property in southwest Grand Rapids (Metro Village) that had been held for future branch expansion for $1.2 million, recognizing a net loss on sale of $176,000.


underlying policies.

Deposits and Other Borrowings: Total deposits increased $57.5decreased $131.3 million to $1.51$2.28 billion at September 30, 2017,March 31, 2024, as compared to $1.45$2.42 billion at December 31, 2016.  2023.  We experienced a seasonal run up in business deposits in December 2023, which were withdrawn in early 2024.  We saw very little change in our deposit balances overall following the March 2023 news of certain bank failures and banking system disruption.  

Our deposit base is primarily made up of many small accounts, and balances at March 31, 2024 were comprised of 46% personal customers and 54% business customers.  Within our business customer base, there is no significant specific industry concentration.  Our core deposits - which we define as deposits we have sourced within our local markets - represented 100% of our total deposits at March 31, 2024.  Our total balances of $2.28 billion at March 31, 2024 remain elevated, reflecting a $579.0 million increase, or 34%, over pre-pandemic totals of $1.71 billion as of March 31, 2020.

Non-interest checking account balances decreased $4.1$28.7 million during the ninethree months of 2017.ended March 31, 2024. Interest bearing demand account balances increased $11.0decreased $78.1 million and savings and money market account balances increased $32.0decreased $20.7 million in the three months ended March 31, 2024 largely due to seasonal runoff of account balances. Certificates of deposits decreased by $3.8 million in the first ninethree months of 2017.  Certificates of deposits increased by $18.6 million in the first nine months of 2017.2024. We believe our success in maintaining the balances of personal and business checking and savings accounts was primarily attributable to our focus on quality customer service, the desire of customers to deal with a local bank, the convenience of our branch network and the breadth and depth of our sophisticated product line.


Noninterest bearing demand accounts comprised 33%26.9% of total deposits at September 30, 2017March 31, 2024 and 35%26.6% of total deposits at December 31, 2016.  These balances typically increase at year end for many of our commercial customers, then decline in the first quarter.  Because2023.   In recent years, because of the generally low rates paid on interest bearing account alternatives, many of our business customers chose to keep their balances in these more liquid noninterest bearing demand account types.  We have begun to see some of these balances move to higher earning deposit types.  Interest bearing demand, including money market and savings accounts, comprised 61%59.6% of total deposits at September 30, 2017March 31, 2024 and 60%60.4% at December 31, 2016.2023. Time accountsdeposits as a percentage of total deposits were 6%13.5% at September 30, 2017March 31, 2024 and 5%12.9% at December 31, 2016.


2023.

Deposit account balances in excess of the $250,000 FDIC insured limit totaled approximately $940.6 million, or 41% of total deposits, at March 31, 2024 and approximately $1.05 billion, or 43% of total deposits, at December 31, 2023.  We believe we have sufficient liquid resources to cover all of the uninsured balances at March 31, 2024.

Borrowed funds totaled $113.4 million at September 30, 2017, including $72.1March 31, 2024 consisted of $20.0 million of Federal Home Loan Bank (“FHLB”) advances and $41.2advances. One FHLB advance totaling $10.0 million matured during the three months ended March 31, 2024. Borrowed funds at December 31, 2023 consisted of $30.0 million of FHLB advances.  At March 31, 2024, we had total borrowing capacity of $354.0 million, including $287.3 million in long-term debt associatedunused availability with trust preferred securities.  Borrowedthe FHLB, $65.0 million in available fed funds totaled $125.4facilities with correspondent banks, and $1.7 million in availability at the FRB Discount Window.

CAPITAL RESOURCES

Total shareholders' equity of $293.0 million at March 31, 2024 reflected an increase of $5.9 million from $287.1 million at December 31, 2016, including $84.2 million of FHLB advances and $41.2 million in long-term debt associated with trust preferred securities.  Borrowed funds decreased by $12.1 million in the first nine months of 2017 primarily due to an early payoff of $10.0 million of an FHLB advance in July 2017.

CAPITAL RESOURCES

Total shareholders' equity of $173.5 million at September 30, 2017 increased $11.2 million from $162.2 million at December 31, 2016.2023. The increase was primarily a result of net income of $14.1$9.8 million earned in the first ninethree months of 20172024, partially offset by payments of $3.1 million in cash dividends to shareholders and an increasea negative swing of $1.2$1.0 million in accumulated other comprehensive income partially offset by("AOCI"). The negative swing in AOCI was attributable to changes in market interest rates on bonds during the paymentfirst three months of $4.4 million2024 causing a decrease in cash dividends to shareholders.market value on our investment securities available for sale. The Bank was categorized as “well capitalized” at September 30, 2017.

In July 2013,March 31, 2024. The amount of capital retained by the BoardBank in excess of Governors of the Federal Reserve Board and the FDIC approved the final rules implementing the Basel Committee on Banking Supervision's capitalwell capitalized minimums was $151.3 million at March 31, 2024.

Capital guidelines for U.S. banks (commonlyare commonly known as Basel III). Under the final rules, which began for the Company and the Bank on January 1, 2015 and are subject to a phase-in period through January 1, 2019, minimum requirements will increase for both the quantity and quality of capital held by the Company and the Bank.III guidelines. The rules include a new common equity Tier 1 capital to risk-weighted assets ratio (CET1 ratio) of 4.5% and a capital conservation buffer of 2.5% of risk-weighted assets, which when fully phased-in, effectively resultsresulting in a minimum CET1 ratio of 7.0%. The Basel III raises the minimum ratio of Tier 1 capital to risk-weighted assets from 4.0% tois 6.0% (which, with the capital conservation buffer, effectively results in a minimum Tier 1 capital ratio of 8.5% when fully phased-in)), effectively results in aand the minimum total capital to risk-weighted assets ratio ofis 10.5% (with the capital conservation buffer fully phased-in)buffer), and Basel III requires a minimum leverage ratio of 4.0%. Basel III also makes changes to risk weights for certain assets and off-balance-sheet exposures. We expect that theThe capital ratios for the Company and the Bank under Basel III will continuehave continued to exceed the well capitalized minimum capital requirements.

-52-

The following table shows our regulatory capital ratios (on a consolidated basis) for the past several quarters:

Macatawa Bank Corporation
  Sept 30,
2017
    June 30,
2017
    March 31,
2017
    Dec 31,
2016
    Sept 30,
2016
 
Total capital to risk weighted assets  15.5%  15.5%  15.1%  14.9%  15.2%
Common Equity Tier 1 to risk weighted assets  11.7   11.6   11.3   11.0   11.3 
Tier 1 capital to risk weighted assets  14.4   14.3   14.0   13.7   14.1 
Tier 1 capital to average assets  12.0   12.2   12.1   12.0   12.0 
Approximately $40.0 million of trust preferred securities outstanding at September 30, 2017 qualified as Tier 1 capital.

  

March 31,

  

December 31,

  

Sept 30,

  

June 30,

  

March 31,

 

Macatawa Bank Corporation

 

2024

  

2023

  

2023

  

2023

  

2023

 

Total capital to risk weighted assets

  19.2%  18.7%  18.7%  18.2%  18.1%

Common Equity Tier 1 to risk weighted assets

  18.2   17.7   17.7   17.2   17.1 

Tier 1 capital to risk weighted assets

  18.2   17.7   17.7   17.2   17.1 

Tier 1 capital to average assets

  11.8   11.4   10.9   11.1   10.3 

LIQUIDITY


Liquidity of Macatawa Bank: The liquidity of a financial institution reflects its ability to manage a variety of sources and uses of funds. Our Consolidated Statements of Cash Flows categorize these sources and uses into operating, investing and financing activities. We primarily focus on developing access to a variety of borrowing sources to supplement our deposit gathering activities and provide funds for our investment and loan portfolios. Our sources of liquidity include our borrowing capacity with the FRB's discount window, the Federal Home Loan Bank,FHLB, federal funds purchased lines of credit and other secured borrowing sources with our correspondent banks, loan payments by our borrowers, maturity and sales of our securities available for sale, maturities of our securities held to maturity, growth of our deposits, federal funds sold and other short-term investments, and the various capital resources discussed above.

-56-

Liquidity management involves the ability to meet the cash flow requirements of our customers. Our customers may be either borrowers with credit needs or depositors wanting to withdraw funds. Our liquidity management involves periodic monitoring of our assets considered to be liquid and illiquid, and our funding sources considered to be core and non-core and short-term (less than 12 months) and long-term. We have established parameters that monitor, among other items, our level of liquid assets to short-term liabilities, our level of non-core funding reliance and our level of available borrowing capacity. We maintain a diversified wholesale funding structure and actively manage our maturing wholesale sources to reduce the risk toof liquidity shortages. We have also developed a contingency funding plan to stress test our liquidity requirements arising from certain events that may trigger liquidity shortages, such as rapid loan growth in excess of normal growth levels or the loss of deposits and other funding sources under extreme circumstances.


We have actively pursued initiatives to maintain a strong liquidity position.  The Bank has reduced its reliance on non-core funding sources, including brokered deposits, and focused on achieving a non-core funding dependency ratio below its peer group average.  We have had no brokered deposits on our balance sheet since December 2011.  We continue to maintain significant on-balance sheet liquidity.  At September 30, 2017, the BankMarch 31, 2024, we held $131.6$331.4 million of federal funds sold and other short-term investments.  In addition, the Bankwe had available borrowing capacity from correspondent banks of approximately $304.1$354.0 million as of September 30, 2017.


InMarch 31, 2024.  Finally, because we have maintained the normal coursediscipline of business, we enter into certain contractual obligations, including obligations which are consideredbuying shorter-term bond durations in our overall liquidity management.  The table below summarizes our significant contractual obligations at September 30, 2017 (dollarsinvestment securities portfolio, we have $411.0 million in thousands):
  
Less than
1 year
  1-3 years  3-5 years  
More than
5 years
 
Long term debt $---  $---  $---  $41,238 
Time deposit maturities  59,436   30,505   2,262   40 
Other borrowed funds  42,118   20,000   10,000   --- 
Operating lease obligations  243   422   ---   --- 
Total $101,797  $50,927  $12,262  $41,278 

bond maturities and paydowns coming to us in the next 24 months ending March 31, 2026.

In addition to normal loan funding, we also maintain liquidity to meet customer financing needs through unused lines of credit, unfunded loan commitments and standby letters of credit. The level and fluctuation of these commitments is also considered in our overall liquidity management. At September 30, 2017,March 31, 2024, we had a total of $495.2$680.1 million in unused lines of credit, $121.8$106.8 million in unfunded loan commitments and $12.1$7.7 million in standby letters of credit.

-53-

Liquidity of Holding Company: The primary sources of liquidity for the Company are dividends from the Bank, existing cash resources and the capital markets if the need to raise additional capital arises. Banking regulations and the laws of the State of Michigan in which our Bank is chartered limit the amount of dividends the Bank may declare and pay to the Company in any calendar year. Under the state law limitations, the Bank is restricted from paying dividends to the Company in excess of retained earnings. In 2016,2023, the Bank paid dividends to the Company totaling $6.2$12.7 million. In the same period, the Company paid $11.3 million in dividends to its shareholders totaling $4.0 million.shareholders. On February 27, 2017,2024, the Bank paid a dividend totaling $1.8$2.9 million to the Company in anticipation of the common share cash dividend of $0.04$0.09 per share paid on February 28, 20172024 to shareholders of record on February 13, 2017.2024. The cash distributed for this cash dividend payment totaled $1.4 million.  On May 30, 2017, the Bank paid a dividend totaling $1.9 million to the Company in anticipation of the common share cash dividend of $0.04 per share paid on May 30, 2017 to shareholders of record on May 15, 2017. The cash distributed for this cash dividend payment totaled $1.4 million.  On August 29, 2017, the Bank paid a dividend totaling $2.0 million to the Company in anticipation of the common share cash dividend of $0.05 per share paid on August 30, 2017 to shareholders of record on August 15, 2017.  The cash distributed for this cash dividend payment totaled $1.7$3.1 million. The Company retained the remaining balance in each period for general corporate purposes. At September 30, 2017,March 31, 2024, the Bank had a retained earnings balance of $46.6$143.9 million.

During 2016, the Company received payments from the Bank totaling $7.1 million, representing the Bank’s intercompany tax liability for the 2016 tax year, in accordance with the Company’s tax allocation agreement.  During the first nine months of 2017, the Company received payments from the Bank totaling $4.1 million, representing the Bank’s intercompany tax liability for the first nine months of 2017.
The Company has the right to defer interest payments for 20 consecutive quarters on its trust preferred securities if necessary for liquidity purposes.  During the deferral period, the Company may not declare or pay any dividends on its common stock or make any payment on any outstanding debt obligations that rank equally with or junior to the trust preferred securities.

The Company’s cash balance at September 30, 2017March 31, 2024 was $6.0$8.2 million. The Company believes that it has sufficient liquidity to meet its cash flow obligations.


CRITICAL ACCOUNTING POLICIES AND ESTIMATES:


To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and future results could differ. The allowance for loancredit losses other real estate owned valuation, loss contingencies and income taxes are deemed critical due to the required level of management judgment and the use of estimates, making them particularly subject to change.


Our methodology for determining the allowance for loancredit losses and the related provision for loancredit losses is described above in the "Allowance for LoanCredit Losses" discussion. This area of accounting requires significant judgment due to the number of factors which can influence the collectability of a loan. Unanticipated changes in these factors could significantly change the level of the allowance for loancredit losses and the related provision for loancredit losses. Although, based upon our internal analysis, and in our judgment, we believe that we have provided an adequate allowance for loancredit losses, there can be no assurance that our analysis has properly identified all of the probable losses in our loan portfolio. As a result, we could record future provisions for loancredit losses that may be significantly different than the levels that we recorded in the first ninethree months of 2017.2024.

-57-


Assets acquired through or instead

Loss contingencies are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated.  This, too, is an accounting area that involves significant judgment.  Although, based upon our judgment, internal analysis, and consultations with legal counsel we believe that we have properly accounted for loss contingencies, future changes in the status of such contingencies could result in a significant change in the level of contingent liabilities and a related impact to operating earnings.

Our accounting for income taxes involves the valuation of deferred tax assets and liabilities primarily associated with differences in the timing of the recognition of revenues and expenses for financial reporting and tax purposes. At September 30, 2017,March 31, 2024, we had gross deferred tax assets of $8.4$10.3 million and gross deferred tax liabilities of $2.4$2.9 million resulting in a net deferred tax asset of $6.0$7.4 million. Accounting standards require that companies assess whether a valuation allowance should be established against their deferred tax assets based on the consideration of all available evidence using a "more likely than not" standard. Each reporting period we consider all reasonably available positive and negative evidence and determine whether it is “more likely than not” that we would be able to realize our deferred tax assets.  With the positive results in the first nine months of 2017, weWe concluded at September 30, 2017March 31, 2024 that no valuation allowance on our net deferred tax asset was required. Changes in tax laws, changes in tax rates, changes in ownership and our future level of earnings can impact the ultimate realization of our net deferred tax asset.

-54-

Item 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Item 3.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Our primary market risk exposure isexposures are interest rate risk and to a lesser extent, liquidity risk. All of our transactions are denominated in U.S. dollars with no specific foreign exchange exposure. Macatawa Bank has only limited agricultural-related loan assets, and therefore has no significant exposure to changes in commodity prices.


Our balance sheet has sensitivity, in various categories of assets and liabilities, to changes in prevailing rates in the U.S. for prime rate, mortgage rates, U.S. Treasury rates and various money market indexes. Our asset/liability management process aids us in providing liquidity while maintaining a balance between interest earning assets and interest bearing liabilities.


We utilize a simulation model as our primary tool to assess the direction and magnitude of variations in net interest income and the economic value of equity (“EVE”) resulting from potential changes in market interest rates. Key assumptions in the model include contractual cash flows and maturities of interest-sensitive assets and interest-sensitive liabilities, prepayment speeds on certain assets, and changes in market conditions impacting loan and deposit pricing. We also include pricing floors on discretionary priced liability products which limit how low various checking and savings products could go under declining interest rates. These floors reflect our pricing philosophy in response to changing interest rates.


We forecast the next twelve months of net interest income under an assumed environment of gradual changes in market interest rates under various scenarios. The resulting change in net interest income is an indication of the sensitivity of our earnings to directional changes in market interest rates. The simulation also measures the change in EVE, or the net present value of our assets and liabilities, under an immediate shift, or shock, in interest rates under various scenarios, as calculated by discounting the estimated future cash flows using market-based discount rates.

-58-

The following table shows the impact of changes in interest rates on net interest income over the next twelve months and EVE based on our balance sheet as of September 30, 2017March 31, 2024 (dollars in thousands):

Interest Rate Scenario
 
Economic
Value of
Equity
    
Percent
Change
   
Net Interest
Income
    
Percent
Change
 
Interest rates up 200 basis points $222,340   (3.71)% $55,481   3.59%
Interest rates up 100 basis points  227,555   (1.46)  54,498   1.75 
No change  230,918   ---   53,559   --- 
Interest rates down 100 basis points  214,540   (7.09)  51,752   (3.37)
Interest rates down 200 basis points  206,841   (10.43)  50,249   (6.18)

  

Economic

             
  

Value of

  

Percent

  

Net Interest

  

Percent

 

Interest Rate Scenario

 

Equity

  

Change

  

Income

  

Change

 

Interest rates up 200 basis points

 $408,400   (2.58)% $98,411   3.61%

Interest rates up 100 basis points

  414,110   (1.21)  96,758   1.84 

No change

  419,200      95,011    

Interest rates down 100 basis points

  420,583   0.33   92,207   (2.95)

Interest rates down 200 basis points

  413,467   (1.37)  86,628   (8.82)

If interest rates were to increase, this analysis suggests that we are positioned for an improvement in net interest income over the next twelve months.


If interest rates were to decrease, this analysis suggests we would experience a reduction in net interest income over the next twelve months.

We also forecast the impact of immediate and parallel interest rate shocks on net interest income under various scenarios to measure the sensitivity of our earnings under extreme conditions.


The quarterly simulation analysis is monitored against acceptable interest rate risk parameters by the Asset/Liability Committee and reported to the Board of Directors.


In addition to changes in interest rates, the level of future net interest income is also dependent on a number of other variables, including: the growth, composition and absolute levels of loans, deposits, and other earning assets and interest-bearing liabilities; economic and competitive conditions; potential changes in lending, investing and deposit gathering strategies; and client preferences.

-55-

See "Liquidity" above.

Index

Item 4:CONTROLS AND PROCEDURES

Item 4:

(a)

CONTROLS AND PROCEDURES

(a)

Evaluation of Disclosure Controls and Procedures.Procedures. Under the supervision and with the participation of our management, including our Chief Executive Officer ("CEO") and Chief Financial Officer ("CFO"), we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Exchange Act Rule 13a-15(e) as of September 30, 2017,March 31, 2024, the end of the period covered by this report.


In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, as the Company's are designed to do, and management necessarily was required to apply its judgment in evaluating whether the benefits of the controls and procedures that the Company adopts outweigh their costs.


Our CEO and CFO, after evaluating the effectiveness of the Company's disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e)) as of the end of the period covered by this report, have concluded that the Company's disclosure controls and procedures were effective to ensure that information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Commission's rules and forms.


(b)

(b)

Changes in Internal Controls. During the period covered by this report, there have been no changes in the Company’s internal control over financial reporting that have materially affected or are reasonably likely to materially affect the Company’s internal control over financial reporting.

PART II OTHER INFORMATION


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

The following table provides information regarding the Company’s purchase of its own common stock during the first quarter of 2024. All employee transactions are under stock compensation plans. These include shares of Macatawa Bank Corporation common stock surrendered to satisfy tax withholding obligations that occur upon the vesting of restricted shares. The value of the shares withheld is determined based on the closing price of Macatawa Bank Corporation common stock at the date of vesting. The Company has no publicly announced repurchase plans or programs.

Item 6.
EXHIBITS.

 

Total

Number of

Average

Shares

Price Paid

Purchased

Per Share

Period

January 1 - January 31, 2024

Employee Transactions

$

February 1 - February 29, 2024

Employee Transactions

$

March 1 - March 31, 2024

Employee Transactions

$

Total for First Quarter ended March 31, 2024

Employee Transactions

$

Item 6.EXHIBITS.

    2.1

Agreement and Plan of Merger by and among Wintrust Financial Corporation, Leo Subsidiary LLC and Macatawa Bank Corporation dated April 15, 2024.  Previously filed with the Commission on April 15, 2024 in Macatawa Bank Corporation's Current Report on Form 8-K, Exhibit 2.1.  Here incorporated by reference. 

    3.1

Restated Articles of Incorporation. Previously filed with the Commission on April 28, 2011October 27, 2016 in Macatawa Bank Corporation’s Quarterly Report on Form 10-Q, Exhibit 3.1.3.1. Here incorporated by reference.

Bylaws. Previously filed with the Commission on February 19, 2015 in Macatawa Bank Corporation's Annual Report on Form 10-K for the year ended December 31, 2014, Exhibit 3.1.3.2. Here incorporated by reference.

Restated Articles of Incorporation. Exhibit 3.1 is here incorporated by reference.

Bylaws. Exhibit 3.2 is here incorporated by reference.

4.3

Long-Term Debt. The registrant has outstanding long-term debt which at the time of this report does not exceed 10% of the registrant's total consolidated assets. The registrant agrees to furnish copies of the agreements defining the rights of holders of such long-term debt to the SEC upon request.

Certification of Chief Executive Officer.

Certification of Chief Financial Officer.

Certification pursuant to 18 U.S.C. Section 1350.

101.INS

Inline XBRL Instance Document

101.SCH

Inline XBRL Taxonomy Extension Schema Document

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document

104

Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

SIGNATURES


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


MACATAWA BANK CORPORATION

/s/ Ronald L. Haan
Ronald L. Haan
Chief Executive Officer
(Principal Executive Officer)

/s/ Jon W. Swets

Jon W. Swets

Chief Executive Officer

(Principal Executive Officer)

/s/ Bryan L. Barker

Bryan L. Barker

Senior Vice President and

Chief Financial Officer

(Principal Financial and Accounting Officer)

Dated: October 26, 2017April 25, 2024

-58-

-61-