EX-99.1 2 ex99_1.htm EXHIBIT 99.1

Exhibit 99.1

 
   
News Release
 
   
 
Independent Bank Corporation
 
4200 East Beltline
 
Grand Rapids, MI 49525
 
616.527.5820

For Release: Immediately

Contact: William B. Kessel, President and CEO, 616.447.3933
Robert N. Shuster, Chief Financial Officer, 616.522.1765

INDEPENDENT BANK CORPORATION REPORTS
2016 FIRST QUARTER RESULTS

GRAND RAPIDS, Mich., Apr. 25, 2016 - Independent Bank Corporation (NASDAQ: IBCP) reported first quarter 2016 net income of $4.1 million, or $0.19 per diluted share, versus net income of $3.8 million, or $0.16 per diluted share, in the prior-year period.

2016 highlights include:

· Net income and diluted earnings per share increased 8.4% and 18.8%, respectively, over 2015;
· A year-over-year and sequential increase in quarterly net interest income of $1.7 million and $0.4 million, respectively;
· A $1.5 million ($0.04 per diluted share, after tax) impairment charge on capitalized mortgage servicing rights;
· First quarter net growth in commercial loans of $22.5 million, or 12.1% annualized;
· Continued improvement in asset quality metrics with a $0.6 million, or 3.5%, decline in non-performing assets during the first quarter;
· The repurchase of 1,059,865 common shares at an average price per share of $14.63.

William B. (“Brad”) Kessel, the President and Chief Executive Officer of Independent Bank Corporation, commented: “We are pleased to report a solid start to 2016.  Strong commercial loan growth and continued improvement in asset quality metrics helped lead to an 8.4% increase in our net income.  Further, despite ongoing pressure from the low interest rate environment, we did achieve growth in our net interest income on a sequential and year-over-year quarterly basis.  We were very active with our share repurchase program, buying nearly 1.1 million shares in the first quarter of 2016.  As we look ahead to the remainder of 2016, we remain focused on loan growth, stable to improving asset quality, building core deposits and seeking reductions in non-interest expenses.”

Operating Results

The Company’s net interest income totaled $19.8 million during the first quarter of 2016, an increase of $1.7 million, or 9.2%, from the year-ago period, and an increase of $0.4 million, or 2.1% from the fourth quarter of 2015.  The Company’s tax equivalent net interest income as a percent of average interest-earning assets (the “net interest margin”) was 3.61% during the first quarter of 2016 compared to 3.57% in the year ago period, and 3.56% in the fourth quarter of 2015.  The year-over-year quarterly increase in net interest income is due to increases in both the net interest margin and in average interest-earning assets.  Although the prolonged low interest rate environment has continued to pressure loan yields, this has been offset by growth in the amount of interest-earning assets, particularly loans.  Total average interest-earning assets were $2.21 billion in the first quarter of 2016 compared to $2.06 billion in the year ago quarter and $2.18 billion in the fourth quarter of 2015.  Also contributing to the growth in net interest income were net recoveries of interest on loans of $0.55 million in the first quarter of 2016 compared to $0.05 million in the year ago quarter and $0.18 million in the fourth quarter of 2015.
 
1

Non-interest income totaled $7.8 million and $9.0 million in the first quarters of 2016 and 2015, respectively.  Interchange income decreased by $0.3 million, or 12.3%, in the first quarter of 2016 compared to the year ago period.  The decrease in interchange income in 2016 as compared to 2015 primarily results from lower incentives under the Company’s Debit Brand Agreement.  In addition, although transaction volume increased 2.7% year-over-year, interchange revenue per transaction declined by 7.5%, primarily due to a higher mix of debit (PIN-based) versus credit (signature-based) transactions.

Gains on mortgage loans decreased $0.5 million in the first quarter of 2016 compared to the year ago period due primarily to decreases in mortgage loan originations and sales.  The decrease in mortgage lending and sales volumes principally reflects a decline in mortgage refinance volume that was only partially offset by an increase in purchase money mortgage volume.

Mortgage loan servicing generated a loss of $1.0 million and $0.4 million in the first quarters of 2016 and 2015, respectively.  This quarterly comparative variance is primarily due to changes in the valuation allowance on and the amortization of capitalized mortgage loan servicing rights.  The first quarter of 2016 included a $1.5 million impairment charge on capitalized mortgage loan servicing rights (compared to a $0.7 million impairment charge in the year ago comparative quarter) due to the decline in mortgage loan interest rates since the prior year end.

Non-interest expense totaled $22.05 million in the first quarter of 2016, compared to $22.15 million in the year-ago period, representing a decrease of $0.1 million, or 0.5%.

The Company recorded an income tax expense of $2.0 million and $1.8 million in the first quarters of 2016 and 2015, respectively.  Income tax expense represented 32.3% and 32.0% of pre-tax earnings in the first quarters of 2016 and 2015, respectively.

Asset Quality

Commenting on asset quality, President and CEO Kessel added:  “We continue to make progress in further improving asset quality, as evidenced by declines in non-performing assets, loan net charge-offs, and credit related expenses.  In addition, thirty- to eighty-nine day delinquency rates at Mar. 31, 2016 were 0.08% for commercial loans and 0.81% for mortgage and consumer loans.  These early stage delinquency rates continue to be well-managed.”

A breakdown of non-performing loans(1) by loan type is as follows:

Loan Type
 
3/31/2016
   
12/31/2015
   
3/31/2015
 
   
(Dollars in Thousands)
 
Commercial
 
$
3,733
   
$
3,572
   
$
4,705
 
Consumer/installment
   
809
     
972
     
1,388
 
Mortgage
   
6,027
     
6,174
     
8,683
 
Payment plan receivables(2)
   
3
     
5
     
11
 
Total
 
$
10,572
   
$
10,723
   
$
14,787
 
Ratio of non-performing loans to total portfolio loans
   
0.69
%
   
0.71
%
   
1.04
%
Ratio of non-performing assets to total assets
   
0.69
%
   
0.74
%
   
0.88
%
Ratio of the allowance for loan losses to non-performing loans
   
212.78
%
   
210.48
%
   
166.90
%

(1) Excludes loans that are classified as “troubled debt restructured” that are still performing.
(2) Represents payment plans for which no payments have been received for 90 days or more and for which the process to charge the applicable counterparty for the balance due has not yet been completed. These balances exclude receivables due from counterparties related to the cancellation of payment plan receivables.

Non-performing loans decreased by $0.2 million, or 1.4%, since year-end 2015, and have declined by $4.2 million, or 28.5%, since Mar. 31, 2015.  The decline in non-performing loans primarily reflects loan charge-offs, pay-offs, negotiated transactions and the migration of loans into ORE.  ORE and repossessed assets totaled $6.7 million at Mar. 31, 2016, compared to $7.2 million at Dec. 31, 2015.

The provision for loan losses were credits of $0.5 million and $0.7 million in the first quarters of 2016 and 2015, respectively.  The level of the provision for loan losses in each period reflects the Company’s overall assessment of the allowance for loan losses, taking into consideration factors such as loan mix, levels of non-performing and classified loans and loan net charge-offs.  The Company recorded loan net recoveries of $0.5 million [(0.12)% annualized of average loans] in the first quarter of 2016, compared to loan net charge-offs $0.7 million (0.19% annualized of average loans) in the first quarter of 2015.  The decrease in first quarter 2016 loan net charge-offs compared to year ago levels is primarily due to declines of $0.2 million for commercial loans, $0.8 million for mortgage loans, and $0.1 million for consumer/installment loans, respectively.  At Mar. 31, 2016, the allowance for loan losses totaled $22.5 million, or 1.46% of portfolio loans, compared to $22.6 million, or 1.49% of portfolio loans, at Dec. 31, 2015.
 
2

Balance Sheet, Liquidity and Capital

Total assets were $2.49 billion at Mar. 31, 2016, an increase of $78.1 million from Dec. 31, 2015.  Loans, excluding loans held for sale, were $1.54 billion at Mar. 31, 2016, compared to $1.52 billion at Dec. 31, 2015.  Deposits totaled $2.15 billion at Mar. 31, 2016, an increase of $68.7 million from Dec. 31, 2015.  The increase in deposits is primarily due to growth in checking, savings and time account balances.

Cash and cash equivalents totaled $144.7 million at Mar. 31, 2016, versus $85.8 million at Dec. 31, 2015. Securities available for sale totaled $589.5 million at Mar. 31, 2016, versus $585.5 million at Dec. 31, 2015.

Total shareholders’ equity was $239.5 million at Mar. 31, 2016, or 9.63% of total assets.  Tangible common equity totaled $237.4 million at Mar. 31, 2016, or $11.16 per share.  The Company’s wholly owned subsidiary, Independent Bank, remains significantly above “well capitalized” for regulatory purposes with the following ratios:

 
 
Regulatory Capital Ratios
 
 
 
3/31/2016
   
 
 
12/31/2015
   
Well
 Capitalized
 Minimum
 
                                                            
Tier 1 capital to average total assets
   
9.61
%
   
10.23
%
   
5.00
%
Tier 1 common equity  to risk-weighted assets
   
13.57
%
   
14.43
%
   
6.50
%
Tier 1 capital to risk-weighted assets
   
13.57
%
   
14.43
%
   
8.00
%
Total capital to risk-weighted assets
   
14.83
%
   
15.69
%
   
10.00
%

Share Repurchase Plan

As previously announced, on Jan. 21, 2016, the Board of Directors of the Company authorized a share repurchase plan.  Under the terms of the 2016 share repurchase plan, the Company is authorized to buy back up to 5% of its outstanding common stock.    The repurchase plan is authorized to last through Dec. 31, 2016.

Thus far in 2016 (through Apr. 22, 2016), the Company had repurchased 1,059,865 shares of its common stock (representing 4.8% of its Dec. 31, 2015 outstanding shares) at a weighted average price of $14.63 per share.

Earnings Conference Call

Brad Kessel, President and CEO, and Rob Shuster, CFO, will review the Company’s first quarter 2016 results in a conference call for investors and analysts beginning at 11:00 am ET on Monday, Apr. 25, 2016.
 
To participate in the live conference call, please dial 1-866-200-8394. Also the conference call will be accessible through an audio webcast with user-controlled slides via the following event site/URL:  http://services.choruscall.com/links/ibcp160425.html.

A playback of the call can be accessed by dialing 1-877-344-7529 (Conference ID # 10082628). The replay will be available through May 2, 2016.

Annual Shareholders Meeting

The Company’s 2016 Annual Meeting of Shareholders is being held at 3:00 pm ET on Tuesday, Apr. 26, 2016.  For the second time, the Company will be conducting its Annual Meeting of Shareholders by means of remote communication via the Internet.  To attend the meeting, please log on to the Internet at www.virtualshareholdermeeting.com/IBCP2016.  At this site a shareholder will be able to vote electronically and submit questions during the meeting.
 
About Independent Bank Corporation

Independent Bank Corporation (NASDAQ: IBCP) is a Michigan-based bank holding company with total assets of approximately $2.5 billion.  Founded as First National Bank of Ionia in 1864, Independent Bank Corporation operates a branch network across Michigan's Lower Peninsula through one state-chartered bank subsidiary.  This subsidiary (Independent Bank) provides a full range of financial services, including commercial banking, mortgage lending, investments and title services.  Independent Bank Corporation is committed to providing exceptional personal service and value to its customers, stockholders and the communities it serves.
 
3

For more information, please visit our Web site at:  www.IndependentBank.com.

Any statements in this news release that are not historical facts are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Words such as “anticipates,” “believes,” “contemplates,” “feels,” “expects,” “estimates,” “seeks,” “strives,” “plans,” “intends,” “outlook,” “forecast,” “position,” “target,” “mission,” “assume,” “achievable,” “potential,” “strategy,” “goal,” “aspiration,” “opportunity,” “initiative,” “outcome,” “continue,” “remain,” “maintain,” “on course,” “trend,” “objective,” “looks forward” and variations of such words and similar expressions, or future or conditional verbs such as “will,” “would,” “should,” “could,” “might,” “can,” “may” or similar expressions, as they relate to Independent Bank Corporation or its management, are intended to identify forward-looking statements. These forward-looking statements are predicated on the beliefs and assumptions of Independent Bank Corporation's management based on information known to Independent Bank Corporation's management as of the date of this news release and do not purport to speak as of any other date. Forward looking statements may include descriptions of plans and objectives of Independent Bank Corporation's management for future or past operations, products or services, and forecasts of Independent Bank Corporation's revenue, earnings or other measures of economic performance, including statements of profitability, business segments and subsidiaries, and estimates of credit trends. Such statements reflect the view of Independent Bank Corporation's management as of this date with respect to future events and are subject to risks and uncertainties. Should one or more of these risks materialize or should underlying beliefs or assumptions prove incorrect, Independent Bank Corporation's actual results could differ materially from those discussed. Factors that could cause or contribute to such differences are changes in general economic, political or industry conditions; changes in monetary and fiscal policies, including the interest rate policies of the Federal Reserve Board; volatility and disruptions in capital and credit markets; the interdependence of financial service companies; changes in regulation or oversight; unfavorable developments concerning credit quality; any future acquisitions or divestitures; the effects of more stringent capital or liquidity requirements; declines or other changes in the businesses or industries of Independent Bank Corporation's customers; the implementation of Independent Bank Corporation's strategies and business models; Independent Bank Corporation's ability to utilize technology to efficiently and effectively develop, market and deliver new products and services; operational difficulties, failure of technology infrastructure or information security incidents; changes in the financial markets, including fluctuations in interest rates and their impact on deposit pricing; competitive product and pricing pressures among financial institutions within Independent Bank Corporation's markets; changes in customer behavior; management's ability to maintain and expand customer relationships; management's ability to retain key officers and employees; the impact of legal and regulatory proceedings or determinations; the effectiveness of methods of reducing risk exposures; the effects of terrorist activities and other hostilities; the effects of catastrophic events; changes in accounting standards and the critical nature of Independent Bank Corporation's accounting policies. Independent Bank Corporation cautions that the foregoing list of factors is not exclusive. For discussion of factors that may cause actual results to differ from expectations, please refer to our filings with the Securities and Exchange Commission. In particular, please refer to “Item 1A. Risk Factors” in Independent Bank Corporation's Annual Report on Form 10-K for the year ended December 31, 2015. Forward-looking statements speak only as of the date they are made. Independent Bank Corporation does not undertake to update forward-looking statements to reflect facts, circumstances, assumptions or events that occur after the date the forward looking statements are made. For any forward-looking statements made in this news release or in any documents, Independent Bank Corporation claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.
 
4

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Financial Condition

   
March 31,
2016
   
December 31,
2015
 
   
(unaudited)
 
   
(In thousands, except share amounts)
 
Assets
 
Cash and due from banks
 
$
41,790
   
$
54,260
 
Interest bearing deposits
   
102,919
     
31,523
 
Cash and Cash Equivalents
   
144,709
     
85,783
 
Interest bearing deposits - time
   
10,178
     
11,866
 
Trading securities
   
136
     
148
 
Securities available for sale
   
589,500
     
585,484
 
Federal Home Loan Bank and Federal Reserve Bank stock, at cost
   
15,600
     
15,471
 
Loans held for sale, carried at fair value
   
28,016
     
27,866
 
Loans
               
Commercial
   
770,886
     
748,398
 
Mortgage
   
504,004
     
500,454
 
Installment
   
231,787
     
231,599
 
Payment plan receivables
   
32,305
     
34,599
 
Total Loans
   
1,538,982
     
1,515,050
 
Allowance for loan losses
   
(22,495
)
   
(22,570
)
Net Loans
   
1,516,487
     
1,492,480
 
Other real estate and repossessed assets
   
6,672
     
7,150
 
Property and equipment, net
   
42,089
     
43,103
 
Bank-owned life insurance
   
54,691
     
54,402
 
Deferred tax assets, net
   
37,167
     
39,635
 
Capitalized mortgage loan servicing rights
   
10,983
     
12,436
 
Vehicle service contract counterparty receivables, net
   
3,173
     
7,229
 
Other intangibles
   
2,193
     
2,280
 
Accrued income and other assets
   
25,526
     
23,733
 
Total Assets
 
$
2,487,120
   
$
2,409,066
 
                 
Liabilities and Shareholders' Equity
 
Deposits
               
Non-interest bearing
 
$
671,621
   
$
659,793
 
Savings and interest-bearing checking
   
1,018,740
     
988,174
 
Reciprocal
   
50,298
     
50,207
 
Time
   
414,047
     
387,789
 
Total Deposits
   
2,154,706
     
2,085,963
 
Other borrowings
   
11,953
     
11,954
 
Subordinated debentures
   
35,569
     
35,569
 
Vehicle service contract counterparty payables
   
1,247
     
797
 
Accrued expenses and other liabilities
   
44,100
     
23,691
 
Total Liabilities
   
2,247,575
     
2,157,974
 
                 
Shareholders’ Equity
               
Preferred stock, no par value, 200,000 shares authorized; none issued or outstanding
   
-
     
-
 
Common stock, no par value, 500,000,000 shares authorized; issued and outstanding: 21,261,830 shares at March 31, 2016 and 22,251,373 shares at December 31, 2015
   
324,328
     
339,462
 
Accumulated deficit
   
(79,984
)
   
(82,334
)
Accumulated other comprehensive loss
   
(4,799
)
   
(6,036
)
Total Shareholders’ Equity
   
239,545
     
251,092
 
Total Liabilities and Shareholders’ Equity
 
$
2,487,120
   
$
2,409,066
 
 
5

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations

   
Three Months Ended
 
   
March 31,
2016
   
December 31,
2015
   
March 31,
2015
 
   
(unaudited)
 
Interest Income
 
(In thousands)
 
Interest and fees on loans
 
$
18,556
   
$
18,071
   
$
17,239
 
Interest on securities
                       
Taxable
   
2,244
     
2,277
     
1,758
 
Tax-exempt
   
248
     
240
     
217
 
Other investments
   
306
     
278
     
338
 
Total Interest Income
   
21,354
     
20,866
     
19,552
 
Interest Expense
                       
Deposits
   
1,114
     
1,048
     
1,007
 
Other borrowings
   
477
     
465
     
454
 
Total Interest Expense
   
1,591
     
1,513
     
1,461
 
Net Interest Income
   
19,763
     
19,353
     
18,091
 
Provision for loan losses
   
(530
)
   
(1,677
)
   
(659
)
Net Interest Income After Provision for Loan Losses
   
20,293
     
21,030
     
18,750
 
Non-interest Income
                       
Service charges on deposit accounts
   
2,845
     
3,128
     
2,850
 
Interchange income
   
1,878
     
1,930
     
2,142
 
Net gains (losses) on assets
                       
Mortgage loans
   
1,642
     
1,713
     
2,139
 
Securities
   
162
     
(77
)
   
85
 
Mortgage loan servicing
   
(978
)
   
1,275
     
(420
)
Title insurance fees
   
288
     
282
     
256
 
Other
   
1,972
     
1,811
     
1,910
 
Total Non-interest Income
   
7,809
     
10,062
     
8,962
 
Non-Interest Expense
                       
Compensation and employee benefits
   
11,881
     
12,581
     
11,785
 
Occupancy, net
   
2,207
     
1,970
     
2,419
 
Data processing
   
2,101
     
1,986
     
1,930
 
Furniture, fixtures and equipment
   
984
     
977
     
952
 
Communications
   
888
     
773
     
736
 
Loan and collection
   
825
     
671
     
1,155
 
Advertising
   
477
     
783
     
484
 
Legal and professional
   
413
     
661
     
380
 
FDIC deposit insurance
   
334
     
322
     
343
 
Interchange expense
   
266
     
266
     
291
 
Credit card and bank service fees
   
187
     
195
     
202
 
Vehicle service contract counterparty contingencies
   
30
     
30
     
29
 
Costs related to unfunded lending commitments
   
13
     
67
     
16
 
Net gains on other real estate and repossessed assets
   
(6
)
   
(7
)
   
(39
)
Provision for loss reimbursement on sold loans
   
(15
)
   
0
     
(69
)
Other
   
1,460
     
1,566
     
1,537
 
Total Non-interest Expense
   
22,045
     
22,841
     
22,151
 
Income Before Income Tax
   
6,057
     
8,251
     
5,561
 
Income tax expense
   
1,957
     
2,681
     
1,780
 
Net Income
 
$
4,100
   
$
5,570
   
$
3,781
 

6

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Selected Financial Data

   
March 31,
2016
   
December 31,
2015
   
September 30,
2015
   
June 30,
2015
   
March 31,
2015
 
   
(unaudited)
 
   
(dollars in thousands except per share data)
 
Three Months Ended
                             
Net interest income
 
$
19,763
   
$
19,353
   
$
18,841
   
$
18,701
   
$
18,091
 
Provision for loan losses
   
(530
)
   
(1,677
)
   
(244
)
   
(134
)
   
(659
)
Non-interest income
   
7,809
     
10,062
     
10,119
     
10,987
     
8,962
 
Non-interest expense
   
22,045
     
22,841
     
21,879
     
21,579
     
22,151
 
Income before income tax
   
6,057
     
8,251
     
7,325
     
8,243
     
5,561
 
Income tax expense
   
1,957
     
2,681
     
2,278
     
2,624
     
1,780
 
Net income
 
$
4,100
   
$
5,570
   
$
5,047
   
$
5,619
   
$
3,781
 
                                         
Basic earnings per share
 
$
0.19
   
$
0.25
   
$
0.22
   
$
0.25
   
$
0.16
 
Diluted earnings per share
   
0.19
     
0.25
     
0.22
     
0.24
     
0.16
 
Cash dividend per share
   
0.08
     
0.08
     
0.06
     
0.06
     
0.06
 
                                         
Average shares outstanding
   
21,751,108
     
22,314,319
     
22,673,033
     
22,899,040
     
22,996,621
 
Average diluted shares outstanding
   
22,061,937
     
22,629,107
     
23,132,682
     
23,440,478
     
23,537,629
 
                                         
Performance Ratios
                                       
Return on average assets
   
0.68
%
   
0.93
%
   
0.86
%
   
0.98
%
   
0.67
%
Return on average common equity
   
6.70
     
8.80
     
7.84
     
8.86
     
6.05
 
Efficiency ratio
   
79.67
     
76.77
     
78.22
     
71.97
     
81.39
 
                                         
As a Percent of Average Interest-Earning Assets
                                 
Interest income
   
3.90
%
   
3.84
%
   
3.85
%
   
3.90
%
   
3.86
%
Interest expense
   
0.29
     
0.28
     
0.27
     
0.28
     
0.29
 
Net interest income
   
3.61
     
3.56
     
3.58
     
3.62
     
3.57
 
                                         
Average Balances
                                       
Loans
 
$
1,549,789
   
$
1,492,687
   
$
1,474,269
   
$
1,453,416
   
$
1,424,632
 
Securities available for sale
   
563,815
     
598,961
     
553,909
     
560,742
     
540,288
 
Total earning assets
   
2,210,586
     
2,178,624
     
2,112,381
     
2,082,967
     
2,060,082
 
Total assets
   
2,420,855
     
2,385,459
     
2,322,111
     
2,293,446
     
2,277,995
 
Deposits
   
2,103,477
     
2,061,178
     
1,995,035
     
1,965,029
     
1,952,528
 
Interest bearing liabilities
   
1,497,584
     
1,459,837
     
1,409,499
     
1,409,309
     
1,410,478
 
Shareholders' equity
   
246,086
     
251,123
     
255,463
     
254,483
     
253,474
 
                                         
End of Period
                                       
Capital
                                       
Tangible common equity ratio
   
9.55
%
   
10.34
%
   
10.48
%
   
11.02
%
   
10.79
%
Average equity to average assets
   
10.17
     
10.93
     
11.07
     
11.11
     
11.13
 
Tangible book value per share
 
$
11.16
   
$
11.18
   
$
11.11
   
$
11.06
   
$
10.94
 
Total shares outstanding
   
21,261,830
     
22,251,373
     
22,548,562
     
22,769,416
     
22,958,316
 
                                         
Selected Balances
                                       
Loans
 
$
1,538,982
   
$
1,515,050
   
$
1,467,999
   
$
1,450,007
   
$
1,422,959
 
Securities available for sale
   
589,500
     
585,484
     
604,662
     
557,695
     
571,762
 
Total earning assets
   
2,285,331
     
2,187,408
     
2,179,714
     
2,078,444
     
2,112,609
 
Total assets
   
2,487,120
     
2,409,066
     
2,394,861
     
2,288,954
     
2,329,296
 
Deposits
   
2,154,706
     
2,085,963
     
2,060,962
     
1,961,417
     
2,000,473
 
Interest bearing liabilities
   
1,530,607
     
1,473,693
     
1,468,393
     
1,392,185
     
1,427,912
 
Shareholders' equity
   
239,545
     
251,092
     
252,980
     
254,375
     
253,625
 
 
 
7