SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED September 30, 2017March 31, 2018

Commission file number   0-7818

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

Michigan 38-2032782
(State or jurisdiction of Incorporation or Organization) (I.R.S. Employer Identification Number)

4200 East Beltline, Grand Rapids, Michigan  49525
(Address of principal executive offices)
(616) 527-5820
(Registrant's telephone number, including area code)

(616) 527-5820
(Registrant's telephone number, including area code)

NONE
Former name, address and fiscal year, if changed since last report.

Indicate by check mark whether the registrant (1) has filed all documents and reports required to be filed by Sections 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, non-accelerated filer, smaller reporting company or an emerging growth company.
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.  Yes ☐  No ☐

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

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.

Common stock, no par value 21,331,96724,106,711
Class Outstanding at NovemberMay 2, 20172018
 


INDEPENDENT BANK CORPORATION AND SUBSIDIARIES

INDEX

 
Number(s)
PART I -
Financial Information
 
Item 1.3
 4
5
6
7
8-598-54
Item 2.60-8355-77
Item 3.8478
Item 4.8478
   
PART II -
Other Information
 
Item 1A8579
Item 2.8579
Item 6.8680
 
1

FORWARD-LOOKING STATEMENTS

Statements in this report that are not statements of historical fact, including statements that include terms such as “will,” “may,” “should,” “believe,” “expect,” “forecast,” “anticipate,” “estimate,” “project,” “intend,” “likely,” “optimistic”‘‘will,’’ ‘‘may,’’ ‘‘should,’’ ‘‘believe,’’ ‘‘expect,’’ ‘‘forecast,’’ ‘‘anticipate,’’ ‘‘estimate,’’ ‘‘project,’’ ‘‘intend,’’ ‘‘likely,’’ ‘‘optimistic’’ and “plan”‘‘plan’’ and statements about future or projected financial and operating results, plans, projections, objectives, expectations, and intentions, are forward-looking statements. Forward-looking statements include, but are not limited to, descriptions of plans and objectives for future operations, products or services; projections of our future revenue, earnings or other measures of economic performance; forecasts of credit losses and other asset quality trends; statements about our business and growth strategies; and expectations about economic and market conditions and trends. These forward-looking statements express our current expectations, forecasts of future events, or long-term goals. They are based on assumptions, estimates, and forecasts that, although believed to be reasonable, may turn out to be incorrect. Actual results could differ materially from those discussed in the forward-looking statements for a variety of reasons, including:
 
economic, market, operational, liquidity, credit, and interest rate risks associated with our business;
·economic, market, operational, liquidity, credit, and interest rate risks associated with our business;
economic conditions generally and in the financial services industry, particularly economic conditions within Michigan and the regional and local real estate markets in which our bank operates;
·economic conditions generally and in the financial services industry, particularly economic conditions within Michigan and the regional and local real estate markets in which our bank operates;
the failure of assumptions underlying the establishment of, and provisions made to, our allowance for loan losses;
·the failure of assumptions underlying the establishment of, and provisions made to, our allowance for loan losses;
increased competition in the financial services industry, either nationally or regionally;
·increased competition in the financial services industry, either nationally or regionally;
our ability to achieve loan and deposit growth;
·our ability to achieve loan and deposit growth;
volatility and direction of market interest rates;
·volatility and direction of market interest rates;
the continued services of our management team; and
·the continued services of our management team; and
implementation of new legislation, which may have significant effects on us and the financial services industry.
·implementation of new legislation, which may have significant effects on us and the financial services industry.
 
This list provides examples of factors that could affect the results described by forward-looking statements contained in this report, but the list is not intended to be all-inclusive.
In addition, factors that may cause actual results to differ from expectations regarding the April 1, 2018 acquisition of TCSB Bancorp, Inc. include, but are not limited to, the reaction to the transaction of the companies’ customers, employees and counterparties; customer disintermediation; inflation; expected synergies, cost savings and other financial benefits of the transaction might not be realized within the expected timeframes or might be less than projected; credit and interest rate risks associated with the parties' respective businesses, customers, borrowings, repayment, investment, and deposit practices; general economic conditions, either nationally or in the market areas in which the parties operate or anticipate doing business, are less favorable than expected; new regulatory or legal requirements or obligations; and other risks.
The risk factors disclosed in Part I – Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2016,2017, as updated by any new or modified risk factors disclosed in Part II – Item 1A of any subsequently filed Quarterly Report on Form 10-Q, include all known risks our management believes could materially affect the results described by forward-looking statements in this report. However, those risks may not be the only risks we face. Our results of operations, cash flows, financial position, and prospects could also be materially and adversely affected by additional factors that are not presently known to us that we currently consider to be immaterial, or that develop after the date of this report. We cannot assure you that our future results will meet expectations. While we believe the forward-looking statements in this report are reasonable, you should not place undue reliance on any forward-looking statement. In addition, these statements speak only as of the date made. We do not undertake, and expressly disclaim, any obligation to update or alter any statements, whether as a result of new information, future events, or otherwise, except as required by applicable law.
 
2

Part I - Item 1.
INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Financial Condition
Condensed Consolidated Statements of Financial Condition

 
September 30,
2017
  
December 31,
2016
  
March 31,
2018
  
December 31,
2017
 
 (unaudited)  (unaudited) 
 (In thousands, except share amounts)  
(In thousands, except share
amounts)
 
AssetsAssets   
Cash and due from banks $31,998  $35,238  $29,126  $36,994 
Interest bearing deposits  15,605   47,956   13,250   17,744 
Cash and Cash Equivalents  47,603   83,194   42,376   54,738 
Interest bearing deposits - time  3,489   5,591   1,738   2,739 
Equity securities at fair value  301   - 
Trading securities  347   410   -   455 
Securities available for sale  548,865   610,616   489,119   522,925 
Federal Home Loan Bank and Federal Reserve Bank stock, at cost  15,543   15,543   15,543   15,543 
Loans held for sale, carried at fair value  47,611   35,946   34,148   39,436 
Payment plan receivables and other assets held for sale  -   33,360 
Loans                
Commercial  837,250   804,017   857,417   853,260 
Mortgage  781,346   538,615   888,910   849,530 
Installment  318,498   265,616   325,108   316,027 
Total Loans  1,937,094   1,608,248   2,071,435   2,018,817 
Allowance for loan losses  (21,478)  (20,234)  (23,071)  (22,587)
Net Loans  1,915,616   1,588,014   2,048,364   1,996,230 
Other real estate and repossessed assets  2,150   5,004   1,647   1,643 
Property and equipment, net  38,774   40,175   38,809   39,149 
Bank-owned life insurance  54,286   54,033   54,353   54,572 
Deferred tax assets, net  22,433   32,818   13,715   15,089 
Capitalized mortgage loan servicing rights  14,675   13,671   17,783   15,699 
Other intangibles  1,673   1,932   1,500   1,586 
Accrued income and other assets  40,381   28,643   33,723   29,551 
Total Assets $2,753,446  $2,548,950  $2,793,119  $2,789,355 
                
Liabilities and Shareholders' EquityLiabilities and Shareholders' Equity   
Deposits                
Non-interest bearing $753,555  $717,472  $774,046  $768,333 
Savings and interest-bearing checking  1,040,974   1,015,724   1,100,505   1,064,391 
Reciprocal  49,078   38,657   63,012   50,979 
Time  412,601   453,866   377,663   374,872 
Brokered time  87,553   -   115,175   141,959 
Total Deposits  2,343,761   2,225,719   2,430,401   2,400,534 
Federal funds purchased  3,000   - 
Other borrowings  72,849   9,433   27,847   54,600 
Subordinated debentures  35,569   35,569   35,569   35,569 
Other liabilities held for sale  -   718 
Accrued expenses and other liabilities  30,557   28,531   31,385   33,719 
Total Liabilities  2,485,736   2,299,970   2,525,202   2,524,422 
                
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: 21,332,317 shares at September 30, 2017 and 21,258,092 shares at December 31, 2016  324,607   323,745 
Common stock, no par value, 500,000,000 shares authorized; issued and outstanding: 21,374,816 shares at March 31, 2018 and 21,333,869 shares at December 31, 2017  324,517   324,986 
Accumulated deficit  (53,240)  (65,657)  (48,098)  (54,054)
Accumulated other comprehensive loss  (3,657)  (9,108)  (8,502)  (5,999)
Total Shareholders’ Equity  267,710   248,980   267,917   264,933 
Total Liabilities and Shareholders’ Equity $2,753,446  $2,548,950  $2,793,119  $2,789,355 
 
See notes to interim condensed consolidated financial statements (unaudited)
 
3

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Operations

 
Three months ended
September 30,
  
Nine months ended
September 30,
 
 2017  2016  2017  2016  
Three months ended
March 31,
 
 (unaudited)  (unaudited)  2018  2017 
 (In thousands, except per share amounts)  (unaudited) 
          (In thousands, except
 per share amounts)
 
Interest Income                  
Interest and fees on loans $21,831  $18,597  $61,638  $55,361  $23,353  $19,858 
Interest on securities                        
Taxable  2,765   2,537   8,300   7,261   2,635   2,754 
Tax-exempt  512   330   1,478   860   479   455 
Other investments  263   281   867   884   330   312 
Total Interest Income  25,371   21,745   72,283   64,366   26,797   23,379 
Interest Expense                        
Deposits  1,833   1,254   4,754   3,520   2,287   1,443 
Other borrowings and subordinated debentures  626   493   1,659   1,455   574   470 
Total Interest Expense  2,459   1,747   6,413   4,975   2,861   1,913 
Net Interest Income  22,912   19,998   65,870   59,391   23,936   21,466 
Provision for loan losses  582   (175)  806   (1,439)  315   (359)
Net Interest Income After Provision for Loan Losses  22,330   20,173   65,064   60,830   23,621   21,825 
Non-interest Income                        
Service charges on deposit accounts  3,281   3,281   9,465   9,164   2,905   3,009 
Interchange income  1,942   1,943   5,869   5,797   2,246   1,922 
Net gains (losses) on assets                        
Mortgage loans  2,971   3,556   8,886   7,727   2,571   2,571 
Securities  69   (45)  62   302   (173)  27 
Mortgage loan servicing, net  1   858   668   (454)  2,221   825 
Other  2,040   2,115   6,139   6,561   1,943   1,985 
Total Non-interest Income  10,304   11,708   31,089   29,097   11,713   10,339 
Non-interest Expense                        
Compensation and employee benefits  13,577   13,031   41,104   36,912   14,468   14,147 
Occupancy, net  1,970   1,919   6,032   5,982   2,264   2,142 
Data processing  1,796   1,971   5,670   6,008   1,878   1,937 
Furniture, fixtures and equipment  961   990   2,943   2,939   967   977 
Communications  685   670   2,046   2,280   680   683 
Loan and collection  481   568   1,564   1,964   677   413 
Interchange expense  598   283 
Advertising  526   455   1,551   1,410   441   506 
Legal and professional  550   420   1,376   1,178   378   437 
Interchange expense  294   276   869   809 
FDIC deposit insurance  208   187   608   852   230   198 
Merger related expenses  174   - 
Credit card and bank service fees  105   203   432   588   96   191 
Other  1,463   1,839   4,751   4,547   1,284   1,655 
Total Non-interest Expense  22,616   22,529   68,946   65,469   24,135   23,569 
Income Before Income Tax  10,018   9,352   27,207   24,458   11,199   8,595 
Income tax expense  3,159   2,979   8,443   7,547   2,038   2,621 
Net Income $6,859  $6,373  $18,764  $16,911  $9,161  $5,974 
Net Income Per Common Share                        
Basic $0.32  $0.30  $0.88  $0.79  $0.43  $0.28 
Diluted $0.32  $0.30  $0.87  $0.78  $0.42  $0.28 
Dividends Per Common Share                        
Declared $0.10  $0.08  $0.30  $0.24  $0.15  $0.10 
Paid $0.10  $0.08  $0.30  $0.24  $0.15  $0.10 

See notes to interim condensed consolidated financial statements (unaudited)
 
4

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Income

  
Three months ended
September 30,
  
Nine months ended
September 30,
 
  2017  2016  2017  2016 
  (unaudited) 
  (In thousands) 
             
Net income $6,859  $6,373  $18,764  $16,911 
Other comprehensive income, before tax                
Securities available for sale                
Unrealized gains arising during period  20   451   7,738   4,899 
Change in unrealized gains for which a portion of other than temporary impairment has been recognized in earnings  126   (24)  211   47 
Reclassification adjustments for gains included in earnings  (8)  (15)  (125)  (298)
Unrealized gains recognized in other comprehensive income on securities available for sale  138   412   7,824   4,648 
Income tax expense  48   144   2,738   1,627 
Unrealized gains recognized in other comprehensive income on securities available for sale, net of tax  90   268   5,086   3,021 
Derivative instruments                
Unrealized gain arising during period  95   -   95   - 
Reclassification adjustment for expense recognized in earnings  5   -   5   - 
Unrealized gains recognized in other comprehensive income on derivative instruments  100   -   100   - 
Income tax expense  35   -   35   - 
Unrealized gains recognized in other comprehensive income on derivative instruments, net of tax  65   -   65   - 
Other comprehensive income  155   268   5,151   3,021 
Comprehensive income $7,014  $6,641  $23,915  $19,932 
  
Three months ended
March 31,
 
  2018  2017 
  (unaudited) 
  (In thousands) 
       
Net income $9,161  $5,974 
Other comprehensive income (loss), before tax        
Securities available for sale        
Unrealized gains (losses) arising during period  (3,865)  3,623 
Change in unrealized gains for which a portion of other than temporary impairment has been recognized in earnings  (1)  (22)
Reclassification adjustments for (gains) losses included in earnings  19   (106)
Unrealized gains (losses) recognized in other comprehensive income (loss) on securities available for sale  (3,847)  3,495 
Income tax expense (benefit)  (808)  1,223 
Unrealized gains (losses)recognized in other comprehensive income (loss) on securities available for sale, net of tax  (3,039)  2,272 
Derivative instruments        
Unrealized gain arising during period  684   - 
Reclassification adjustment for income recognized in earnings  (6)  - 
Unrealized gains recognized in other comprehensive income (loss) on derivative instruments  678   - 
Income tax expense  142   - 
Unrealized gains recognized in other comprehensive income (loss) on derivative instruments, net of tax  536   - 
Other comprehensive income (loss)  (2,503)  2,272 
Comprehensive income $6,658  $8,246 
 
See notes to interim condensed consolidated financial statements (unaudited)
 
5

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows

 Nine months ended September 30,  Three months ended March 31, 
 2017  2016  2018  2017 
 (unaudited - In thousands)  (unaudited - In thousands) 
Net Income $18,764  $16,911  $9,161  $5,974 
Adjustments to Reconcile Net Income to Net Cash From Operating Activities Proceeds from sales of loans held for sale  313,559   222,610 
Adjustments to Reconcile Net Income to Net Cash From Operating Activities        
Proceeds from sales of loans held for sale  92,607   81,681 
Disbursements for loans held for sale  (316,338)  (225,025)  (84,748)  (80,777)
Net increase in other liabilities held for sale  -   717 
Provision for loan losses  806   (1,439)  315   (359)
Deferred income tax expense  7,422   7,099   2,039   2,451 
Deferred loan fees  (4,588)  (1,634)
Deferred loan fees and costs  (638)  (931)
Net depreciation, amortization of intangible assets and premiums and accretion of discounts on securities, loans and interest bearing deposits - time  5,079   3,831   1,819   1,279 
Net gains on mortgage loans  (8,886)  (7,727)  (2,571)  (2,571)
Net gains on securities  (62)  (302)
Net gains (losses) on securities  173   (27)
Net (gains) losses on other real estate and repossessed assets  (290)  11 
Share based compensation  1,342   1,200   407   432 
Increase in accrued income and other assets  (13,159)  (3,804)  (5,675)  (1,272)
Increase in accrued expenses and other liabilities  2,274   1,150 
Decrease in accrued expenses and other liabilities  (5,711)  (3,229)
Total Adjustments  (12,551)  (4,041)  (2,273)  (2,595)
Net Cash From Operating Activities  6,213   12,870   6,888   3,379 
Cash Flow Used in Investing Activities                
Proceeds from the sale of securities available for sale  8,834   56,451   22,277   6,152 
Proceeds from maturities, prepayments and calls of securities available for sale  143,953   150,103   34,067   50,075 
Purchases of securities available for sale  (84,080)  (213,839)  (23,637)  (45,673)
Proceeds from the maturity of interest bearing deposits - time  2,100   4,613   1,000   251 
Purchase of Federal Reserve Bank stock  -   (407)
Redemption of Federal Reserve Bank stock  -   371 
Net increase in portfolio loans (loans originated, net of principal payments)  (326,089)  (73,673)  (68,611)  (61,003)
Purchase of portfolio loans  -   (15,000)
Cash received from the sale of Mepco Finance Corporation assets, net  33,446   - 
Proceeds from the sale of portfolio loans  16,460   - 
Net increase in payment plan receivables and other assets held for sale  -   (1,438)
Proceeds from bank-owned life insurance  523   2,235   474   523 
Proceeds from the collection of vehicle service contract counterparty receivables  411   4,671 
Proceeds from the sale of other real estate and repossessed assets  4,111   3,854   608   238 
Capital expenditures  (2,592)  (1,717)  (921)  (680)
Net Cash Used in Investing Activities  (219,383)  (82,338)  (18,283)  (51,555)
Cash Flow From Financing Activities        
Cash Flow From (Used in) Financing Activities        
Net increase in total deposits  118,042   120,997   29,867   37,340 
Net increase in other borrowings  3,003   5 
Net decrease in other borrowings  (6,753)  - 
Proceeds from Federal Home Loan Bank Advances  461,000   -   40,000   - 
Payments of Federal Home Loan Bank Advances  (397,587)  (432)  (60,000)  - 
Dividends paid  (6,400)  (5,149)  (3,206)  (2,133)
Proceeds from issuance of common stock  57   61   13   25 
Repurchase of common stock  -   (16,854)
Share based compensation withholding obligation  (536)  (627)  (888)  (427)
Net Cash From Financing Activities  177,579   98,001 
Net Increase (Decrease) in Cash and Cash Equivalents  (35,591)  28,533 
Net Cash From (Used in) Financing Activities  (967)  34,805 
Net Decrease in Cash and Cash Equivalents  (12,362)  (13,371)
Cash and Cash Equivalents at Beginning of Period  83,194   85,783   54,738   83,194 
Cash and Cash Equivalents at End of Period $47,603  $114,316  $42,376  $69,823 
Cash paid during the period for                
Interest $6,240  $4,811  $2,656  $1,622 
Income taxes  988   437   -   140 
Transfers to other real estate and repossessed assets  1,389   1,791   322   502 
Purchase of securities available for sale not yet settled  1,765   7,440   3,220   6,046 
Sale of securities available for sale not yet settled  760   - 
 
See notes to interim condensed consolidated financial statements (unaudited)
 
6

INDEPENDENT BANK CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Shareholders' Equity

 
Nine months ended
September 30,
  
Three months ended
March 31,
 
 2017  2016  2018  2017 
 (unaudited)  (unaudited) 
 (In thousands)  (In thousands) 
            
Balance at beginning of period $248,980  $251,092  $264,933  $248,980 
Cumulative effect of change in accounting  352   1,247   -   352 
Balance at beginning of period, as adjusted  249,332   252,339   264,933   249,332 
Net income  18,764   16,911   9,161   5,974 
Cash dividends declared  (6,400)  (5,149)  (3,206)  (2,133)
Issuance of common stock  57   61   13   25 
Share based compensation  1,342   1,200   407   432 
Share based compensation withholding obligation  (536)  (627)  (888)  (427)
Repurchase of common stock  -   (16,854)
Net change in accumulated other comprehensive loss, net of related tax effect  5,151   3,021   (2,503)  2,272 
Balance at end of period $267,710  $250,902  $267,917  $255,475 
 
See notes to interim condensed consolidated financial statements (unaudited)
 
7

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

1.
Preparation of Financial Statements

The condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and note disclosures normally included in annual financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to those rules and regulations, although we believe that the disclosures made are adequate to make the information not misleading.  The unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes for the year ended December 31, 20162017 included in our Annual Report on Form 10-K.

In our opinion, the accompanying unaudited condensed consolidated financial statements contain all the adjustments necessary to present fairly our consolidated financial condition as of September 30, 2017March 31, 2018 and December 31, 2016,2017, and the results of operations for the three and nine-monththree-month periods ended September 30, 2017March 31, 2018 and 2016.2017.  The results of operations for the three and nine-month periodsthree-month period ended September 30, 2017,March 31, 2018, are not necessarily indicative of the results to be expected for the full year.  Certain reclassifications have been made in the prior period financial statements to conform to the current period presentation.  Our critical accounting policies include the determination of the allowance for loan losses, the valuation of originatedcapitalized mortgage loan servicing rights and the valuation of deferred tax assets.  Refer to our 20162017 Annual Report on Form 10-K for a disclosure of our accounting policies.

2.
New Accounting Standards

In May 2014,February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, “Revenue from Contracts with Customers (Topic 606)”. This ASU supersedes and replaces nearly all existing revenue recognition guidance, including industry-specific guidance, 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, this ASU specifies the accounting for some costs to obtain or fulfill a contract with a customer.  This amended guidance is effective for us on January 1, 2018, and is not expected to have a material impact on our consolidated operating results or financial condition.  We expect to adopt this ASU using the modified retrospective approach.  Financial instruments for the most part and related contractual rights and obligations which are the sources of the majority of our operating revenue are excluded from the scope of this amended guidance.  In addition, for those operating revenue streams that are included in the scope of this amended guidance, based upon our review of these sources of income we do not believe they will be materially impacted by this amended guidance.
8

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

In January 2016, the FASB issued ASU 2016-01, “Financial Instruments – Overall (Subtopic 825-10) – Recognition and Measurement of Financial Assets and Financial Liabilities”.  This ASU amends existing guidance related to the accounting for certain financial assets and liabilities. These amendments, among other things, require equity investments (except those accounted for under the equity method of accounting, or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income, require public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, require separate presentation of financial assets and financial liabilities by measurement category and form of financial asset and eliminate the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost. This amended guidance is effective for us on January 1, 2018.  We have reviewed the types of financial instruments impacted by this amended guidance, including certain equity investments and liabilities measured under the fair value election, and have determined that we do not currently own any such instruments.  The balance of this amended guidance is expected to impact certain disclosure items but is not expected to have any impact on our consolidated operating results or financial condition.

In February 2016, the FASB issued ASU 2016-02, “Leases  (Topic 842)”.  This ASU amends existing guidance related to the accounting for leases. These amendments, among other things, require lessees to account for most leases on the balance sheet while recognizing expense on the income statement in a manner similar to existing guidance.  For lessors the guidance modifies the classification criteria and the accounting for sales-type and direct finance leases. This amended guidance is effective for us on January 1, 2019 and is not expected to have a material impact on our consolidated operating results or financial condition.  Based on a review of our operating leases that we currently have in place we do not expect a material change in the recognition, measurement and presentation of lease expense or impact on cash flow.  While the primary impact will be the recognition of certain operating leases on our Condensed Consolidated Statements of Financial Condition this impact is not expected to be material.

In June 2016, the FASB issued ASU 2016-13, “Financial Instruments — Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments”.  This ASU significantly changes how entities will measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net income.  This ASU will replace today’s “incurred loss” approach with an “expected loss” model for instruments measured at amortized cost. For securities available for sale, allowances will be recorded rather than reducing the carrying amount as is done under the current other-than-temporary impairment model. This ASU also simplifies the accounting model for purchased credit-impaired debt securities and loans. This amended guidance is effective for us on January 1, 2020.  We began evaluating this ASU in 2016 and have formed a committee that includes personnel from various areas of theIndependent Bank (the “Bank”) that meets regularly to discuss the implementation of the ASU.  We are currently in the process of gathering data and reviewing loss methodologies and have engaged third party resources that will assist us in the implementation of this ASU.  While we have not yet determined what the impact will be on our consolidated operating results or financial condition by the nature of the implementation of an expected loss model compared to an incurred loss approach, we would expect our allowance for loan losses (“AFLL”) to increase under this ASU.
 
98

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

In August 2017, the FASB issued ASU 2017-12, “Derivatives and Hedging (Topic 815), Targeted Improvements to Accounting for Hedging Activities”.  This new ASU amends the hedge accounting model in Topic 815 to enable entities to better portray the economics of their risk management activities in the financial statements and enhance the transparency and understandability of hedge results. The amendments expand an entity’s ability to hedge nonfinancial and financial risk components and reduce complexity in fair value hedges of interest rate risk. The guidance eliminates the requirement to separately measure and report hedge ineffectiveness and generally requires the entire change in the fair value of a hedging instrument to be presented in the same income statement line as the hedged item. The guidance also eases certain documentation and assessment requirements and modifies the accounting for components excluded from the assessment of hedge effectiveness.  This amended guidance is effective for us on January 1, 2019, and given our current level of derivatives designated as hedges is not expected to have a material impact on our consolidated operating results or financial condition.

In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers (Topic 606)”, (“ASU 2014-09”). This ASU supersedes and replaces nearly all existing revenue recognition guidance, including industry-specific guidance, 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, this ASU specifies the accounting for some costs to obtain or fulfill a contract with a customer.  We adopted this ASU using the modified retrospective approach with no material impact to our accumulated deficit at January 1, 2018.  Financial instruments for the most part and related contractual rights and obligations which are the sources of the majority of our operating revenue are excluded from the scope of this amended guidance.  Those operating revenue streams that are included in the scope of this amended guidance were not materially impacted.  Results for reporting periods beginning after January 1, 2018 are presented under this ASU while prior period amounts continue to be reported in accordance with legacy GAAP.  The impact of the adoption of this ASU on our Condensed Consolidated Statements of Operations for the three month period ending March 31, 2018 is summarized in the table below.  In addition, see note #17 for further discussion on our accounting policies for operating revenue streams that are included in the scope of this amended guidance.

The impact of the adoption of ASU 2014-09 on our Condensed Consolidated Statement of Operations for the three months ending March 31, 2018 follows:

     As Reported    
Under
Legacy GAAP
    
Impact of
ASU 2014-09
  
  (In thousands) 
          
Non-interest income - Interchange income $2,246  $1,938  $308(1)
             
             
Non-interest expense - interchange expense $598  $290   308(1)
Impact on net income         $- 
(1)Represents certain costs charged by payment networks that were previously netted against interchange income.
9

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

In January 2016, the FASB issued ASU 2016-01, “Financial Instruments – Overall (Subtopic 825-10) – Recognition and Measurement of Financial Assets and Financial Liabilities”.  This ASU amends existing guidance related to the accounting for certain financial assets and liabilities. These amendments, among other things, require equity investments (except those accounted for under the equity method of accounting, or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income, require public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, require separate presentation of financial assets and financial liabilities by measurement category and form of financial asset and eliminate the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost. This amended guidance was effective for us on January 1, 2018.  The adoption of this of this ASU did not have a material impact on our consolidated operating results or financial condition.  As a result of the adoption of this ASU our equity securities previously classified as trading securities are now classified as equity securities at fair value on our March 31, 2018 Condensed Consolidated Statement of Financial Condition.  In addition, this amended guidance impacted certain fair value disclosure items (see note #12).

In January 2017, the FASB issued ASU 2017-08, “Receivables-Nonrefundable Fees2017-01, “Business Combinations (Topic 805), Clarifying the Definition of a Business”.  This new ASU clarifies the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses which distinction determines whether goodwill is recorded or not. This amended guidance was effective for us on January 1, 2018, and did not have a material impact on our consolidated operating results or financial condition.

In January 2017, the FASB issued ASU 2017-4, “Intangibles – Goodwill and Other Costs (Subtopic 310-20) Premium Amortization on Purchased Callable Debt Securities” (“ASU 2017-08”)(Topic 350), Simplifying the Test for Goodwill Impairment”.  This new ASU shortensamends the amortization periodrequirement that entities compare the implied fair value of goodwill with its carrying amount as part of step 2 of the goodwill impairment test. As a result, entities should perform their annual or interim goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount and recognize an impairment if the carrying amount exceeds the reporting unit’s fair value. This amended guidance is effective for certain callable debt securities held atus on January 1, 2020 with early application permitted. Due to our pending acquisition (see note #16) and expectations this ASU will be relevant to us in 2018 we elected to adopt this amended guidance as of January 1, 2018. The adoption of this ASU did not have a premium.  Specifically,material impact on our consolidated operating results or financial condition.

In February 2018, the amendments requireFASB issued ASU 2018-02, ‘‘Income Statement – Reporting Comprehensive Income (Topic 220), Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income’’. This new ASU allows a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the premiumTax Cuts and Jobs Act. As a result, this amended guidance eliminates the stranded tax effects resulting from the Tax Cuts and Jobs Act and will improve the usefulness of information reported to be amortized to the earliest call date.  The amendments do not require an accounting change for securities held at a discount; the discount continues to be accreted to maturity.financial statement users. This amended guidance is effective for us on January 1, 2019, with early adoption permitted.application permitted in any period for which financial statements have not yet been issued.  We adoptedelected to adopt this amended guidance during the firstfourth quarter of 2017 usingand it resulted in a modified retrospective approach.  The impact of this adoption was to adjust our January 1, 2017 Condensed Consolidated Statement of Financial Position to reflect cumulative effect adjustments as summarized in the table below. The adjustments below reflect the recording of $0.46$0.04 million ($0.30 million, net of tax) of additional premium amortization on securities available for sale and a $0.30 million decrease inreclassification between accumulated other comprehensive loss to reflect the decrease in after tax unrealized losses on securities available for sale as of January 1, 2017 as a result of adopting this amended guidance. After January 1, 2017, premium amortization on certain callable debt securities is now amortized to the first call date.  During the first quarter of 2017 the impact on the Condensed Consolidated Statements of Operations was an increase to premium amortization of $0.03 million.

During the first quarter of 2017, we adopted the fair value method of accounting for our capitalized mortgage loan servicing rights pursuant to FASB Accounting Standards Codification topic 860 – “Transfers and Servicing”.  Prior to January 1, 2017, we were accounting for our capitalized mortgage loan servicing rights under the amortization method.  We adopted the fair value method using a modified retrospective adjustment to beginning accumulated deficit.  The impact of the adoption of the fair value method is summarized in the table below.  The adjustments below reflect the recording of a $0.54 million increase in the fair value of our capitalized mortgage loan servicing rights with a $0.19 million reduction in deferred tax assets, net for a net impact on accumulated deficit and total equity of $0.35 million.
 
10

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

  
January 1,
2017
Originally
Presented
  
Cumulative
Retrospective
Adjustments
    
January 1,
2017
Adjusted
 
  (In thousands) 
            
Deferred tax assets, net $32,818  $(190)(1) $32,628 
Capitalized mortgage loan servicing rights $13,671  $542 (1) $14,213 
Total assets $2,548,950  $352    $2,549,302 
Accumulated deficit $(65,657) $352 (1)    
      $(300)(2) $(65,605)
Accumulated other comprehensive loss $(9,108) $300 (2) $(8,808)
Total Shareholders’ Equity $248,980  $352    $249,332 
Total Liabilities and Shareholders’ Equity $2,548,950  $352    $2,549,302 

(1)Represents adjustment to capitalized mortgage loan servicing rights, deferred tax assets, net, and accumulated deficit to reflect the adoption of the fair value method of accounting for our capitalized mortgage loan servicing rights.
(2)Represents  adjustment to accumulated deficit and accumulated other comprehensive loss to reflect the adoption of ASU 2017-08.

3.
Securities

Securities available for sale consist of the following:

 Amortized  Unrealized     Amortized  Unrealized   
 Cost  Gains  Losses  Fair Value  Cost  Gains  Losses  Fair Value 
 (In thousands)  (In thousands) 
September 30, 2017            
March 31, 2018            
U.S. Treasury $600  $-  $1  $599 
U.S. agency $26,455  $210  $39  $26,626   24,067   15   146   23,936 
U.S. agency residential mortgage-backed  135,293   1,331   515   136,109   138,270   925   1,951   137,244 
U.S. agency commercial mortgage-backed  10,767   84   115   10,736   10,218   1   274   9,945 
Private label mortgage-backed  26,703   518   231   26,990   28,690   397   636   28,451 
Other asset backed  108,128   319   108   108,339   90,559   165   197   90,527 
Obligations of states and political subdivisions  176,087   1,708   619   177,176   154,194   336   2,707   151,823 
Corporate  57,213   853   66   58,000   41,954   139   344   41,749 
Trust preferred  2,928   -   128   2,800   2,931   -   121   2,810 
Foreign government  2,098   -   9   2,089   2,078   -   43   2,035 
Total $545,672  $5,023  $1,830  $548,865  $493,561  $1,978  $6,420  $489,119 
                                
December 31, 2016                
December 31, 2017                
U.S. Treasury $898  $-  $-  $898 
U.S. agency $28,909  $159  $80  $28,988   25,667   82   67   25,682 
U.S. agency residential mortgage-backed  156,053   1,173   937   156,289   137,785   1,116   983   137,918 
U.S. agency commercial mortgage-backed  12,799   28   195   12,632   9,894   36   170   9,760 
Private label mortgage-backed  35,035   216   524   34,727   29,011   428   330   29,109 
Other asset backed  146,829   271   391   146,709   93,811   202   115   93,898 
Obligations of states and political subdivisions  175,180   478   4,759   170,899   174,073   755   1,883   172,945 
Corporate  56,356   223   399   56,180   47,365   578   90   47,853 
Trust preferred  2,922   -   343   2,579   2,929   -   127   2,802 
Foreign government  1,626   -   13   1,613   2,087   -   27   2,060 
Total $615,709  $2,548  $7,641  $610,616  $523,520  $3,197  $3,792  $522,925 
 
11

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

We adopted ASU 2017-08 during the first quarter of 2017 using a modified retrospective approach.  As a result, the amortized cost of securities as of January 1, 2017 was adjusted lower by $0.46 million (see note #2).

Our investments’ gross unrealized losses and fair values aggregated by investment type and length of time that individual securities have been at a continuous unrealized loss position follows:

  Less Than Twelve Months  Twelve Months or More  Total 
  Fair Value  
Unrealized
Losses
  Fair Value  
Unrealized
Losses
  Fair Value  
Unrealized
Losses
 
  (In thousands) 
                   
September 30, 2017                  
U.S. agency $4,819  $21  $4,947  $18  $9,766  $39 
U.S. agency residential mortgage-backed  24,116   215   27,817   300   51,933   515 
U.S. agency commercial mortgage-backed  1,815   22   3,933   93   5,748   115 
Private label mortgage- backed  3,423   26   3,163   205   6,586   231 
Other asset backed  12,756   18   16,298   90   29,054   108 
Obligations of states and political subdivisions  42,186   447   13,787   172   55,973   619 
Corporate  8,654   22   2,458   44   11,112   66 
Trust preferred  -   -   2,800   128   2,800   128 
Foreign government  2,089   9   -   -   2,089   9 
Total $99,858  $780  $75,203  $1,050  $175,061  $1,830 
December 31, 2016                  
 Less Than Twelve Months  Twelve Months or More  Total 
 Fair Value  
Unrealized
Losses
  Fair Value  
Unrealized
Losses
  Fair Value  
Unrealized
Losses
 
 (In thousands) 
                  
March 31, 2018                  
U.S. Treasury $599  $1  $-  $-  $599  $1 
U.S. agency  13,958   101   5,556   45   19,514   146 
U.S. agency residential mortgage-backed  44,450   877   31,930   1,074   76,380   1,951 
U.S. agency commercial mortgage-backed  5,775   82   4,025   192   9,800   274 
Private label mortgage- backed  15,248   349   4,263   287   19,511   636 
Other asset backed  37,043   97   13,897   100   50,940   197 
Obligations of states and political subdivisions  85,527   1,323   33,654   1,384   119,181   2,707 
Corporate  21,244   237   3,893   107   25,137   344 
Trust preferred  -   -   2,810   121   2,810   121 
Foreign government  481   18   1,554   25   2,035   43 
Total $224,325  $3,085  $101,582  $3,335  $325,907  $6,420 
                        
December 31, 2017                        
U.S. agency $4,179  $41  $8,217  $39  $12,396  $80  $5,466  $26  $5,735  $41  $11,201  $67 
U.S. agency residential mortgage-backed  62,524   732   20,857   205   83,381   937   22,198   229   40,698   754   62,896   983 
U.S. agency commercial mortgage-backed  6,079   194   143   1   6,222   195   2,181   34   3,994   136   6,175   170 
Private label mortgage-backed  20,545   281   1,413   243   21,958   524   11,390   92   4,396   238   15,786   330 
Other asset backed  52,958   172   17,763   219   70,721   391   20,352   40   16,648   75   37,000   115 
Obligations of states and political subdivisions  113,078   4,014   14,623   745   127,701   4,759   76,574   936   28,246   947   104,820   1,883 
Corporate  25,546   292   2,810   107   28,356   399   14,440   33   3,943   57   18,383   90 
Trust preferred  -   -   2,579   343   2,579   343   -   -   2,802   127   2,802   127 
Foreign government  1,613   13   -   -   1,613   13   489   10   1,571   17   2,060   27 
Total $286,522  $5,739  $68,405  $1,902  $354,927  $7,641  $153,090  $1,400  $108,033  $2,392  $261,123  $3,792 

Our portfolio of securities available for sale is reviewed quarterly for impairment in value. In performing this review management considers (1) the length of time and extent that fair value has been less than cost, (2) the financial condition and near term prospects of the issuer, (3) the impact of changes in market interest rates on the market value of the security and (4) an assessment of whether we intend to sell, or it is more likely than not that we will be required to sell, a security in an unrealized loss position before recovery of its amortized cost basis. For securities that do not meet the aforementioned recovery criteria, the amount of impairment recognized in earnings is limited to the amount related to credit losses, while impairment related to other factors is recognized in other comprehensive income.income (loss).
 
12

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

U.S. Treasury, U.S. agency, U.S. agency residential mortgage-backed securities and U.S. agency commercial mortgage backed securities — at September 30, 2017,March 31, 2018, we had 33one U.S. Treasury, 43 U.S. agency, 109134 U.S. agency residential mortgage-backed and 1018 U.S. agency commercial mortgage-backed securities whose fair market value is less than amortized cost. The unrealized losses are largely attributed to increases in interest rates since acquisition and widening spreads to Treasury bonds. As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary.

Private label  mortgage backed securities — at September 30, 2017,March 31, 2018, we had 1127 of this type of security whose fair value is less than amortized cost. The majority of unrealizedUnrealized losses are attributed to three securities purchased prior to 2016.  Two of these three securities has an impairment in excess of 10% and all three of these holdings have been impaired for more than 12 months.  The unrealized losses are largely attributableprimarily due to credit spread widening on these three securitiesand increases in interest rates since their acquisition.

These three securities are receiving principal and interest payments. These transactions are pass-through structures, receiving pro rata principal and interest payments from a dedicated collateral pool. The nonreceipt of interest cash flows is not expected and thus not presently considered in our discounted cash flow methodology discussed below.

These threeTwo private label mortgage-backed securities are periodically(included in the securities discussed further below) were reviewed for other than temporary impairment (“OTTI”) utilizing a cash flow projection. The cash flow analysis forecasts cash flow from the underlying loans in each transaction and then applies these cash flows to the bonds in the securitization.  Our cash flow analysis forecasts complete recovery of our cost basis for all three of these two securities whose fair value is less than amortized cost.  See further discussion below.

As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no other declines discussed above are deemed to be other than temporary.

Other asset backed — at September 30, 2017,March 31, 2018, we had 51103 other asset backed securities whose fair value is less than amortized cost. The unrealized losses are primarily due to credit spread widening and increases in interest rates since acquisition. As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary.

Obligations of states and political subdivisions — at September 30, 2017,March 31, 2018, we had 182382 municipal securities whose fair value is less than amortized cost. The unrealized losses are primarily due to wider benchmark pricing spreads and increases in interest rates since acquisition. Tax exempt securities have been negatively impacted by lower federal tax rates signed into law in December, 2017. As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary.

Corporate — at September 30, 2017,March 31, 2018, we had 1126 corporate securities whose fair value is less than amortized cost. The unrealized losses are primarily due to credit spread widening and increases in interest rates since acquisition. As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary.
13

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Trust preferred securities — at September 30, 2017,March 31, 2018, we had three trust preferred securities whose fair value is less than amortized cost. All of our trust preferred securities are single issue securities issued by a trust subsidiary of a bank holding company. The pricing of trust preferred securities has suffered from credit spread widening.
13

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

OneTwo of the three securities isare rated by two major rating agencies as investment grade while one (a Bank of America issuance) is rated below investment grade by two major rating agencies and the other one is non-rated. The non-rated issue is a relatively small bank and was never rated. The issuer of this non-rated trust preferred security, which had a total amortized cost of $1.0 million and total fair value of $0.9 million as of September 30, 2017,March 31, 2018, continues to have satisfactory credit metrics and make interest payments.

The following table breaks out our trust preferred securities in further detail as of September 30, 2017March 31, 2018 and December 31, 2016:2017:

 September 30, 2017  December 31, 2016  March 31, 2018  December 31, 2017 
 
Fair
Value
  
Net
Unrealized
Loss
  
Fair
Value
  
Net
Unrealized
Loss
  
Fair
Value
  
Net
Unrealized
Loss
  
Fair
Value
  
Net
Unrealized
Loss
 
 (In thousands)  (In thousands) 
                        
Trust preferred securities                        
Rated issues $1,880  $(48) $1,800  $(123) $1,875  $(56) $1,860  $(69)
Unrated issues  920   (80)  779   (220)  935   (65)  942   (58)
 
As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary.

Foreign government — at September 30, 2017,March 31, 2018, we had two foreign government securities whose fair value is less than amortized cost. The unrealized loss islosses are primarily due to increases in interest rates since acquisition. As management does not intend to liquidate these securities and it is more likely than not that we will not be required to sell these securities prior to recovery of these unrealized losses, no declines are deemed to be other than temporary.

We recorded no credit related OTTI charges in our Condensed Consolidated Statements of Operations related to securities available for sale during the three and nine month periods ended September 30,March 31, 2018 and 2017, and 2016, respectively.

At September 30, 2017,March 31, 2018, three private label mortgage-backed securities had credit related OTTI and are summarized as follows:

 
Senior
Security
  
Super
Senior
Security
  
Senior
Support
Security
  Total  
Senior
Security
  
Super
Senior
Security
  
Senior
Support
Security
  Total 
 (In thousands)  (In thousands) 
                        
As of September 30, 2017            
Fair value $1,076  $1,032  $65  $2,173  $996  $921  $58  $1,975 
Amortized cost  937   842   -   1,779   853   756   -   1,609 
Non-credit unrealized loss  -   -   -   -   -   -   -   - 
Unrealized gain  139   190   65   394   143   165   58   366 
Cumulative credit related OTTI  757   457   380   1,594   757   457   380   1,594 
 
14

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Each of these securities is receiving principal and interest payments similar to principal reductions in the underlying collateral.  All three of these securities have unrealized gains at September 30, 2017.March 31, 2018.  The original amortized cost (current amortized cost excluding cumulative credit related OTTI) for each of these securities has been permanently adjusted downward for previously recorded credit related OTTI.  The unrealized loss (based on original amortized cost) for these securities is now less than previously recorded credit related OTTI amounts.
14

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

A roll forward of credit losses recognized in earnings on securities available for sale follows:

 
Three months ended
September 30,
  
Nine months ended
September 30,
  
Three months ended
March 31,
 
 2017  2016  2017  2016  2018  2017 
 (In thousands)  (In thousands) 
Balance at beginning of period $1,844  $1,844  $1,844  $1,844  $1,594  $1,594 
Additions to credit losses on securities for which no previous OTTI was recognized  -   -   -   -   -   - 
Increases to credit losses on securities for which OTTI was previously recognized  -   -   -   -   -   - 
Balance at end of period $1,844  $1,844  $1,844  $1,844  $1,594  $1,594 
 
The amortized cost and fair value of securities available for sale at September 30, 2017,March 31, 2018, by contractual maturity, follow:

 
Amortized
Cost
  
Fair
Value
  
Amortized
Cost
  
Fair
Value
 
 (In thousands)  (In thousands) 
Maturing within one year $27,811  $27,865  $27,598  $27,580 
Maturing after one year but within five years  98,784   99,533   76,940   76,334 
Maturing after five years but within ten years  82,590   83,671   68,816   67,803 
Maturing after ten years  55,596   55,622   52,470   51,235 
  264,781   266,691   225,824   222,952 
U.S. agency residential mortgage-backed  135,293   136,109   138,270   137,244 
U.S. agency commercial mortgage-backed  10,767   10,736   10,218   9,945 
Private label mortgage-backed  26,703   26,990   28,690   28,451 
Other asset backed  108,128   108,339   90,559   90,527 
Total $545,672  $548,865  $493,561  $489,119 
 
The actual maturity may differ from the contractual maturity because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

Gains and losses realized on the sale of securities available for sale are determined using the specific identification method and are recognized on a trade-date basis.  A summary of proceeds from the sale of securities available for sale and gains and losses for the ninethree month periods ending September 30,March 31, follows:
     Realized 
  Proceeds (1)  Gains  Losses 
  (In thousands) 
2017 $9,594  $125  $- 
2016  56,451   350   52 


(1)2017 includes $0.760 million for trades that did not settle until after September 30, 2017.
     Realized 
  Proceeds  Gains  Losses 
  (In thousands) 
2018 $22,277  $76  $95 
2017  6,152   106   - 
 
15

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

During 2017 and 2016,Certain preferred stocks have been classified as equity securities at fair value in our Condensed Consolidated Statement of Financial Condition beginning  on January 1, 2018.  Previously these preferred stocks were classified as trading securities consisted of various preferred stocks.securities.  See note #2.  During the ninethree months ended September 30,March 31, 2018 and 2017 and 2016, we recognized gains (losses)losses on trading securitiesthese preferred stocks of $(0.063)$0.154 million and $0.004$0.079 million, respectively, that are included in net gains (losses) on securities in the Condensed Consolidated Statements of Operations.  These amounts relate to trading securitiespreferred stock still held at each respective period end.
15

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

4.
Loans

Our assessment of the allowance for loan losses is based on an evaluation of the loan portfolio, recent loss experience, current economic conditions and other pertinent factors.

An analysis of the allowance for loan losses by portfolio segment for the three months ended September 30,March 31, follows:

  Commercial  Mortgage  Installment  
Payment
Plan
Receivables(1)
  
Subjective
Allocation
  Total 
  (In thousands) 
2017                  
Balance at beginning of period $5,100  $8,145  $900  $-  $6,441  $20,586 
Additions (deductions) Provision for loan losses  (97)  68   (33)  -   644   582 
Recoveries credited to the allowance  340   587   285   -   -   1,212 
Loans charged against the allowance  (92)  (471)  (339)  -   -   (902)
 Balance at end of period $5,251  $8,329  $813  $-  $7,085  $21,478 
                         
2016                        
Balance at beginning of period $6,039  $9,956  $1,139  $52  $5,526  $22,712 
Additions (deductions) Provision for loan losses  (153)  (247)  208   -   17   (175)
Recoveries credited to the allowance  474   195   236   -   -   905 
Loans charged against the allowance  (365)  (561)  (473)  -   -   (1,399)
Balance at end of period $5,995  $9,343  $1,110  $52  $5,543  $22,043 
 
(1)Payment plan receivables were reclassified to held for sale at December 31, 2016.  See note #15.
  Commercial  Mortgage  Installment  
Subjective
Allocation
  Total 
  (In thousands) 
2018               
Balance at beginning of period $5,595  $8,733  $864  $7,395  $22,587 
Additions (deductions)                    
Provision for loan losses  (135)  147   69   234   315 
Recoveries credited to the allowance  606   180   228   -   1,014 
Loans charged against the allowance  (40)  (439)  (366)  -   (845)
Balance at end of period $6,026  $8,621  $795  $7,629  $23,071 
                     
2017                    
Balance at beginning of period $4,880  $8,681  $1,011  $5,662  $20,234 
Additions (deductions)                    
Provision for loan losses  (61)  (699)  133   268   (359)
Recoveries credited to the allowance  404   486   239   -   1,129 
Loans charged against the allowance  (135)  (359)  (472)  -   (966)
Balance at end of period $5,088  $8,109  $911  $5,930  $20,038 
 
16

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

An analysis of the allowance for loan losses by portfolio segment for the nine months ended September 30, follows:

  Commercial  Mortgage  Installment  
Payment
Plan
Receivables(1)
  
Subjective
Allocation
  Total 
  (In thousands) 
2017                  
Balance at beginning of period $4,880  $8,681  $1,011  $-  $5,662  $20,234 
Additions (deductions) Provision for loan losses  (197)  (593)  173   -   1,423   806 
Recoveries credited to the allowance  946   1,264   788   -   -   2,998 
Loans charged against the allowance  (378)  (1,023)  (1,159)  -   -   (2,560)
Balance at end of period $5,251  $8,329  $813  $-  $7,085  $21,478 
                         
2016                        
Balance at beginning of period $5,670  $10,391  $1,181  $56  $5,272  $22,570 
Additions (deductions) Provision for loan losses  (1,220)  (885)  399   (4)  271   (1,439)
Recoveries credited to the allowance  1,944   871   808   -   -   3,623 
Loans charged against the allowance  (399)  (1,034)  (1,278)  -   -   (2,711)
Balance at end of period $5,995  $9,343  $1,110  $52  $5,543  $22,043 
(1)Payment plan receivables were reclassified to held for sale at December 31, 2016.  See note #15.
17

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Allowance for loan losses and recorded investment in loans by portfolio segment follows:

 Commercial  Mortgage  Installment  
Subjective
Allocation
  Total  Commercial  Mortgage  Installment  
Subjective
Allocation
  Total 
 (In thousands)  (In thousands) 
September 30, 2017               
March 31, 2018               
Allowance for loan losses                                   
Individually evaluated for impairment $967  $5,823  $271  $-  $7,061  $739  $5,345  $248  $-  $6,332 
Collectively evaluated for impairment  4,284   2,506   542   7,085   14,417   5,287   3,276   547   7,629   16,739 
Total ending allowance balance $5,251  $8,329  $813  $7,085  $21,478  $6,026  $8,621  $795  $7,629  $23,071 
                                        
Loans                                        
Individually evaluated for impairment $10,257  $54,322  $4,215      $68,794  $8,348  $51,830  $3,891      $64,069 
Collectively evaluated for impairment  829,073   730,050   315,146       1,874,269   851,338   840,396   322,094       2,013,828 
Total loans recorded investment  839,330   784,372   319,361       1,943,063   859,686   892,226   325,985       2,077,897 
Accrued interest included in recorded investment  2,080   3,026   863       5,969   2,269   3,316   877       6,462 
Total loans $837,250  $781,346  $318,498      $1,937,094  $857,417  $888,910  $325,108      $2,071,435 
                                        
December 31, 2016                    
December 31, 2017                    
Allowance for loan losses                                        
Individually evaluated for impairment $2,244  $6,579  $329  $-  $9,152  $837  $5,725  $277  $-  $6,839 
Collectively evaluated for impairment  2,636   2,102   682   5,662   11,082   4,758   3,008   587   7,395   15,748 
Total ending allowance balance $4,880  $8,681  $1,011  $5,662  $20,234  $5,595  $8,733  $864  $7,395  $22,587 
                                        
Loans                                        
Individually evaluated for impairment $15,767  $59,151  $4,913      $79,831  $8,420  $53,179  $3,945      $65,544 
Collectively evaluated for impairment  790,228   481,828   261,474       1,533,530   847,140   799,629   313,005       1,959,774 
Total loans recorded investment  805,995   540,979   266,387       1,613,361   855,560   852,808   316,950       2,025,318 
Accrued interest included in recorded investment  1,978   2,364   771       5,113   2,300   3,278   923       6,501 
Total loans $804,017  $538,615  $265,616      $1,608,248  $853,260  $849,530  $316,027      $2,018,817 
 
1817

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Loans on non-accrual status and past due more than 90 days (“Non-performing Loans”) follow:

 
90+ and
Still
Accruing
  
Non-
Accrual
  
Total Non-
Performing
Loans
  
90+ and
Still
Accruing
  
Non-
Accrual
  
Total Non-
Performing
Loans
 
 (In thousands)  (In thousands) 
September 30, 2017         
March 31, 2018         
Commercial                  
Income producing - real estate $-  $72  $72  $-  $-  $- 
Land, land development and construction - real estate  -   10   10   -   -   - 
Commercial and industrial  -   706   706   -   439   439 
Mortgage                        
1-4 family  -   5,207   5,207   -   4,213   4,213 
Resort lending  -   1,411   1,411   -   762   762 
Home equity - 1st lien  -   258   258   -   309   309 
Home equity - 2nd lien  -   221   221   -   301   301 
Purchased loans  -   -   -   -   -   - 
Installment                        
Home equity - 1st lien  -   97   97   -   150   150 
Home equity - 2nd lien  -   224   224   -   241   241 
Boat lending  -   69   69   -   66   66 
Recreational vehicle lending  -   25   25   -   14   14 
Other  -   110   110   -   134   134 
Total recorded investment $-  $8,410  $8,410  $-  $6,629  $6,629 
Accrued interest included in recorded investment $-  $-  $-  $-  $-  $- 
December 31, 2016            
December 31, 2017            
Commercial                        
Income producing - real estate $-  $628  $628  $-  $30  $30 
Land, land development and construction - real estate  -   105   105   -   9   9 
Commercial and industrial  -   4,430   4,430   -   607   607 
Mortgage                        
1-4 family  -   5,248   5,248   -   5,130   5,130 
Resort lending  -   1,507   1,507   -   1,223   1,223 
Home equity - 1st lien  -   222   222   -   326   326 
Home equity - 2nd lien  -   317   317   -   316   316 
Purchased loans  -   -   -   -   -   - 
Installment                        
Home equity - 1st lien  -   266   266   -   141   141 
Home equity - 2nd lien  -   289   289   -   159   159 
Boat lending  -   219   219   -   100   100 
Recreational vehicle lending  -   21   21   -   25   25 
Other  -   112   112   -   118   118 
Total recorded investment $-  $13,364  $13,364  $-  $8,184  $8,184 
Accrued interest included in recorded investment $-  $-  $-  $-  $-  $- 
18

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

An aging analysis of loans by class follows:
  Loans Past Due  Loans not  Total 
  30-59 days  60-89 days  90+ days  Total  Past Due  Loans 
  (In thousands) 
March 31, 2018                  
Commercial                  
Income producing - real estate $-  $-  $-  $-  $304,709  $304,709 
Land, land development and construction - real estate  -   -   -   -   51,382   51,382 
Commercial and industrial  41   8   -   49   503,546   503,595 
Mortgage                        
1-4 family  2,598   443   4,213   7,254   665,487   672,741 
Resort lending  85   -   762   847   86,582   87,429 
Home equity - 1st lien  61   264   309   634   37,191   37,825 
Home equity - 2nd lien  334   254   301   889   59,598   60,487 
Purchased loans  9   1   -   10   33,734   33,744 
Installment                        
Home equity - 1st lien  174   -   150   324   8,497   8,821 
Home equity - 2nd lien  157   59   241   457   8,411   8,868 
Boat lending  156   8   66   230   134,383   134,613 
Recreational vehicle lending  30   24   14   68   98,489   98,557 
Other  124   61   134   319   74,807   75,126 
Total recorded investment $3,769  $1,122  $6,190  $11,081  $2,066,816  $2,077,897 
Accrued interest included in recorded investment $46  $17  $-  $63  $6,399  $6,462 
                         
December 31, 2017                        
Commercial                        
Income producing - real estate $-  $-  $30  $30  $290,466  $290,496 
Land, land development and construction - real estate  9   -   -   9   70,182   70,191 
Commercial and industrial  60   -   44   104   494,769   494,873 
Mortgage                        
1-4 family  1,552   802   5,130   7,484   625,638   633,122 
Resort lending  713   -   1,223   1,936   88,620   90,556 
Home equity - 1st lien  308   38   326   672   34,689   35,361 
Home equity - 2nd lien  353   155   316   824   58,834   59,658 
Purchased loans  7   -   -   7   34,104   34,111 
Installment                        
Home equity - 1st lien  90   11   141   242   9,213   9,455 
Home equity - 2nd lien  217   94   159   470   9,001   9,471 
Boat lending  59   36   100   195   129,777   129,972 
Recreational vehicle lending  28   20   25   73   92,737   92,810 
Other  275   115   118   508   74,734   75,242 
Total recorded investment $3,671  $1,271  $7,612  $12,554  $2,012,764  $2,025,318 
Accrued interest included in recorded investment $43  $22  $-  $65  $6,436  $6,501 
 
19

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

An aging analysis ofImpaired loans by classare as follows:

  Loans Past Due  Loans not  Total 
  30-59 days  60-89 days  90+ days  Total  Past Due  Loans 
  (In thousands) 
September 30, 2017                  
Commercial                  
Income producing - real estate $425  $-  $30  $455  $271,747  $272,202 
Land, land development and construction - real estate  10   -   -   10   67,793   67,803 
Commercial and industrial  120   149   65   334   498,991   499,325 
 Mortgage                        
1-4 family  1,929   919   5,207   8,055   553,928   561,983 
Resort lending  363   135   1,411   1,909   91,370   93,279 
Home equity - 1st lien  460   -   258   718   35,826   36,544 
Home equity - 2nd lien  597   195   221   1,013   56,677   57,690 
Purchased loans  3   1   -   4   34,872   34,876 
Installment                        
Home equity - 1st lien  115   86   97   298   9,925   10,223 
Home equity - 2nd lien  161   23   224   408   10,103   10,511 
Boat lending  112   69   69   250   131,153   131,403 
Recreational vehicle lending  52   4   25   81   93,687   93,768 
Other  108   50   110   268   73,188   73,456 
Total recorded investment $4,455  $1,631  $7,717  $13,803  $1,929,260  $1,943,063 
Accrued interest included in recorded investment $53  $24  $-  $77  $5,892  $5,969 
 
                   
December 31, 2016                  
Commercial                  
Income producing - real estate $-  $-  $383  $383  $287,255  $287,638 
Land, land development and construction - real estate  74   -   31   105   51,670   51,775 
Commercial and industrial  100   1,385   66   1,551   465,031   466,582 
Mortgage                        
1-4 family  2,361   869   5,248   8,478   306,063   314,541 
Resort lending  -   -   1,507   1,507   101,541   103,048 
Home equity - 1st lien  149   -   222   371   28,645   29,016 
Home equity - 2nd lien  470   218   317   1,005   54,232   55,237 
Purchased loans  13   2   -   15   39,122   39,137 
Installment                        
Home equity - 1st lien  311   48   266   625   12,025   12,650 
Home equity - 2nd lien  238   41   289   568   13,390   13,958 
Boat lending  184   33   219   436   102,489   102,925 
Recreational vehicle lending  68   33   21   122   74,413   74,535 
Other  289   30   112   431   61,888   62,319 
Total recorded investment $4,257  $2,659  $8,681  $15,597  $1,597,764  $1,613,361 
Accrued interest included in recorded investment $45  $19  $-  $64  $5,049  $5,113 
  
March 31,
2018
  
December 31,
2017
 
Impaired loans with no allocated allowance (In thousands) 
TDR $382  $349 
Non - TDR  164   175 
Impaired loans with an allocated allowance        
TDR - allowance based on collateral  1,988   2,482 
TDR - allowance based on present value cash flow  61,261   62,113 
Non - TDR - allowance based on collateral  -   148 
Total impaired loans $63,795  $65,267 
         
Amount of allowance for loan losses allocated        
TDR - allowance based on collateral $533  $684 
TDR - allowance based on present value cash flow  5,799   6,089 
Non - TDR - allowance based on collateral  -   66 
Total amount of allowance for loan losses allocated $6,332  $6,839 
 
20

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Impaired loans by class  are as follows:follows (1):

  
September 30,
2017
  
December 31,
2016
 
Impaired loans with no allocated allowance (In thousands) 
TDR $349  $1,782 
Non - TDR  186   1,107 
Impaired loans with an allocated allowance        
TDR - allowance based on collateral  2,320   3,527 
TDR - allowance based on present value cash flow  65,449   72,613 
Non - TDR - allowance based on collateral  202   491 
Total impaired loans $68,506  $79,520 
         
Amount of allowance for loan losses allocated        
TDR - allowance based on collateral $641  $1,868 
TDR - allowance based on present value cash flow  6,329   7,146 
Non - TDR - allowance based on collateral  91   138 
Total amount of allowance for loan losses allocated $7,061  $9,152 
  March 31, 2018  December 31, 2017 
  
Recorded
Investment
  
Unpaid
Principal
Balance
  
Related
Allowance
  
Recorded
Investment
  
Unpaid
Principal
Balance
  
Related
Allowance
 
With no related allowance recorded: (In thousands)    
Commercial                  
Income producing - real estate $-  $-  $-  $-  $-  $- 
Land, land development & construction-real estate  -   -   -   -   -   - 
Commercial and industrial  515   541   -   524   549   - 
Mortgage                        
1-4 family  35   476   -   2   469   - 
Resort lending  -   -   -   -   -   - 
Home equity - 1st lien  -   -   -   -   -   - 
Home equity - 2nd lien  -   -   -   -   -   - 
Installment                        
Home equity - 1st lien  1   94   -   1   69   - 
Home equity - 2nd lien  -   -   -   -   -   - 
Boat lending  -   -   -   -   -   - 
Recreational vehicle lending  -   -   -   -   -   - 
Other  -   17   -   -   -   - 
   551   1,128   -   527   1,087   - 
With an allowance recorded:                        
Commercial                        
Income producing - real estate  5,178   5,158   344   5,195   5,347   347 
Land, land development & construction-real estate  156   155   5   166   194   9 
Commercial and industrial  2,499   2,556   390   2,535   2,651   481 
Mortgage                        
1-4 family  35,885   37,464   3,248   36,848   38,480   3,454 
Resort lending  15,579   15,607   2,044   15,978   16,046   2,210 
Home equity - 1st lien  154   160   36   173   236   43 
Home equity - 2nd lien  177   212   17   178   213   18 
Installment                        
Home equity - 1st lien  1,622   1,738   106   1,667   1,804   108 
Home equity - 2nd lien  1,761   1,778   114   1,793   1,805   140 
Boat lending  1   5   1   1   5   1 
Recreational vehicle lending  87   87   5   90   90   5 
Other  419   443   22   393   418   23 
   63,518   65,363   6,332   65,017   67,289   6,839 
Total                        
Commercial                        
Income producing - real estate  5,178   5,158   344   5,195   5,347   347 
Land, land development & construction-real estate  156   155   5   166   194   9 
Commercial and industrial  3,014   3,097   390   3,059   3,200   481 
Mortgage                        
1-4 family  35,920   37,940   3,248   36,850   38,949   3,454 
Resort lending  15,579   15,607   2,044   15,978   16,046   2,210 
Home equity - 1st lien  154   160   36   173   236   43 
Home equity - 2nd lien  177   212   17   178   213   18 
Installment                        
Home equity - 1st lien  1,623   1,832   106   1,668   1,873   108 
Home equity - 2nd lien  1,761   1,778   114   1,793   1,805   140 
Boat lending  1   5   1   1   5   1 
Recreational vehicle lending  87   87   5   90   90   5 
Other  419   460   22   393   418   23 
Total $64,069  $66,491  $6,332  $65,544  $68,376  $6,839 
                         
Accrued interest included in recorded investment $274          $277         
(1)There were no impaired purchased mortgage loans at March 31, 2018 or December 31, 2017.
 
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Impaired loans by class  are as follows (1):
  September 30, 2017  December 31, 2016 
  
Recorded
Investment
  
Unpaid
Principal
Balance
  
Related
Allowance
  
Recorded
Investment
  
Unpaid
Principal
Balance
  
Related
Allowance
 
With no related allowance recorded: (In thousands)    
Commercial                  
Income producing - real estate $-  $-  $-  $517  $768  $- 
Land, land development & construction-real estate  -   -   -   31   709   - 
Commercial and industrial  535   557   -   2,341   3,261   - 
Mortgage                        
1-4 family  2   472   -   2   387   - 
Resort lending  -   -   -   -   -   - 
Home equity - 1st lien  -   -   -   -   -   - 
Home equity - 2nd lien  -   -   -   -   -   - 
Installment                        
Home equity - 1st lien  1   71   -   -   66   - 
Home equity - 2nd lien  -   -   -   -   -   - 
Boat lending  -   -   -   -   -   - 
Recreational vehicle lending  -   -   -   -   -   - 
Other  -   -   -   -   -   - 
   538   1,100   -   2,891   5,191   - 
With an allowance recorded:                        
Commercial                        
Income producing - real estate  6,975   7,121   482   7,737   7,880   554 
Land, land development & construction-real estate  169   197   10   239   244   36 
Commercial and industrial  2,578   2,612   475   4,902   5,246   1,654 
Mortgage                        
1-4 family  37,872   39,393   3,517   41,701   43,479   4,100 
Resort lending  16,098   16,169   2,264   16,898   16,931   2,453 
Home equity - 1st lien  171   238   30   235   242   10 
Home equity - 2nd lien  179   213   12   315   398   16 
Installment                        
Home equity - 1st lien  1,791   1,921   85   1,994   2,117   118 
Home equity - 2nd lien  1,969   1,994   161   2,415   2,443   182 
Boat lending  1   6   1   1   6   - 
Recreational vehicle lending  93   93   5   109   108   6 
Other  360   377   19   394   426   23 
   68,256   70,334   7,061   76,940   79,520   9,152 
Total                        
Commercial                        
Income producing - real estate  6,975   7,121   482   8,254   8,648   554 
Land, land development & construction-real estate  169   197   10   270   953   36 
Commercial and industrial  3,113   3,169   475   7,243   8,507   1,654 
Mortgage                        
1-4 family  37,874   39,865   3,517   41,703   43,866   4,100 
Resort lending  16,098   16,169   2,264   16,898   16,931   2,453 
Home equity - 1st lien  171   238   30   235   242   10 
Home equity - 2nd lien  179   213   12   315   398   16 
Installment                        
Home equity - 1st lien  1,792   1,992   85   1,994   2,183   118 
Home equity - 2nd lien  1,969   1,994   161   2,415   2,443   182 
Boat lending  1   6   1   1   6   - 
Recreational vehicle lending  93   93   5   109   108   6 
Other  360   377   19   394   426   23 
Total $68,794  $71,434  $7,061  $79,831  $84,711  $9,152 
                         
Accrued interest included in recorded investment $288          $311         
(1)There were no impaired purchased mortgage loans at September 30, 2017 or December 31, 2016.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Average recorded investment in and interest income earned on impaired loans by class for the three month periods ending September 30,March 31, follows (1):
  2017  2016 
  
Average
Recorded
Investment
  
Interest
Income
Recognized
  
Average
Recorded
Investment
  
Interest
Income
Recognized
 
With no related allowance recorded (In thousands) 
Commercial            
Income producing - real estate $-  $-  $551  $- 
Land, land development & construction-real estate  -   -   133   - 
Commercial and industrial  445   8   -   - 
Mortgage                
1-4 family  127   7   12   3 
Resort lending  -   -   -   - 
Home equity - 1st lien  -   -   -   - 
Home equity - 2nd lien  -   -   -   - 
Installment                
Home equity - 1st lien  1   1   -   3 
Home equity - 2nd lien  -   -   -   - 
Boat lending  -   -   -   - 
Recreational vehicle lending  -   -   -   - 
Other  -   1   -   - 
   573   17   696   6 
With an allowance recorded                
Commercial                
Income producing - real estate  7,311   91   8,000   111 
Land, land development & construction-real estate  171   2   1,117   3 
Commercial and industrial  2,878   26   7,145   69 
Mortgage                
1-4 family  38,533   462   44,256   470 
Resort lending  16,175   153   17,372   161 
Home equity - 1st lien  201   1   241   2 
Home equity - 2nd lien  180   2   280   6 
Installment                
Home equity - 1st lien  1,808   40   2,140   34 
Home equity - 2nd lien  2,058   26   2,585   37 
Boat lending  1   -   2   - 
Recreational vehicle lending  98   1   114   2 
Other  361   6   424   7 
   69,775   810   83,676   902 
Total                
Commercial                
Income producing - real estate  7,311   91   8,551   111 
Land, land development & construction-real estate  171   2   1,250   3 
Commercial and industrial  3,323   34   7,145   69 
Mortgage                
1-4 family  38,660   469   44,268   473 
Resort lending  16,175   153   17,372   161 
Home equity - 1st lien  201   1   241   2 
Home equity - 2nd lien  180   2   280   6 
Installment                
Home equity - 1st lien  1,809   41   2,140   37 
Home equity - 2nd lien  2,058   26   2,585   37 
Boat lending  1   -   2   - 
Recreational vehicle lending  98   1   114   2 
Other  361   7   424   7 
Total $70,348  $827  $84,372  $908 
  2018  2017 
  
Average
Recorded
Investment
  
Interest
Income
Recognized
  
Average
Recorded
Investment
  
Interest
Income
Recognized
 
With no related allowance recorded (In thousands) 
Commercial            
Income producing - real estate $-  $-  $444  $- 
Land, land development & construction-real estate  -   -   16   - 
Commercial and industrial  520   4   1,171   - 
Mortgage                
1-4 family  19   6   2   4 
Resort lending  -   -   -   - 
Home equity - 1st lien  -   -   -   - 
Home equity - 2nd lien  -   -   -   - 
Installment                
Home equity - 1st lien  1   2   -   1 
Home equity - 2nd lien  -   -   -   - 
Boat lending  -   -   -   - 
Recreational vehicle lending  -   -   -   - 
Other  -   -   -   - 
   540   12   1,633   5 
With an allowance recorded                
Commercial                
Income producing - real estate  5,187   68   7,739   105 
Land, land development & construction-real estate  161   2   203   2 
Commercial and industrial  2,517   32   4,099   35 
Mortgage                
1-4 family  36,367   458   40,900   464 
Resort lending  15,779   164   16,795   161 
Home equity - 1st lien  164   2   235   2 
Home equity - 2nd lien  178   2   254   2 
Installment                
Home equity - 1st lien  1,645   29   1,939   34 
Home equity - 2nd lien  1,777   27   2,362   35 
Boat lending  1   -   1   - 
Recreational vehicle lending  89   1   108   1 
Other  406   6   385   7 
   64,271   791   75,020   848 
Total                
Commercial                
Income producing - real estate  5,187   68   8,183   105 
Land, land development & construction-real estate  161   2   219   2 
Commercial and industrial  3,037   36   5,270   35 
Mortgage                
1-4 family  36,386   464   40,902   468 
Resort lending  15,779   164   16,795   161 
Home equity - 1st lien  164   2   235   2 
Home equity - 2nd lien  178   2   254   2 
Installment                
Home equity - 1st lien  1,646   31   1,939   35 
Home equity - 2nd lien  1,777   27   2,362   35 
Boat lending  1   -   1   - 
Recreational vehicle lending  89   1   108   1 
Other  406   6   385   7 
Total $64,811  $803  $76,653  $853 

(1)There were no impaired purchased mortgage loans during the three month periods ended September 30,March 31, 2018 and 2017, and 2016, respectively.
 
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

 Average recorded investment in and interest income earned on impaired loans by class for the nine month periods ending September 30, follows (1):
  2017  2016 
  
Average
Recorded
Investment
  
Interest
Income
Recognized
  
Average
Recorded
Investment
  
Interest
Income
Recognized
 
With no related allowance recorded: (In thousands) 
Commercial            
Income producing - real estate $222  $-  $632  $2 
Land, land development & construction-real estate  8   -   405   7 
Commercial and industrial  808   16   616   21 
Mortgage                
1-4 family  64   16   12   9 
Resort lending  -   -   -   - 
Home equity - 1st lien  -   -   -   - 
Home equity - 2nd lien  -   -   -   - 
Installment                
Home equity - 1st lien  1   4   -   4 
Home equity - 2nd lien  -   -   4   - 
Boat lending  -   -   -   - 
Recreational vehicle lending  -   -   -   - 
Other  -   1   -   - 
   1,103   37   1,669   43 
With an allowance recorded:                
Commercial                
Income producing - real estate  7,525   300   8,153   318 
Land, land development & construction-real estate  187   6   1,352   29 
 Commercial and industrial  3,488   98   5,929   151 
Mortgage                
1-4 family  39,716   1,420   45,728   1,447 
Resort lending  16,485   464   17,705   480 
Home equity - 1st lien  218   5   223   6 
Home equity - 2nd lien  217   5   231   11 
Installment                
Home equity - 1st lien  1,874   107   2,233   118 
Home equity - 2nd lien  2,210   96   2,723   122 
Boat lending  1   -   2   - 
Recreational vehicle lending  103   4   117   5 
Other  373   19   443   23 
   72,397   2,524   84,839   2,710 
Total                
Commercial                
Income producing - real estate  7,747   300   8,785   320 
Land, land development & construction-real estate  195   6   1,757   36 
Commercial and industrial  4,296   114   6,545   172 
Mortgage                
1-4 family  39,780   1,436   45,740   1,456 
Resort lending  16,485   464   17,705   480 
Home equity - 1st lien  218   5   223   6 
Home equity - 2nd lien  217   5   231   11 
Installment                
Home equity - 1st lien  1,875   111   2,233   122 
Home equity - 2nd lien  2,210   96   2,727   122 
Boat lending  1   -   2   - 
Recreational vehicle lending  103   4   117   5 
Other  373   20   443   23 
Total $73,500  $2,561  $86,508  $2,753 

(1)There were no impaired purchased mortgage loans during the nine month periods ended September 30, 2017 and 2016, respectively.
2422

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Cash receipts on impaired loans on non-accrual status are generally applied to the principal balance.

Troubled debt restructurings follow:

 September 30, 2017  March 31, 2018 
 Commercial  Retail (1)   Total  Commercial  Retail (1)  Total 
 (In thousands)  (In thousands) 
Performing TDRs $9,431  $53,755   $63,186  $7,880  $52,022  $59,902 
Non-performing TDRs(2)  401   4,531
(3) 
   4,932   275   3,454
(3) 
  3,729 
Total $9,832  $58,286   $68,118  $8,155  $55,476  $63,631 
             
 December 31, 2016 
 Commercial  Retail (1)   Total 
 (In thousands) 
Performing TDRs $10,560  $59,726   $70,286 
Non-performing TDRs(2)  3,565   4,071
(3) 
   7,636 
Total $14,125  $63,797   $77,922 

  December 31, 2017 
  Commercial  Retail (1)  Total 
  (In thousands) 
Performing TDRs $7,748  $52,367  $60,115 
Non-performing TDRs(2)  323   4,506
(3) 
  4,829 
Total $8,071  $56,873  $64,944 

(1)Retail loans include mortgage and installment portfolio segments.
(2)Included in non-performing loans table above.
(3)Also includes loans on non-accrual at the time of modification until six payments are received on a timely basis.

We allocated $7.0$6.3 million and $9.0$6.8 million of specific reserves to customers whose loan terms have been modified in troubled debt restructurings as of September 30, 2017March 31, 2018 and December 31, 2016,2017, respectively.

During the ninethree months ended September 30,March 31, 2018 and 2017, and 2016, the terms of certain loans were modified as troubled debt restructurings. The modification of the terms of such loans generally included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan.

Modifications involving a reduction of the stated interest rate of the loan have generally been for periods ranging from 9 months to 36 months but have extended to as much as 480 months in certain circumstances. Modifications involving an extension of the maturity date have generally been for periods ranging from 1 month to 60 months but have extended to as much as 230 months in certain circumstances.
 
2523

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Loans that have been classified as troubled debt restructurings during the three-month periods ended September 30March 31 follow(1):

 
Number of
Contracts
  
Pre-modification
Recorded
Balance
  
Post-modification
Recorded
Balance
  
Number of
Contracts
  
Pre-modification
Recorded
Balance
  
Post-modification
Recorded
Balance
 
 (Dollars in thousands) 
2018         
Commercial         
Income producing - real estate  1  $67  $67 
Land, land development & construction-real estate  -   -   - 
Commercial and industrial  3   434   434 
Mortgage            
1-4 family  3   228   211 
Resort lending  -   -   - 
Home equity - 1st lien  -   -   - 
Home equity - 2nd lien  -   -   - 
Installment            
Home equity - 1st lien  3   98   99 
Home equity - 2nd lien  1   61   61 
Boat lending  -   -   - 
Recreational vehicle lending  -   -   - 
Other  1   35   32 
Total  12  $923  $904 
 (Dollars in thousands)             
2017                     
Commercial                     
Income producing - real estate  -  $-  $-   -  $-  $- 
Land, land development & construction-real estate  -   -   -   -   -   - 
Commercial and industrial  -   -   -   3   133   133 
Mortgage                        
1-4 family  1   93   95   1   17   17 
Resort lending  -   -   -   1   189   189 
Home equity - 1st lien  -   -   -   -   -   - 
Home equity - 2nd lien  -   -   -   -   -   - 
Installment                        
Home equity - 1st lien  -   -   -   2   34   37 
Home equity - 2nd lien  2   51   50   2   45   46 
Boat lending  -   -   -   -   -   - 
Recreational vehicle lending  -   -   -   -   -   - 
Other  1   10   10   -   -   - 
Total  4  $154  $155   9  $418  $422 
            
2016            
Commercial            
Income producing - real estate  2  $180  $180 
Land, land development & construction-real estate  -   -   - 
Commercial and industrial  2   175   158 
Mortgage            
1-4 family  2   204   207 
Resort lending  -   -   - 
Home equity - 1st lien  -   -   - 
Home equity - 2nd lien  2   77   78 
Installment            
Home equity - 1st lien  2   82   85 
Home equity - 2nd lien  1   7   7 
Boat lending  -   -   - 
Recreational vehicle lending  -   -   - 
Other  1   34   34 
Total  12  $759  $749 

(1)There were no purchased mortgage loans classified as troubled debt restructurings during the three month periods ended September 30,March 31, 2018 and 2017, and 2016, respectively.

The troubled debt restructurings described above for 2018 decreased the allowance for loan losses by $0.03 million and resulted in zero charge offs while the troubled debt restructurings described above for 2017 increased the allowance for loan losses by $0.05 million and resulted in zero charge offs.
 
2624

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Loans that have been classified as troubled debt restructurings during the nine-month periods ended September 30 follow(1):
  
Number of
Contracts
  
Pre-modification
Recorded
Balance
  
Post-modification
Recorded
Balance
 
  (Dollars in thousands) 
2017         
Commercial         
Income producing - real estate  -  $-  $- 
Land, land development & construction-real estate  -   -   - 
Commercial and industrial  12   786   786 
Mortgage            
1-4 family  3   142   144 
Resort lending  1   189   189 
Home equity - 1st lien  -   -   - 
Home equity - 2nd lien  -   -   - 
Installment            
Home equity - 1st lien  2   34   37 
Home equity - 2nd lien  7   300   301 
Boat lending  -   -   - 
Recreational vehicle lending  -   -   - 
Other  1   10   10 
Total  26  $1,461  $1,467 
             
2016            
Commercial            
Income producing - real estate  4  $290  $290 
Land, land development & construction-real estate  -   -   - 
Commercial and industrial  6   1,933   1,916 
Mortgage            
1-4 family  5   396   470 
Resort lending  1   116   117 
Home equity - 1st lien  1   107   78 
Home equity - 2nd lien  2   77   78 
Installment            
Home equity - 1st lien  6   141   145 
Home equity - 2nd lien  5   133   136 
Boat lending  -   -   - 
Recreational vehicle lending  -   -   - 
Other  2   46   46 
Total  32  $3,239  $3,276 

(1)There were no purchased mortgage loans classified as troubled debt restructurings during the nine month periods ended September 30, 2017 and 2016, respectively.
The troubled debt restructurings described above for 2017 increased the allowance for loan losses by $0.02 million and resulted in zero charge offs during the three months ended September 30, 2017, and increased the allowance by $0.08 million and resulted in zero charge offs during the nine months ended September 30, 2017.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

The troubled debt restructurings described above for 2016 increased the allowance for loan losses by $0.34 million and resulted in charge offs of $0.02 million during the three months ended September 30, 2016, and increased the allowance by $0.69 million and resulted in charge offs of $0.02 million during the nine months ended September 30, 2016.

Six commercial and industrial loans with a recorded balance of $0.16 million that have been classified as troubled debt restructurings during the past twelve months subsequently defaulted during the three and nine month periods ended September 30, 2017.  These subsequent defaults resulted in an increase in the allowance of $0.02 million and $0.04 million during the three and nine month periods ended September 30, 2017, respectively and resulted in charge-offs of $0.05 million during both the three and nine month periods ended September 30, 2017.  There were no troubled debt restructurings that subsequently defaulted within twelve months following the modification during the three and nine months ended September 30, 2017 for any other loan class.

There were no troubled debt restructurings that subsequently defaulted within twelve months following the modification during the three and nine months ended September 30, 2016.March 31, 2018 and 2017.

A loan is considered to be in payment default generally once it is 90 days contractually past due under the modified terms.

In order to determine whether a borrower is experiencing financial difficulty, we perform an evaluation of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under our internal underwriting policy.

Credit Quality Indicators – As part of our on-going monitoring of the credit quality of our loan portfolios, we track certain credit quality indicators including (a) weighted-average risk grade of commercial loans, (b) the level of classified commercial loans, (c) credit scores of mortgage and installment loan borrowers, and (d) delinquency history and non-performing loans.

For commercial loans, we use a loan rating system that is similar to those employed by state and federal banking regulators. Loans are graded on a scale of 1 to 12. A description of the general characteristics of the ratings follows:

Rating 1 through 6: These loans are generally referred to as our “non-watch” commercial credits that include very high or exceptional credit fundamentals through acceptable credit fundamentals.

Rating 7 and 8: These loans are generally referred to as our “watch” commercial credits. These ratings include loans to borrowers that exhibit potential credit weakness or downward trends. If not checked or cured these trends could weaken our asset or credit position. While potentially weak, no loss of principal or interest is envisioned with these ratings.

Rating 9: These loans are generally referred to as our “substandard accruing” commercial credits. This rating includes loans to borrowers that exhibit a well-defined weakness where payment default is probable and loss is possible if deficiencies are not corrected. Generally, loans with this rating are considered collectible as to both principal and interest primarily due to collateral coverage.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Rating 10 and 11: These loans are generally referred to as our “substandard‘‘substandard - non-accrual”non-accrual’’ and “doubtful”‘‘doubtful’’ commercial credits, respectively.credits. Our doubtful rating includes a sub classification for a loss rate other than 50% (which is the standard doubtful loss rate).  These ratings include loans to borrowers with weaknesses that make collection of debt in full, on the basis of current facts, conditions and values at best questionable and at worst improbable. All of these loans are placed in non-accrual.

Rating 12: These loans are generally referred to as our “loss” commercial credits. This rating includes loans to borrowers that are deemed incapable of repayment and are charged-off.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

The following table summarizes loan ratings by loan class for our commercial loan segment:
  Commercial 
  
Non-watch
1-6
  
Watch
7-8
  
Substandard
Accrual
9
  
Non-
Accrual
10-11
  
Total
 
  (In thousands) 
March 31, 2018               
Income producing - real estate $303,189  $1,225  $295  $-  $304,709 
Land, land development and construction - real estate  48,916   2,466   -   -   51,382 
Commercial and industrial  466,289   27,389   9,478   439   503,595 
Total $818,394  $31,080  $9,773  $439  $859,686 
Accrued interest included in total $2,122  $103  $44  $-  $2,269 
                     
December 31, 2017                    
Income producing - real estate $288,869  $1,293  $304  $30  $290,496 
Land, land development and construction - real estate  70,122   60   -   9   70,191 
Commercial and industrial  463,570   28,351   2,345   607   494,873 
Total $822,561  $29,704  $2,649  $646  $855,560 
Accrued interest included in total $2,198  $94  $8  $-  $2,300 

  Commercial 
  
Non-watch
1-6
  
Watch
7-8
  
Substandard
Accrual
9
  
Non-
Accrual
10-11
  Total 
        (In thousands)       
September 30, 2017               
Income producing - real estate $268,781  $3,037  $312  $72  $272,202 
Land, land development and construction - real estate  67,730   63   -   10   67,803 
Commercial and industrial  474,022   22,217   2,380   706   499,325 
Total $810,533  $25,317  $2,692  $788  $839,330 
Accrued interest included in total $1,991  $80  $9  $-  $2,080 
                     
December 31, 2016                    
Income producing - real estate $282,886  $3,787  $337  $628  $287,638 
Land, land development andconstruction - real estate  51,603   67   -   105   51,775 
Commercial and industrial  449,365   9,788   2,998   4,431   466,582 
Total $783,854  $13,642  $3,335  $5,164  $805,995 
Accrued interest included in total $1,915  $52  $11  $-  $1,978 
For each of our mortgage and installment segment classes, we generally monitor credit quality based on the credit scores of the borrowers. These credit scores are generally updated semi-annually.
 
2926

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

The following tables summarize credit scores by loan class for our mortgage and installment loan segments:

  Mortgage (1)   Mortgage (1) 
  1-4 Family  
Resort
Lending
  
Home
Equity
1st Lien
  
Home
Equity
2nd Lien
  
Purchased
Loans
  Total   1-4 Family  
Resort
Lending
  
Home
Equity
1st Lien
  
Home
Equity
2nd Lien
  
Purchased
Loans
      Total   
  (In thousands)   (In thousands) 
September 30, 2017                   
March 31, 2018                   
800 and above  $62,145  $11,336  $8,491  $8,896  $7,790  $98,658   $68,918  $9,759  $6,990  $7,107  $7,862  $100,636 
750-799   227,676   33,287   15,619   21,092   18,559   316,233    279,211   35,228   17,235   23,504   17,462   372,640 
700-749   130,480   25,629   6,583   13,819   7,978   184,489    154,631   21,334   8,177   16,633   7,891   208,666 
650-699   77,357   12,441   3,304   7,970   429   101,501    91,118   11,740   2,970   7,336   423   113,587 
600-649   26,947   4,648   1,090   2,439   -   35,124    25,015   2,963   1,226   2,609   -   31,813 
550-599   15,547   2,777   365   1,507   -   20,196    15,341   2,486   418   1,470   -   19,715 
500-549   8,766   1,404   540   1,319   -   12,029    8,755   749   480   1,102   -   11,086 
Under 500   3,692   89   253   169   -   4,203    2,905   266   180   377   -   3,728 
Unknown   9,373   1,668   299   479   120   11,939    26,847   2,904   149   349   106   30,355 
Total  $561,983  $93,279  $36,544  $57,690  $34,876  $784,372   $672,741  $87,429  $37,825  $60,487  $33,744  $892,226 
Accrued interest included in total  $2,134  $374  $165  $260  $93  $3,026   $2,400  $370  $165  $283  $98  $3,316 
                                                  
December 31, 2016                         
December 31, 2017                         
800 and above  $36,534  $10,484  $6,048  $8,392  $8,462  $69,920   $70,540  $11,625  $6,169  $7,842  $7,983  $104,159 
750-799   102,382   41,999   10,006   20,113   20,984   195,484    265,907   36,015   16,561   24,126   17,651   360,260 
700-749   69,337   24,727   5,706   12,360   9,115   121,245    146,302   22,099   7,317   15,012   7,937   198,667 
650-699   50,621   13,798   4,106   8,167   437   77,129    83,695   12,145   2,793   7,420   426   106,479 
600-649   25,270   5,769   1,674   3,067   -   35,780    25,087   3,025   1,189   2,512   -   31,813 
550-599   13,747   3,030   455   1,699   -   18,931    15,136   2,710   518   1,118   -   19,482 
500-549   9,215   1,438   486   981   -   12,120    9,548   1,009   397   1,156   -   12,110 
Under 500   5,145   92   255   279   -   5,771    2,549   269   260   385   -   3,463 
Unknown   2,290   1,711   280   179   139   4,599    14,358   1,659   157   87   114   16,375 
Total  $314,541  $103,048  $29,016  $55,237  $39,137  $540,979   $633,122  $90,556  $35,361  $59,658  $34,111  $852,808 
Accrued interest included in total  $1,466  $450  $111  $226  $111  $2,364   $2,361  $371  $157  $294  $95  $3,278 

(1)Credit scores have been updated within the last twelve months.
 
3027

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

  Installment(1)   Installment(1) 
  
Home
Equity
1st Lien
  
Home
Equity
2nd Lien
  Boat Lending  
Recreational
Vehicle
Lending
  Other  Total   
Home
Equity
1st Lien
  
Home
Equity
2nd Lien
  Boat Lending  
Recreational
Vehicle
Lending
  Other  Total 
  (In thousands)   (In thousands)    
September 30, 2017                   
March 31, 2018                   
800 and above  $1,085  $869  $26,168  $26,312  $10,655  $65,089   $829  $636  $17,303  $17,684  $5,808  $42,260 
750-799   1,938   2,721   67,402   48,183   26,546   146,790    1,739   1,731   75,796   56,527   28,221   164,014 
700-749   1,601   2,236   25,945   14,261   16,433   60,476    1,713   1,900   30,043   18,801   21,211   73,668 
650-699   2,193   1,864   9,164   3,627   8,990   25,838    1,679   1,963   8,556   4,178   9,247   25,623 
600-649   1,429   1,429   1,730   838   2,334   7,760    1,500   1,231   2,006   907   2,376   8,020 
550-599   1,252   919   468   244   894   3,777    862   1,137   577   308   806   3,690 
500-549   616   398   243   125   434   1,816    444   164   243   107   440   1,398 
Under 500   92   56   64   11   130   353    40   76   32   5   142   295 
Unknown   17   19   219   167   7,040   7,462    15   30   57   40   6,875   7,017 
Total  $10,223  $10,511  $131,403  $93,768  $73,456  $319,361   $8,821  $8,868  $134,613  $98,557  $75,126  $325,985 
Accrued interest included in total  $42  $44  $322  $236  $219  $863   $32  $38  $331  $248  $228  $877 
                                                  
December 31, 2016                         
December 31, 2017                         
800 and above  $1,354  $1,626  $21,422  $23,034  $8,911  $56,347   $815  $825  $15,531  $16,754  $7,060  $40,985 
750-799   2,478   3,334   50,508   35,827   21,918   114,065    1,912   1,952   73,251   52,610   28,422   158,147 
700-749   1,920   2,686   20,045   11,049   13,183   48,883    1,825   2,142   28,922   17,993   20,059   70,941 
650-699   2,852   2,541   7,559   3,205   8,913   25,070    1,840   2,036   9,179   4,270   9,258   26,583 
600-649   1,691   1,775   1,846   821   2,269   8,402    1,567   1,065   2,052   754   2,402   7,840 
550-599   1,231   1,063   882   280   833   4,289    950   1,028   640   305   871   3,794 
500-549   981   692   440   189   511   2,813    499   303   281   83   475   1,641 
Under 500   114   220   73   16   211   634    32   88   57   6   194   377 
Unknown   29   21   150   114   5,570   5,884    15   32   59   35   6,501   6,642 
Total  $12,650  $13,958  $102,925  $74,535  $62,319  $266,387   $9,455  $9,471  $129,972  $92,810  $75,242  $316,950 
Accrued interest included in total  $54  $59  $264  $203  $191  $771   $39  $43  $346  $254  $241  $923 
 
(1)Credit scores have been updated within the last twelve months.

Foreclosed residential real estate properties included in other real estate and repossessed assets on our Condensed Consolidated Statements of Financial Condition totaled $1.7$1.5 million and $1.9$1.6 million at September 30, 2017March 31, 2018 and December 31, 2016,2017, respectively.  Retail mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process according to local requirements totaled $1.2$0.4 million and $1.0$0.8 million at September 30, 2017March 31, 2018 and December 31, 2016,2017, respectively.

In March 2018, we sold $16.5 million of single-family residential fixed and adjustable rate mortgage loans servicing retained to another financial institution and recognized a gain on sale of $0.05 million.  These mortgage loans were all on properties located in Ohio, had a weighted average interest rate of 3.59% and were sold primarily for asset/liability management purposes.
 
3128

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

5.    Shareholders’ Equity and Earnings Per Common Share

On January 23, 2017,22, 2018, our Board of Directors authorized a share repurchase plan (the “Repurchase Plan”) to buy back up to 5% of our outstanding common stock through December 31, 2017.2018.  We expect to accomplish the repurchases through open market transactions, though we could affect repurchases through other means, such as privately negotiated transactions.  The timing and amount of any share repurchases will depend on a variety of factors, including, among others, securities law restrictions, the trading price of our common stock, regulatory requirements, potential alternative uses for capital, and our financial performance. The Repurchase Plan does not obligate us to acquire any particular amount of common stock, and it may be modified or suspended at any time at our discretion. We expect to fund any repurchases from cash on hand.  We did not repurchase any shares of common stock during the ninethree months ended September 30, 2017.March 31, 2018.

A reconciliation of basic and diluted net income per common share follows:

 
Three Months Ended
September 30,
  
Nine Months Ended
September 30,
  
Three Months Ended
March 31,
 
 2017  2016  2017  2016  2018  2017 
 (In thousands, except per share amounts)  
(In thousands, except
per share data)
 
Net income $6,859  $6,373  $18,764  $16,911  $9,161  $5,974 
                        
Weighted average shares outstanding (1)  21,334   21,232   21,325   21,421   21,365   21,308 
Effect of stock options  138   149   144   150   135   152 
Stock units for deferred compensation plan for non-employee directors  121   116   120   115   125   119 
Performance share units  59   52   57   42   49   60 
Restricted stock units  -   -   -   46 
Weighted average shares outstanding for calculation of diluted earnings per share  21,652   21,549   21,646   21,774   21,674   21,639 
                        
Net income per common share                        
Basic (1) $0.32  $0.30  $0.88  $0.79  $0.43  $0.28 
Diluted $0.32  $0.30  $0.87  $0.78  $0.42  $0.28 

(1)Basic net income per common share includes weighted average common shares outstanding during the period and participating share awards.
 
Weighted average stock options outstanding that were not considered in computing diluted net income per common share because they were anti-dilutive were zero for both the three and nine month periods ended September 30,March 31, 2018 and 2017, and totaled 0.03 million for both the three and nine month periods ended September 30, 2016.respectively.
 
6.
Derivative Financial Instruments
6.Derivative Financial Instruments
 
We are required to record derivatives on our Condensed Consolidated Statements of Financial Condition as assets and liabilities measured at their fair value.  The accounting for increases and decreases in the value of derivatives depends upon the use of derivatives and whether the derivatives qualify for hedge accounting.
 
3229

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
 
Our derivative financial instruments according to the type of hedge in which they are designated follows:
 
 September 30, 2017  March 31, 2018 
 
Notional
Amount
  
Average
Maturity
(years)
  
Fair
Value
  
Notional
Amount
  
Average
Maturity
(years)
  
Fair
Value
 
 (Dollars in thousands)  (Dollars in thousands) 
         
Cash flow hedge - pay-fixed interest rate swap agreement $15,000   3.9  $105 
Cash flow hedge designation         
Pay-fixed interest rate swap agreements $15,000   3.4  $426 
Interest rate cap agreements  45,000   3.3   1,474 
             $60,000   3.3  $1,900 
No hedge designation                        
Rate-lock mortgage loan commitments $36,580   0.1  $769  $42,159   0.1  $958 
Mandatory commitments to sell mortgage loans  74,750   0.1   26   61,743   0.1   (123)
Pay-fixed interest rate swap agreements  52,586   7.1   52 
Pay-fixed interest rate swap agreements - commercial  80,449   6.2   1,348 
Pay-variable interest rate swap agreements - commercial  80,449   6.2   (1,348)
Pay-variable interest rate swap agreements  52,586   7.1   (52)  10,000   0.4   - 
Purchased options  3,119   3.8   277   3,119   3.2   229 
Written options  3,119   3.8   (277)  3,119   3.2   (229)
Total $222,740   3.5  $795  $281,038   3.8  $835 

 December 31, 2016  December 31, 2017 
 
Notional
Amount
  
Average
Maturity
(years)
  
Fair
Value
  
Notional
Amount
  
Average
Maturity
(years)
  
Fair
Value
 
 (Dollars in thousands) 
Cash flow hedge designation         
Pay-fixed interest rate swap agreements $15,000   3.7  $245 
Interest rate cap agreements  45,000   3.5   976 
 (Dollars in thousands)  $60,000   3.6  $1,221 
No hedge designation                     
Rate-lock mortgage loan commitments $26,658   0.1  $646  $25,032   0.1  $530 
Mandatory commitments to sell mortgage loans  61,954   0.1   630   56,127   0.1   37 
Pay-fixed interest rate swap agreements  46,121   8.6   249 
Pay-variable interest rate swap agreements  46,121   8.6   (249)
Pay-fixed interest rate swap agreements - commercial  75,990   6.2   292 
Pay-variable interest rate swap agreements - commercial  75,990   6.2   (292)
Purchased options  3,119   4.5   238   3,119   3.5   322 
Written options  3,119   4.5   (238)  3,119   3.5   (322)
Total $187,092   4.4  $1,276  $239,377   4.1  $567 
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

We use variable-rate and short-term fixed-rate (less than 12 months) debt obligations to fund a portion of our balance sheet, which exposes us to variability in interest rates. To meet our asset/liability management objectives, we may periodically enter into derivative financial instruments to mitigate exposure to fluctuations in cash flows resulting from changes in interest rates (“Cash Flow Hedges”).  The Cash Flow Hedge is aHedges included certain pay-fixed interest-rate swap that convertsinterest rate swaps and interest rate cap agreements.  Pay-fixed interest rate swaps convert the variable-rate cash flows on debt obligations to fixed-rates.Under interest-rate cap agreements, we will receive cash if interest rates rise above a predetermined level. As a result, we effectively have variable-rate debt with an established maximum rate. We pay an upfront premium on interest rate caps which is recognized in earnings in the same period in which the hedged item affects earnings.  Unrecognized premiums from interest rate caps aggregated to $0.9 million at both March 31, 2018 and December 31, 2017, respectively.

We record the fair value of Cash Flow Hedges in accrued income and other assets and accrued expenses and other liabilities on our Condensed Consolidated Statements of Financial Condition.  On an ongoing basis, we adjust our Condensed Consolidated Statements of Financial Condition to reflect the then current fair value of Cash Flow Hedges.  The related gains or losses are reported in other comprehensive income or loss and are subsequently reclassified into earnings, as a yield adjustment in the same period in which the related interest on the hedged items (variable-rate debt obligations) affect earnings.  It is anticipated that approximately $0.03$0.29 million, of unrealized lossesgains on Cash Flow Hedges at September 30, 2017March 31, 2018 will be reclassified to earnings over the next twelve months.  To the extent that the Cash Flow Hedges are not effective, the ineffective portion of the Cash Flow Hedges is immediately recognized in interest expense.  The maximum term of the Cash Flow Hedge at September 30, 2017March 31, 2018 is 3.93.7 years.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Certain financial derivative instruments have not been designated as hedges. The fair value of these derivative financial instruments has been recorded on our Condensed Consolidated Statements of Financial Condition and is adjusted on an ongoing basis to reflect their then current fair value. The changes in fair value of derivative financial instruments not designated as hedges are recognized in our Condensed Consolidated Statements of Operations.

In the ordinary course of business, we enter into rate-lock mortgage loan commitments with customers (“Rate-Lock Commitments”).  These commitments expose us to interest rate risk.  We also enter into mandatory commitments to sell mortgage loans (“Mandatory Commitments”) to reduce the impact of price fluctuations of mortgage loans held for sale and Rate-Lock Commitments.  Mandatory Commitments help protect our loan sale profit margin from fluctuations in interest rates. The changes in the fair value of Rate-Lock Commitments and Mandatory Commitments are recognized currently as part of net gains on mortgage loans in our Condensed Consolidated Statements of Operations.  We obtain market prices on Mandatory Commitments and Rate-Lock Commitments.  Net gains on mortgage loans, as well as net income may be more volatile as a result of these derivative instruments, which are not designated as hedges.

We currently offer to our deposit customers an equity linked time deposit product (“Altitude CD”).  The Altitude CD is a time deposit that provides the customer a guaranteed return of principal at maturity plus a potential equity return (a written option), while we receive a like stream of funds based on the equity return (a purchased option).  The written and purchased options will generally move in opposite directions resulting in little or no net impact on our Condensed Consolidated Statements of Operations.  All of the written and purchased options in the table above relate to this Altitude CD product.

We have a program that allows commercial loan customers to lock in a fixed rate for a longer period of time than we would normally offer for interest rate risk reasons.  We will enter into a variable rate commercial loan and an interest rate swap agreement with a customer and then enter into an offsetting interest rate swap agreement with an unrelated party.  The interest rate swap agreement fair values will generally move in opposite directions resulting in little or no net impact on our Condensed Consolidated Statements of Operations.  All of the interest rate swap agreements noted as commercial in the table above with no hedge designation relate to this program.

We have also entered into a pay-variable interest rate swap agreement unrelated to the commercial loan program noted above.  While we have not designated this swap agreement as an accounting hedge the use of this hedge has the expectation to turn certain short-term fixed rate debt into short-term variable rate debt.  The change in the swap agreement fair value will be recorded in earnings in our Condensed Consolidated Statement of Operations.
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

The following tables illustrate the impact that the derivative financial instruments discussed above have on individual line items in the Condensed Consolidated Statements of Financial Condition for the periods presented:

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Fair Values of Derivative Instruments
Asset DerivativesLiability Derivatives
September 30,
2017
December 31,
2016
September 30,
2017
December 31,
2016
Asset Derivatives Liability Derivatives 
March 31,
2018
 
December 31,
2017
 
March 31,
2018
 
December 31,
2017
 
Balance
 Sheet
 Location
 
Fair
Value
 
 Balance
 Sheet
 Location
 
Fair
Value
 
 Balance
 Sheet
 Location
 
Fair
Value
 
 Balance
 Sheet
 Location
 
Fair
Value
 
 Balance
 Sheet
 Location
  
Fair
Value
 
 Balance
 Sheet
 Location
  
Fair
Value
 
Balance
 Sheet
 Location
  
Fair
Value
 
 Balance
 Sheet
 Location
  
Fair
Value
 (In thousands) 
(In thousands)                 
Derivatives designated as hedging instruments                            
Pay-fixed interest rate swap agreementsOther assets $105 Other assets $- Other  liabilities $- Other liabilities $- Other assets $426 Other assets $245 Other liabilities $- Other liabilities $- 
Interest rate cap agreementsOther assets  1,474 Other assets  976 Other liabilities  - Other liabilities  - 
   1,900    1,221    -    - 
Derivatives not designated as hedging instruments                                        
Rate-lock mortgage loan commitmentsOther assets  769 Other assets  646 Other liabilities  - Other liabilities  - Other assets  958 Other assets  530 Other liabilities  - Other liabilities  - 
Mandatory commitments to sell mortgage loansOther assets  26 Other assets  630 Other liabilities  - Other liabilities  - Other assets  - Other assets  37 Other liabilities  123 Other liabilities  - 
Pay-fixed interest rate swap agreementsOther assets  424 Other assets  493 Other liabilities  372 Other liabilities  244 
Pay-fixed interest rate swap agreements - commercialOther assets  1,526 Other assets  631 Other liabilities  178 Other liabilities  339 
Pay-variable interest rate swap agreements - commercialOther assets  178 Other assets  339 Other liabilities  1,526 Other liabilities  631 
Pay-variable interest rate swap agreementsOther assets  372 Other assets  244 Other liabilities  424 Other liabilities  493 Other assets  - Other assets  - Other liabilities  - Other liabilities  - 
Purchased optionsOther assets  277 Other assets  238 Other liabilities  - Other liabilities  - Other assets  229 Other assets  322 Other liabilities  - Other liabilities  - 
Written optionsOther assets  - Other  assets  - Other liabilities  277 Other liabilities  238 Other assets  - Other assets  - Other liabilities  229 Other liabilities  322 
Total   1,868    2,251    1,073    975 
   2,891    1,859    2,056    1,292 
Total derivatives  $1,973   $2,251   $1,073   $975   $4,791   $3,080   $2,056   $1,292 
 
3532

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

The effect of derivative financial instruments on the Condensed Consolidated Statements of Operations follows:
Three Month Periods Ended September 30, 
 
 
 
 
 
 
 
 
 
 
Gain
Recognized in
Other
Comprehensive
Income
(Effective Portion)
 
 Location of
 Gain (Loss)
 Reclassified
 from
 Accumulated
 Other
 Comprehensive
 Loss into
 Income
 (Effective
 
Loss
Reclassified from
Accumulated Other
Comprehensive
Loss into Income
(Effective Portion)
 
 
 
 
 
 
 
 
 Location of
 Gain (Loss)
 Recognized
Gain (Loss)
Recognized
in Income (1)
 
 2017 2016  Portion) 2017 2016  in Income (1)2017 2016 
 (In thousands) 
 Cash Flow Hedges               
Pay-fixed interest rate swap agreements $95  $- Interest expense  $(5) $-   $5  $- 
Total $95  $-    $(5) $-   $5  $- 
                            
No hedge designation                        
Rate-lock mortgage loan commitments                  Net gains on on mortage loans $(313) $264 
Mandatory commitments to sell mortgage loans                  Net gains on on mortage loans  2   94 
Pay-fixed interest rate swap agreements                  Interest income  52   196 
Pay-variable interest rate swap agreements                  Interest income  (52)  (196)
 Purchased options                  Interest expense  5   13 
Written options                  Interest expense  (5)  (13)
Total                    $(311) $358 
(1) For cash flow hedges, this location and amount refers to the ineffective portion.

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
Nine Month Periods Ended September 30, 
 
 
 
 
 
 
 
 
 
 
 
Gain
Recognized in
Other
Comprehensive
Income
(Effective Portion)
 
 Location of
 Gain (Loss)
 Reclassified
 from
 Accumulated
 Other
 Comprehensive
 Loss into
 Income
 (Effective
 
Loss
Reclassified from
Accumulated Other
Comprehensive
Loss into Income
(Effective Portion)
 
 
 
 
 
 
 
 
 Location of
 Gain (Loss)
 Recognized
 in Income (1)
 
Gain (Loss)
Recognized
in Income (1)
 
  2017  2016  Portion) 2017  2016  2017  2016 
  (In thousands) 
 Cash Flow Hedges                    
Pay-fixed interest rate swap agreements $95  $-  Interest expense $(5) $-   $5  $- 
 Total $95  $-   $(5) $-   $5  $- 
                           
No hedge designation                       
Rate-lock mortgage loan commitments                 Net gains on on mortage loans $123  $613 
Mandatory commitments to sell mortgage loans                 Net gains on on mortage loans  (604)  (352)
Pay-fixed interest rate swap agreements                 Interest income  (197)  (1,512)
Pay-variable interest rate swap agreements                 Interest income  197   1,512 
Purchased options                 Interest expense  39   94 
Written options                 Interest expense  (39)  (94)
Total                                 $(481) $261 

(1) For cash flow hedges, this location and amount refers to the ineffective portion.
Three Month Periods Ended March 31, 
  
Gain
Recognized in
Other
Comprehensive
Income (Loss)
(Effective Portion)
 
 Location of
 Gain (Loss)
 Reclassified
 from
 Accumulated
 Other
 Comprehensive
 Loss into
 Income
 (Effective
 
Gain (Loss)
Reclassified from
Accumulated Other
Comprehensive
Loss into Income
(Effective Portion)
 
 Location of
 Gain (Loss)
 Recognized
 
Gain (Loss)
Recognized
in Income (1)
 
  2018  2017  Portion) 2018  2017  in Income (1) 2018  2017 
  (In thousands) 
Cash Flow Hedges                    
Interest rate cap agreements $513  $- Interest expense $7  $- Interest expense $-  $- 
Pay-fixed interest rate swap agreements  171   - Interest expense  (1)  - Interest expense  12   - 
Total $684  $-   $6  $-   $12  $- 
                        
No hedge designation                       
Rate-lock mortgage loan commitments                 Net gains on on mortage loans $428  $371 
Mandatory commitments to sell mortgage loans              Net gains on on mortage loans  (160)  (796)
Pay-fixed interest rate swap agreements - commercial                 Interest income  1,056   110 
Pay-variable interest rate swap agreements - commercial                 Interest income  (1,056)  (110)
Pay-variable interest rate  swap agreements                 Interest expense  -   - 
Purchased options                 Interest expense  (93)  69 
Written options                 Interest expense  93   (69)
Total                        $268  $(425)
 
7.(1)
Intangible Assets
For cash flow hedges, this location and amount refers to the ineffective portion.

The following table summarizes intangible assets, net of amortization:
 September 30, 2017 December 31, 2016 
 
 
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
 (In thousands) 
         
Amortized intangible assets - core deposits $6,118  $4,445  $6,118  $4,186 
 
3733

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

7.  Intangible Assets

The following table summarizes intangible assets, net of amortization:

  March 31, 2018  December 31, 2017 
  
Gross
Carrying
Amount
  
Accumulated
Amortization
  
Gross
Carrying
Amount
  
Accumulated
Amortization
 
  (In thousands) 
             
Amortized intangible assets - core deposits $6,118  $4,618  $6,118  $4,532 


Amortization of other intangibles has been estimated through 2022 in the following table.
 (In thousands)  (In thousands) 
      
Three months ending December 31, 2017 $87 
2018  346 
Nine months ending December 31, 2018 $260 
2019  346   346 
2020  346   346 
2021  346   346 
2022  202   202 
Total $1,673  $1,500 

8.
Share Based Compensation
8.  Share Based Compensation

We maintain share based payment plans that include a non-employee director stock purchase plan and a long-term incentive plan that permits the issuance of share based compensation, including stock options and non-vested share awards. The long-term incentive plan, which is shareholder approved, permits the grant of additional share based awards for up to 0.5 million shares of common stock as of September 30, 2017.March 31, 2018.  The non-employee director stock purchase plan permits the issuance of additional share based payments for up to 0.2 million shares of common stock as of September 30, 2017.March 31, 2018. Share based awards and payments are measured at fair value at the date of grant and are expensed over the requisite service period. Common shares issued upon exercise of stock options come from currently authorized but unissued shares.

During the three month periods ended March 31, 20172018 and 2016,2017, pursuant to our long-term incentive plan, we granted 0.050.04 million and 0.070.05 million shares of restricted stock, respectively and 0.02 million and 0.030.02 million performance stock units (“PSU”), respectively to certain officers.  TheExcept for 0.002 million shares of restricted stock issued in 2018 that vest ratably over three years, the shares of restricted stock and PSUs cliff vest after a period of three years.  The performance feature of the PSUs is based on a comparison of our total shareholder return over the three year period starting on the grant date to the total shareholder return over that period for a banking index of our peers. No long term incentive grants were made during the second or third quarters of 2017 or 2016.

Our directors may elect to receive a portion of their quarterly cash retainer fees in the form of common stock (either on a current basis or on a deferred basis pursuant to the non-employee director stock purchase plan referenced above). Shares equal in value to that portion of each director’s fees that he or she has elected to receive in stock are issued each quarter and vest immediately.  We issued 0.0060.002 million shares during each ninethree month period ended September 30,March 31, of 20172018 and 20162017 and expensed their value during those same periods.

Total compensation expense recognized for grants pursuant to our long-term incentive plan was $0.4 million and $1.2 million during the three and nine month periods ended September 30, 2017, respectively, and was $0.3 million and $1.1 million during the same periods in 2016, respectively.  The corresponding tax benefit relating to this expense was $0.1 million and $0.4 million for the three and nine month periods ended September 30, 2017, respectively and $0.1 million and $0.4 million for the same periods in 2016. Total expense recognized for non-employee director share based payments was $0.05 million and $0.12 million during the three and nine month periods ended September 30, 2017, respectively, and was $0.03 million and $0.09 million during the same periods in 2016, respectively.  The corresponding tax benefit relating to this expense was $0.02 million and $0.04 million for the three and nine month periods ended September 30, 2017, respectively and $0.01 million and $0.03 million during the same periods in 2016.
 
3834

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Total compensation expense recognized for grants pursuant to our long-term incentive plan was $0.4 million during each three month period ended March 31, 2018 and 2017.  The corresponding tax benefit relating to this expense was $0.1 million for each period. Total expense recognized for non-employee director share based payments was $0.05 million and $0.04 million during the three months ended March 31, 2018 and 2017, respectively. The corresponding tax benefit relating to this expense was $0.01 million for each period.

At September 30, 2017,March 31, 2018, the total expected compensation cost related to non-vested restricted stock and PSUs not yet recognized was $2.3$3.0 million.  The weighted-average period over which this amount will be recognized is 2.22.3 years.

A summary of outstanding stock option grants and related transactions follows:

 
Number of
Shares
  
Average
Exercise
Price
  
Weighted-
Average
Remaining
Contractual
Term (Years)
  
Aggregated
Intrinsic
Value
  
Number of
Shares
  
Average
Exercise
Price
  
Weighted-
Average
Remaining
Contractual
Term (Years)
  
Aggregated
Intrinsic
Value
 
          (In thousands)           (In thousands) 
Outstanding at January 1, 2017  211,018  $5.05       
Outstanding at January 1, 2018  176,055  $5.24       
Granted  -             -           
Exercised  (28,963)  4.03         (3,800)  3.39       
Forfeited  -             -           
Expired  -             -           
Outstanding at September 30, 2017  182,055  $5.21   4.4  $3,175 
Outstanding at March 31, 2018  172,255  $5.28   3.8  $3,035 
                                
Vested and expected to vest at September 30, 2017  182,055  $5.21   4.4  $3,175 
Exercisable at September 30, 2017  182,055  $5.21   4.4  $3,175 
Vested and expected to vest at March 31, 2018  172,255  $5.28   3.8  $3,035 
Exercisable at March 31, 2018  172,255  $5.28   3.8  $3,035 

A summary of outstanding non-vested restricted stock and PSUs and related transactions follows:

 
Number
of Shares
  
Weighted-
Average
Grant Date
Fair Value
  
Number
of Shares
  
Weighted-
Average
Grant Date
Fair Value
 
Outstanding at January 1, 2017  296,422  $14.52 
Outstanding at January 1, 2018  290,527  $15.88 
Granted  68,473   21.07   64,406   23.58 
Vested  (63,799)  14.91   (95,036)  13.14 
Forfeited  (8,510)  15.59   (6,028)  17.70 
Outstanding at September 30, 2017  292,586  $15.88 
Outstanding at March 31, 2018  253,869  $18.82 
 
Certain information regarding options exercised during the periods follows:

 
Three Months Ended
September 30,
  
Nine Months Ended
September 30,
  
Three Months Ended
March 31,
 
 2017  2016  2017  2016  2018  2017 
 (In thousands)  (In thousands) 
Intrinsic value $39  $9  $513  $186  $78  $279 
Cash proceeds received $18  $5  $117  $64  $13  $66 
Tax benefit realized $14  $3  $180  $65  $16  $98 
 
3935

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

9.
Income Tax
9.  Income Tax

Income tax expense was $3.2$2.0 million and $3.0$2.6 million during the three month periodsmonths ended September 30,March 31, 2018 and 2017, respectively.  On December 22, 2017, "H.R. 1" (also known as the "Tax Cuts and 2016, respectivelyJobs Act") was signed into law.  H.R. 1, among other things, reduced the federal corporate income tax rate to 21% effective January 1, 2018 from 35% during 2017.

Our actual federal income tax expense is different than the amount computed by applying our statutory income tax rate to our income before income tax primarily due to tax-exempt interest income and $8.4tax-exempt income from the increase in the cash surrender value on life insurance.  In addition, the first quarters of 2018 and 2017, include reductions of $0.2 million and $7.5$0.1 million, duringrespectively, of income tax expense related to impact of the nine months ended September 30, 2017excess value of stock awards that vested and 2016, respectively.stock options that were exercised as compared to the initial fair values that were expensed.

We assess whether a valuation allowance should be established against our deferred tax assets based on the consideration of all available evidence using a “more likely than not” standard.  The ultimate realization of this asset is primarily based on generating future income.  We concluded at both September 30,March 31, 2018 and 2017, and 2016, that the realization of substantially all of our deferred tax assets continues to be more likely than not.

We had maintained a valuation allowance against our deferred tax assets of approximately $1.1 million at December 31, 2016. This valuation allowance on our deferred tax assets related to state income taxes at Mepco.  In this instance, we determined that the future realization of these particular deferred tax assets was not more likely than not.  That conclusion was based on the pending sale of Mepco’s payment plan business.  After accounting for the May 2017 sale of our payment plan business, all that remained of these deferred tax assets were loss carryforwards that we wrote off against the related valuation allowance during the second quarter of 2017 as we will no longer be doing business in those states.

At both September 30, 2017March 31, 2018 and December 31, 2016,2017, we had approximately $0.8$0.7 million, of gross unrecognized tax benefits.  We do not expect the total amount of unrecognized tax benefits to significantly increase or decrease during the balance of 2017.2018.

10.
Regulatory Matters
10.  Regulatory Matters

Capital guidelines adopted by federal and state regulatory agencies and restrictions imposed by law limit the amount of cash dividends our Bank can pay to us. Under these guidelines, the amount of dividends that may be paid in any calendar year is limited to the Bank’s current year net profits, combined with the retained net profits of the preceding two years. Further, the Bank cannot pay a dividend at any time that it has negative undivided profits.  As of September 30, 2017,March 31, 2018, the Bank had positive undivided profits of $13.0$27.1 million.  It is not our intent to have dividends paid in amounts that would reduce the capital of our Bank to levels below those which we consider prudent and in accordance with guidelines of regulatory authorities.

We are also subject to various regulatory capital requirements. The prompt corrective action regulations establish quantitative measures to ensure capital adequacy and require minimum amounts and ratios of total, Tier 1, and common equity Tier 1 capital to risk-weighted assets and Tier 1 capital to average assets. Failure to meet minimum capital requirements can result in certain mandatory, and possibly discretionary, actions by regulators that could have a material effect on our interim condensed consolidated financial statements. Under capital adequacy guidelines, we must meet specific capital requirements that involve quantitative measures as well as qualitative judgments by the regulators. The most recent regulatory filings as of September 30, 2017March 31, 2018 and December 31, 2016,2017, categorized our Bank as well capitalized. Management is not aware of any conditions or events that would have changed the most recent Federal Deposit Insurance Corporation (“FDIC”) categorization.
 
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

On July 2, 2013, the Federal Reserve approved a final rule that establishes an integrated regulatory capital framework (the “New Capital Rules”). The rule implements in the United States the Basel III regulatory capital reforms from the Basel Committee on Banking Supervision and certain changes required by the Dodd-Frank Act.  In general, under the New Capital Rules, minimum requirements have increased for both the quantity and quality of capital held by banking organizations. Consistent with the international Basel framework, the New Capital Rules include a new minimum ratio of common equity Tier 1 capital to risk-weighted assets of 4.5% and a common equity Tier 1 capital conservation buffer of 2.5% of risk-weighted assets that applies to all supervised financial institutions.  The capital conservation buffer began to phase in on January 1, 2016 with 1.25%1.875% and 0.625%1.25% added to the minimum ratio for adequately capitalized institutions for 20172018 and 2016,2017, respectively and 0.625% will be added each subsequent year until fully phased in during 2019.  This capital conservation buffer is not reflected in the table that follows.  To avoid limits on capital distributions and certain discretionary bonus payments we must meet the minimum ratio for adequately capitalized institutions plus the phased in buffer.  The rule also raises the minimum ratio of Tier 1 capital to risk-weighted assets from 4% to 6% and includes a minimum leverage ratio of 4% for all banking organizations.  As to the quality of capital, the New Capital Rules emphasize common equity Tier 1 capital, the most loss-absorbing form of capital, and implement strict eligibility criteria for regulatory capital instruments. The New Capital Rules also change the methodology for calculating risk-weighted assets to enhance risk sensitivity.
 
4136

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Our actual capital amounts and ratios follow:

 Actual  
Minimum for
Adequately Capitalized
Institutions
  
Minimum for
Well-Capitalized
Institutions
  Actual  
Minimum for
Adequately Capitalized
Institutions
  
Minimum for
Well-Capitalized
Institutions
 
 Amount  Ratio  Amount  Ratio  Amount  Ratio  Amount  Ratio  Amount  Ratio  Amount  Ratio 
 (Dollars in thousands)  (Dollars in thousands) 
                  
September 30, 2017                  
March 31, 2018                  
Total capital to risk-weighted assets                                    
Consolidated $307,278   15.14% $162,315   8.00% NA  NA  $318,837   15.24% $167,402   8.00% NA  NA 
Independent Bank  281,228   13.87   162,210   8.00  $202,763   10.00%  301,081   14.40   167,291   8.00  $209,114   10.00%
                                                
Tier 1 capital to risk-weighted assets                                                
Consolidated $284,818   14.04% $121,737   6.00% NA  NA  $294,755   14.09% $125,551   6.00% NA  NA 
Independent Bank  258,768   12.76   121,658   6.00  $162,210   8.00%  276,999   13.25   125,468   6.00  $167,291   8.00%
                                                
Common equity tier 1 capital to risk-weighted assets                                                
Consolidated $253,101   12.47% $91,302   4.50% NA  NA  $260,255   12.44% $94,164   4.50% NA  NA 
Independent Bank  258,768   12.76   91,243   4.50  $131,796   6.50%  276,999   13.25   94,101   4.50  $135,924   6.50%
                                                
Tier 1 capital to average assets                                                
Consolidated $284,818   10.63% $107,154   4.00% NA  NA  $294,755   10.64% $110,783   4.00% NA  NA 
Independent Bank  258,768   9.67   107,022   4.00  $133,778   5.00%  276,999   10.01   110,726   4.00  $138,408   5.00%
                                                
December 31, 2016                        
December 31, 2017                        
Total capital to risk-weighted assets                                                
Consolidated $286,289   15.86% $144,413   8.00% NA  NA  $312,163   15.16% $164,782   8.00% NA  NA 
Independent Bank  270,855   15.02   144,223   8.00  $180,279   10.00%  290,188   14.10   164,675   8.00  $205,843   10.00%
                                                
Tier 1 capital to risk-weighted assets                                                
Consolidated $265,405   14.70% $108,309   6.00% NA  NA  $288,451   14.00% $123,586   6.00% NA  NA 
Independent Bank  249,971   13.87   108,167   6.00  $144,223   8.00%  266,476   12.95   123,506   6.00  $164,675   8.00%
                                                
Common equity tier 1 capital to risk-weighted assets                                                
Consolidated $238,996   13.24% $81,232   4.50% NA  NA  $255,934   12.43% $92,690   4.50% NA  NA 
Independent Bank  249,971   13.87   81,126   4.50  $117,181   6.50%  266,476   12.95   92,630   4.50  $133,798   6.50%
                                                
Tier 1 capital to average assets                                                
Consolidated $265,405   10.50% $101,112   4.00% NA  NA  $288,451   10.57% $109,209   4.00% NA  NA 
Independent Bank  249,971   9.90   101,019   4.00  $126,274   5.00%  266,476   9.78   109,041   4.00  $136,301   5.00%
                        
                        
NA - Not applicable                        

NA - Not applicable
 
4237

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

The components of our regulatory capital are as follows:

 Consolidated  Independent Bank  Consolidated  Independent Bank 
 
September 30,
2017
  
December 31,
2016
  
September 30,
2017
  
December 31,
2016
  
March 31,
2018
  
December 31,
2017
  
March 31,
2018
  
December 31,
2017
 
 (In thousands)  (In thousands) 
Total shareholders' equity $267,710  $248,980  $267,406  $258,814  $267,917  $264,933  $276,646  $269,481 
Add (deduct)                                
Accumulated other comprehensive (gain) loss for regulatory purposes  (2,140)  3,310   (2,140)  3,310   2,705   201   2,705   201 
Intangible assets  (1,338)  (1,159)  (1,338)  (1,159)  (1,500)  (1,269)  (1,500)  (1,269)
Disallowed deferred tax assets  (11,131)  (12,135)  (5,160)  (10,994)  (8,867)  (7,931)  (852)  (1,937)
Common equity tier 1 capital  253,101   238,996   258,768   249,971   260,255   255,934   276,999   266,476 
Qualifying trust preferred securities  34,500   34,500   -   -   34,500   34,500   -   - 
Disallowed deferred tax assets  (2,783)  (8,091)  -   -   -   (1,983)  -   - 
Tier 1 capital  284,818   265,405   258,768   249,971   294,755   288,451   276,999   266,476 
Allowance for loan losses and allowance for unfunded lending commitments limited to 1.25% of total risk-weighted assets  22,460   20,884   22,460   20,884   24,082   23,712   24,082   23,712 
Total risk-based capital $307,278  $286,289  $281,228  $270,855  $318,837  $312,163  $301,081  $290,188 

11.
Fair Value Disclosures
11.  Fair Value Disclosures

FASB ASC topic 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC topic 820 also 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 standard describes three levels of inputs that may be used to measure fair value:

Level 1: Valuation is based upon quoted prices for identical instruments traded in active markets. Level 1 instruments include securities traded on active exchange markets, such as the New York Stock Exchange, as well as U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets.

Level 2:  Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market. Level 2 instruments include securities traded in less active dealer or broker markets.

Level 3:  Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.
 
4338

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

We used the following methods and significant assumptions to estimate fair value:

Securities:  Where quoted market prices are available in an active market, securities (trading(equity securities at fair value, trading or available for sale) are classified as Level 1 of the valuation hierarchy.  Level 1 securities include certain preferred stocks included in our trading portfolio for which there are quoted prices in active markets.markets and US Treasuries in our securities available for sale portfolio.  If quoted market prices are not available for the specific security, then fair values are estimated by (1) using quoted market prices of securities with similar characteristics, (2) matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for specific securities but rather by relying on the securities’ relationship to other benchmark quoted prices, or (3) a discounted cash flow analysis whose significant fair value inputs can generally be verified and do not typically involve judgment by management. These securities are classified as Level 2 of the valuation hierarchy and primarily include agency securities, private label mortgage-backed securities, other asset backed securities, obligations of states and political subdivisions, trust preferred securities, corporate securities and foreign government securities.

Loans held for saleThe fair value of mortgage loans held for sale is based on mortgage backed securityagency cash window loan pricing for comparable assets (recurring Level 2).

Impaired loans with specific loss allocations based on collateral valueFrom time to time, certain loans are considered impaired and an allowance for loan losses is established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. We measure our investment in an impaired loan based on one of three methods: the loan’s observable market price, the fair value of the collateral or the present value of expected future cash flows discounted at the loan’s effective interest rate. Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. At September 30, 2017March 31, 2018 and December 31, 2016,2017, all of our impaired loans were evaluated based on either the fair value of the collateral or the present value of expected future cash flows discounted at the loan’s effective interest rate. When the fair value of the collateral is based on an appraised value or when an appraised value is not available we record the impaired loan as nonrecurring Level 3.  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 independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments can be significant and thus will typically result in a Level 3 classification of the inputs for determining fair value.

Other real estateAt the time of acquisition, other real estate is recorded at fair value, less estimated costs to sell, which becomes the property’s new basis. Subsequent write-downs to reflect declines in value since the time of acquisition may occur from time to time and are recorded in net (gains) losses on other real estate and repossessed assets, which is part of non-interest expense-otherexpense - other in the Condensed Consolidated Statements of Operations. The fair value of the property used at and subsequent to the time of acquisition is typically determined by a third party appraisal of the property. 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 independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments can be significant and typically result in a Level 3 classification of the inputs for determining fair value.
 
4439

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Appraisals for both collateral-dependent impaired loans and other real estate  are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by us. Once received, an independent third party, (for commercial properties over $0.25 million) or a member of our Collateral Evaluation Department (for commercial properties under $0.25 million)properties), or a member of our Special AssetsAssets/ORE Group (for(for residential properties) reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics. We compare the actual selling price of collateral that has been sold to the most recent appraised value of our properties to determine what additional adjustment, if any, should be made to the appraisal value to arrive at fair value. For commercial and residential properties we typically discount an appraisal to account for various factors that the appraisal excludes in its assumptions. These additional discounts generally do not result in material adjustments to the appraised value.

Capitalized mortgage loan servicing rights:  The fair value of capitalized mortgage loan servicing rights is based on a valuation model used by an independent third party that calculates the present value of estimated net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income. Certain model assumptions are generally unobservable and are based upon the best information available including data relating to our own servicing portfolio, reviews of mortgage servicing assumption and valuation surveys and input from various mortgage servicers and, therefore, are recorded as Level 3.  Management evaluates the third party valuation for reasonableness each quarter as part of our financial reporting control processes.  Prior to January 1, 2017, capitalized mortgage loan servicing rights were accounted for using the amortization method of accounting and were measured at fair value on a non-recurring basis.  During the first quarter of 2017, we adopted the fair value method of accounting for our capitalized mortgage loan servicing rights (see note #2) and are now measured at fair value on a recurring basis.

DerivativesThe fair value of rate-lock mortgage loan commitments is based on agency cash window loan pricing for comparable assets and the fair value of mandatory commitments to sell mortgage loans is based on mortgage backed security pricing for comparable assets (recurring Level 2). The fair value of interest rate swap and interest rate cap agreements is based on a discounted cash flow analysis whoseare derived from proprietary models which utilize current market data.  The significant fair value inputs can generally be observed in the market place and do not typically involve judgment by management (recurring Level 2). The fair value of purchased and written options is based on prices of financial instruments with similar characteristics and do not typically involve judgment by management (recurring Level 2).
 
4540

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Assets and liabilities measured at fair value, including financial assets for which we have elected the fair value option, were as follows:

    Fair Value Measurements Using     Fair Value Measurements Using 
 
Fair Value
Measure-
ments
  
Quoted
Prices
in Active
Markets
for
Identical
Assets
(Level 1)
  
Significant
Other
Observable
Inputs
(Level 2)
  
Significant
Un-
observable
Inputs
(Level 3)
  
Fair Value
Measure-
ments
  
Quoted
Prices
in Active
Markets
for
Identical
Assets
(Level 1)
  
Significant
Other
Observable
Inputs
(Level 2)
  
Significant
Un-
observable
Inputs
(Level 3)
 
 (In thousands)  (In thousands) 
September 30, 2017:            
March 31, 2018:            
Measured at Fair Value on a Recurring Basis                        
Assets                        
Trading securities $347  $347  $-  $- 
Equity securities at fair value $301  $301  $-  $- 
Securities available for sale                                
U.S. Treasury  599   599   -   - 
U.S. agency  26,626   -   26,626   -   23,936   -   23,936   - 
U.S. agency residential mortgage-backed  136,109   -   136,109   -   137,244   -   137,244   - 
U.S. agency commercial mortgage-backed  10,736   -   10,736   -   9,945   -   9,945   - 
Private label mortgage-backed  26,990   -   26,990   -   28,451   -   28,451   - 
Other asset backed  108,339   -   108,339   -   90,527   -   90,527   - 
Obligations of states and political subdivisions  177,176   -   177,176   -   151,823   -   151,823   - 
Corporate  58,000   -   58,000   -   41,749   -   41,749   - 
Trust preferred  2,800   -   2,800   -   2,810   -   2,810   - 
Foreign government  2,089   -   2,089   -   2,035   -   2,035   - 
Loans held for sale  47,611   -   47,611   -   34,148   -   34,148   - 
Capitalized mortgage loan servicing rights  14,675   -   -   14,675   17,783   -   -   17,783 
Derivatives (1)  1,973   -   1,973   -   4,791   -   4,791   - 
Liabilities                                
Derivatives (2)  1,073   -   1,073   -   2,056   -   2,056   - 
                                
Measured at Fair Value on a Non-recurring basis:                                
Assets                                
Impaired loans (3)                                
Commercial                                
Income producing - real estate  185   -   -   185   302   -   -   302 
Land, land development & construction-real estate  11   -   -   11   3   -   -   3 
Commercial and industrial  878   -   -   878   874   -   -   874 
Mortgage 1-4 family  509   -   -   509 
Mortgage                
1-4 family  276   -   -   276 
Other real estate (4)                
Mortgage                
1-4 family  35   -   -   35 
Resort lending  207   -   -   207   136   -   -   136 
Other real estate (4)                
Mortgage 1-4 family  44   -   -   44 
Resort lending  5   -   -   5 

(1)Included in accrued income and other assets
(2)Included in accrued expenses and other liabilities
(3)Only includes impaired loans with specific loss allocations based on collateral value.
(4)Only includes other real estate with subsequent write downs to fair value.
 
4641

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

    Fair Value Measurements Using     Fair Value Measurements Using 
 
Fair Value
Measure-ments
  
Quoted
Prices
in Active
Markets
for
Identical
Assets
(Level 1)
  
Significant
Other
Observable
Inputs
(Level 2)
  
Significant
Un-observable
Inputs
(Level 3)
  
Fair Value
Measure-
ments
  
Quoted
Prices
in Active
Markets
for
Identical
Assets
(Level 1)
  
Significant
Other
Observable
Inputs
(Level 2)
  
Significant
Un-
observable
Inputs
(Level 3)
 
 (In thousands)  (In thousands) 
December 31, 2016:            
Measured at Fair Value on a Recurring Basis            
December 31, 2017:            
Measured at Fair Value on a Recurring Basis:            
Assets                        
Trading securities $410  $410  $-  $-  $455  $455  $-  $- 
Securities available for sale                                
U.S. Treasury  898   898   -   - 
U.S. agency  28,988   -   28,988   -   25,682   -   25,682   - 
U.S. agency residential mortgage-backed  156,289   -   156,289   -   137,918   -   137,918   - 
U.S. agency commercial mortgage-backed  12,632   -   12,632   -   9,760   -   9,760   - 
Private label mortgage-backed  34,727   -   34,727   -   29,109   -   29,109   - 
Other asset backed  146,709   -   146,709   -   93,898   -   93,898   - 
Obligations of states and political subdivisions  170,899   -   170,899   -   172,945   -   172,945   - 
Corporate  56,180   -   56,180   -   47,853   -   47,853   - 
Trust preferred  2,579   -   2,579   -   2,802   -   2,802   - 
Foreign government  1,613   -   1,613   -   2,060   -   2,060   - 
Loans held for sale  35,946   -   35,946   -   39,436   -   39,436   - 
Derivatives (1)  2,251   -   2,251   - 
Capitalized mortgage loan servicing rights  15,699   -   -   15,699 
Derivatives (2)(1)  3,080   -   3,080   - 
Liabilities                                
Derivatives (2)(1)  975   -   975   - 
Derivatives (2)  1,292   -   1,292   - 
                                
Measured at Fair Value on a Non-recurring basis:                                
Assets                                
Capitalized mortgage loan servicing rights (3)  8,163   -   -   8,163 
Impaired loans (4)                
Impaired loans (3)                
Commercial                                
Income producing - real estate  255   -   -   255   274   -   -   274 
Land, land development & construction-real estate  54   -   -   54   9   -   -   9 
Commercial and industrial  1,342   -   -   1,342   1,051   -   -   1,051 
Mortgage 1-4 family  361   -   -   361 
Other real estate (5)                
Commercial                
Income producing - real estate (6)  2,863   -   2,863   - 
Land, land development & construction-real estate  176   -   -   176 
Mortgage 1-4 family  98   -   -   98 
Mortgage                
1-4 family  339   -   -   339 
Resort lending  133   -   -   133   207   -   -   207 
Other real estate (4)                
Mortgage                
1-4 family  186   -   -   186 
Resort lending  65   -   -   65 

(1)Included in accrued income and other assets
(2)Included in accrued expenses and other liabilities
(3)Only includes servicing rights that are carried at fair value due to recognition of a valuation allowance.
(4)Only includes impaired loans with specific loss allocations based on collateral value.
(5)(4)Only includes other real estate with subsequent write downs to fair value.
(6)Level 2 valuation is based on a signed purchase agreement.

There were no transfers between Level 1 and Level 2 during the ninethree months ended September 30, 2017March 31, 2018 and 2016.2017.
 
4742

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Changes in fair values for financial assets which we have elected the fair value option for the periods presented were as follows:

 
Changes in Fair Values for the Nine-Month
Periods Ended September 30 for Items Measured at
  
Changes in Fair Values for the three-Month Periods
Ended March 31 for Items Measured at Fair Value
Pursuant to Election of the Fair Value Option
 
 Fair Value Pursuant to Election of the Fair Value Option  
Net Gains (Losses)
on Assets
  Mortgage  
Total
Change
in Fair
Values
Included
in Current
 
 2017  2016  
Securities
  
Mortgage
Loans
  
Loan
Servicing, net
  
Period
Earnings
 
 
Net Gains (Losses)
on Assets
  Mortgage  
Total
Change
in Fair
Values
Included
in Current
  
Net Gains (Losses)
on Assets
  
Total
Change
in Fair
Values
Included
in Current
  (In thousands) 
2018            
Equity securities at fair value $(154) $-  $-  $(154)
Loans held for sale  -   (153)  -   (153)
Capitalized mortgage loan servicing rights  -   -   1,029   1,029 
 Securities  
Mortgage
Loans
  
Loan
Servicing, net
  
Period
Earnings
  Securities  
Mortgage
Loans
  
Period
Earnings
                 
(In thousands) 
2017                
Trading securities $(63) $-  $-  $(63) $4  $-  $4  $(79) $-  $-  $(79)
Loans held for sale  -   713   -   713   -   612   612   -   581   -   581 
Capitalized mortgage loan servicing rights  -   -   (2,585)  (2,585)  -   -   -   -   -   (264)  (264)

For those items measured at fair value pursuant to our election of the fair value option, interest income is recorded within the Condensed Consolidated Statements of Operations based on the contractual amount of interest income earned on these financial assets and dividend income is recorded based on cash dividends received.

The following represent impairment charges recognized during the three and nine month periods ended September 30,March 31, 2018 and 2017 and 2016 relating to assets measured at fair value on a non-recurring basis:
·
Capitalized mortgage loan servicing rights, whose individual strata are measured at fair value, had a carrying amount of $8.2 million, which is net of a valuation allowance of $2.3 million, at December 31, 2016.   A recovery (charge) of $0.6 million and $(1.5) million was included in our results of operations for the three and nine month periods ending September 30, 2016.

·
Loans which are measured for impairment using the fair value of collateral for collateral dependent loans had a carrying amount of $2.5$2.0 million, with a valuation allowance of $0.5 million at March 31, 2018, and had a carrying amount of $2.6 million, with a valuation allowance of $0.7 million at September 30, 2017, and had a carrying amount of $4.0 million, with a valuation allowance of $2.0 million at December 31, 2016.2017.  The provision for loan losses included in our results of operations relating to impaired loans was a netan expense of $0.1 million and $0.3 million and $0.1 million forduring the three month periods ending September 30,ended March 31, 2018 and 2017, and 2016, respectively, and a net expense of $0.5 million and $0.3 million for the nine month periods ending September 30, 2017 and 2016, respectively.
·
Other real estate, which is measured using the fair value of the property, had a carrying amount of $0.05$0.2 million which is net of a valuation allowance of $0.08$0.1 million at September 30, 2017,March 31, 2018, and a carrying amount of $3.2$0.3 million, which is net of a valuation allowance of $0.8$0.1 million, at December 31, 2016.2017. An additional charge relating to other real estate measured at fair value of $0.03$0.02 million and $0.04$0.02 million was included in our results of operations during the three and nine month periods ended September 30,March 31, 2018 and 2017, respectively and $0.37 million and $0.41 million during the same periods in 2016.respectively.
 
4843

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

A reconciliation for all assets and (liabilities) measured at fair value on a recurring basis using significant unobservable inputs (Level 3) follows:

 Capitalized Mortgage Loan Servicing Rights  
Capitalized Mortgage
Loan Servicing Rights
 
 
Three Months Ended
September 30,
  
Nine Months Ended
September 30,
  
Three Months Ended
March 31,
 
 2017  2016  2017  2016  2018  2017 
       (In thousands) 
Beginning balance $14,515  $-  $-  $-  $15,699  $- 
Change in accounting  -   -   14,213   -   -   14,213 
Beginning balance, as adjusted  14,515   -   14,213   -   15,699   14,213 
Total losses realized and unrealized:                
Total gains (losses) realized and unrealized:        
Included in results of operations  (1,090)  -   (2,585)  -   1,029   (264)
Included in other comprehensive income  -   -   -   - 
Included in other comprehensive income (loss)  -   - 
Purchases, issuances, settlements, maturities and calls  1,250   -   3,047   -   1,055   778 
Transfers in and/or out of Level 3  -   -   -   -   -   - 
Ending balance $14,675  $-  $14,675  $-  $17,783  $14,727 
                        
Amount of total losses for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at September 30 $(1,090) $-  $(2,585) $- 
Amount of total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities still held at March 31 $1,029  $(264)

As discussed above we changed the accounting for capitalized mortgage loan servicing rights during the first quarter of 2017 (see note #2) and are now measuring valuation on a recurring basis.   The fair value of our capitalized mortgage loan servicing rights has been determined based on a valuation model used by an independent third party as discussed above.  The significant unobservable inputs used in the fair value measurement of the capitalized mortgage loan servicing rights are discount rate, cost to service, ancillary income and float rate.  Significant changes in all four of these assumptions in isolation would result in significant changes to the value of our capitalized mortgage loan servicing rights.  Quantitative information about our Level 3 fair value measurements measured on a recurring basis follows:

 
Asset
Fair
Value
 
Valuation
Technique
 
Unobservable
Inputs
 
Weighted
Average
  
Asset
Fair
Value
 
Valuation
Technique
 
Unobservable
Inputs
 Range  
Weighted
Average
 
 (In thousands)      (In thousands)        
September 30, 2017         
March 31, 2018            
Capitalized mortgage loan servicing rights $14,675 Present value of net Discount rate  10.10% $17,783 Present value of net Discount rate 10.00% to 13.00 %   10.14%
      servicing revenue Cost to service $81     servicing revenue Cost to service $ 66 to $216  $81 
        Ancillary income  23         Ancillary income 20 to 36   23 
        Float rate  2.00%        Float rate 2.70% to 2.70 %   2.70%
               
December 31, 2017               
Capitalized mortgage loan servicing rights $15,699 Present value of net Discount rate 9.88% to 11.00 %   10.11%
    servicing revenue Cost to service $ 66 to $216  $81 
        Ancillary income 20 to 36   23 
        Float rate 2.24% to 2.24 %   2.24%
 
4944

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Quantitative information about Level 3 fair value measurements measured on a non-recurring basis follows:
 
 
Asset
Fair
Value
 
Valuation
Technique
 
Unobservable
Inputs
 
Weighted
Average
  
Asset
Fair
Value
 
Valuation
Technique
 
Unobservable
Inputs
 Range 
Weighted
Average
 
 (In thousands)      (In thousands) 
 
     
September 30, 2017         
March 31, 2018     
 
     
Impaired loans                      
Commercial $1,179 Sales comparison approach Adjustment for differences between comparable sales (32.5)% to 25.0%  (3.9)%
Mortgage  276 Sales comparison approach Adjustment for differences between comparable sales (30.9) to 77.9  7.0 
                      
Commercial $1,074 Sales comparison approach Adjustment for differences between comparable sales  (2.3)%
           
Mortgage  716 Sales comparison approach Adjustment for differences between comparable sales  0.3 
Other real estate                 
 
      
Mortgage  49 Sales comparison approach Adjustment for differences between comparable sales  5.8   171 Sales comparison approach Adjustment for differences between comparable sales (33.0) to 44.5  (2.0)
                     
December 31, 2016           
Capitalized mortgage loan servicing rights $8,163 Present value of net servicing revenue Discount rate  10.07%
December 31, 2017      
 
      
Impaired loans      
 
      
Commercial  1,334 Sales comparison approach Adjustment for differences between comparable sales (32.5)% to 25.0%  (4.5)%
Mortgage  546 Sales comparison approach Adjustment for differences between comparable sales (21.1) to 34.1  (2.7)
      Cost to service $83              
        Ancillary income  24 
        Float rate  1.97%
           
Impaired loans        
Commercial (1)  1,446 Sales comparison approach Adjustment for differences between comparable sales  (1.5)%
Other real estate      
 
      
Mortgage  361 Sales comparison approach Adjustment for differences between comparable sales  (4.7)  251 Sales comparison approach Adjustment for differences between comparable sales (33.0) to 44.5  (1.0)
Other real estate           
Commercial  176 Sales comparison  approach Adjustment for differences between comparable sales  (22.5)
        
Mortgage  231 Sales comparison approach Adjustment for differences between comparable sales  (5.1)

(1)In addition to the valuation techniques and unobservable inputs discussed above, at December 31, 2016, we had an impaired collateral dependent commercial relationship that totaled $0.2 million that was primarily secured by collateral other than real estate. Collateral securing this relationship primarily included machinery and equipment and inventory. Valuation techniques included appraisals and discounting restructuring firm valuations based on estimates of value recovery of each particular asset type. Discount rates used ranged from 0% to 100% of stated values.

The following table reflects the difference between the aggregate fair value and the aggregate remaining contractual principal balance outstanding for loans held for sale for which the fair value option has been elected for the periods presented.

  
Aggregate
Fair Value
  Difference  
Contractual
Principal
 
  (In thousands) 
Loans held for sale         
September 30, 2017 $47,611  $1,150  $46,461 
December 31, 2016  35,946   437   35,509 
50

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
  
Aggregate
Fair Value
  Difference  
Contractual
Principal
 
  (In thousands) 
Loans held for sale         
March 31, 2018 $34,148  $691  $33,457 
December 31, 2017  39,436   844   38,592 

12.
Fair Values of Financial Instruments

Most of our assets and liabilities are considered financial instruments. Many of these financial instruments lack an available trading market and it is our general practice and intent to hold the majority of our financial instruments to maturity. Significant estimates and assumptions were used to determine the fair value of financial instruments. These estimates are subjective in nature, involving uncertainties and matters of judgment, and therefore, fair values may not be a precise estimate. Changes in assumptions could significantly affect the estimates.
45

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

As discussed in note #2, we adopted ASU 2016-02 as of January 1, 2018.  This new ASU requires entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes. All of estimated fair values of our financial instruments in the table below at March 31, 2018 have used this exit price notion.   In addition, except as discussed below in the net loans and loans held for sale section, all of our financial assets and liabilities have historically been valued using an exit price notion.  This new ASU also removes the requirement to disclose the methods and significant assumptions used to estimate the fair value of financial instruments measured at amortized cost.  The methods and significant assumptions for those financial instruments measured at amortized cost disclosed below are presented for fair values at December 31, 2017.

Estimated fair values have been determined using available data and methodologies that are considered suitable for each category of financial instrument. For instruments with adjustable interest rates which reprice frequently and without significant credit risk, it is presumed that estimated fair values approximate the recorded book balances. Fair value methodologies discussed below do not necessarily represent an exit price in the determination of the fair value of these financial instruments.

Cash and due from banks and interest bearing deposits:  The recorded book balance of cash and due from banks and interest bearing deposits approximate fair value and are classified as Level 1.

Interest bearing deposits - time:  Interest bearing deposits - time have been valued based on a model using a benchmark yield curve plus a base spread and are classified as Level 2.

Securities:  Financial instrument assets actively traded in a secondary market have been valued using quoted market prices.  TradingEquity securities at fair value, trading securities and U.S. Treasury securities available for sale are classified as Level 1 while all other securities available for sale are classified as Level 2 as described in note #11.

Federal Home Loan Bank and Federal Reserve Bank stock:  It is not practicable to determine the fair value of FHLB and FRB stock due to restrictions placed on transferability.

Net loans and loans held for sale:  The fair value of loans at December 31, 2017 is calculated by discounting estimated future cash flows using estimated market discount rates that reflect credit and interest-rate risk inherent in the loans and do not necessarily represent an exit price. Loans are classified as Level 3. Impaired loans are valued at the lower of cost or fair value as described in note #11. Loans held for sale are classified as Level 2 as described in note #11. Payment plan receivables held for sale are also classified as Level 2 based on a signed purchase agreement as described in note #15.

Accrued interest receivable and payable:  The recorded book balance of accrued interest receivable and payable approximate fair value and are classified at the same Level as the asset and liability they are associated with.

Derivative financial instruments:  The fair value of rate-lock mortgage loan commitments andis based on agency cash window loan pricing for comparable assets, the fair value of mandatory commitments to sell mortgage loans is based on mortgage backed security pricing for comparable assets, the fair value of interest rate swap and interest rate cap agreements is based on a discounted cash flow analysisderived from proprietary models which utilize current market data whose significant fair value inputs can generally be observed in the market place and do not typically involve judgment by management and the fair value of purchased and written options is based on prices of financial instruments with similar characteristics and do not typically involve judgment by management. Each of these instruments has been classified as Level 2 as described in note #11.
 
5146

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Deposits:  Deposits without a stated maturity, including demand deposits, savings, NOW and money market accounts, have a fair value equal to the amount payable on demand.  Each of these instruments is classified as Level 1.  Deposits with a stated maturity, such as time deposits have generally been valued based on the discounted value of contractual cash flows using a discount rate approximating current market rates for liabilities with a similar maturity resulting in a Level 2 classification.

Federal funds purchased:  The recorded book balance of federal funds purchased, which mature in one day, approximates fair value and is classified as Level 2.

Other borrowings:  Other borrowings have been valued based on the discounted value of contractual cash flows using a discount rate approximating current market rates for liabilities with a similar maturity resulting in a Level 2 classification.

Subordinated debentures:  Subordinated debentures have generally been valued based on a quoted market price of similar instruments resulting in a Level 2 classification.
 
5247

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

The estimated recorded book balances and fair values follow:
 
       Fair Value Using        Fair Value Using 
 
Recorded
Book
Balance
  Fair Value  
Quoted
Prices
in Active
Markets
for
Identical
Assets
(Level 1)
  
Significant
Other
Observable
Inputs
(Level 2)
  
Significant
Un-
observable
Inputs
(Level 3)
  
Recorded
Book
Balance
  Fair Value  
Quoted
Prices
in Active
Markets
for
Identical
Assets
(Level 1)
  
Significant
Other
Observable
Inputs
(Level 2)
  
Significant
Un-
observable
Inputs
(Level 3)
 
 (In thousands)  (In thousands) 
September 30, 2017               
March 31, 2018               
Assets                              
Cash and due from banks $31,998  $31,998  $31,998  $-  $-  $29,126  $29,126  $29,126  $-  $- 
Interest bearing deposits  15,605   15,605   15,605   -   -   13,250   13,250   13,250   -   - 
Interest bearing deposits - time  3,489   3,493   -   3,493   -   1,738   1,738   -   1,738   - 
Trading securities  347   347   347   -   - 
Equity securities at fair value  301   301   301   -   - 
Securities available for sale  548,865   548,865   -   548,865   -   489,119   489,119   599   488,520   - 
Federal Home Loan Bank and Federal                    
Reserve Bank Stock  15,543  NA  NA  NA  NA 
Federal Home Loan Bank and Federal Reserve Bank Stock  15,543  NA  NA  NA  NA 
Net loans and loans held for sale  1,963,227   1,909,662   -   47,611   1,862,051   2,082,512   2,060,458   -   34,148   2,026,310 
Accrued interest receivable  8,740   8,740   -   2,850   5,890 
Derivative financial instruments  1,973   1,973   -   1,973   - 
                    
Liabilities                    
Deposits with no stated maturity (1) $1,808,071  $1,808,071  $1,808,071  $-  $- 
Deposits with stated maturity (1)  535,690   533,045   -   533,045   - 
Federal funds purchased  3,000   3,000   -   3,000   - 
Other borrowings  72,849   73,405   -   73,405   - 
Subordinated debentures  35,569   28,634   -   28,634   - 
Accrued interest payable  1,105   1,105   40   1,065   - 
Derivative financial instruments  1,073   1,073   -   1,073   - 
                    
December 31, 2016                    
Assets                    
Cash and due from banks $35,238  $35,238  $35,238  $-  $- 
Interest bearing deposits  47,956   47,956   47,956   -   - 
Interest bearing deposits - time  5,591   5,611   -   5,611   - 
Trading securities  410   410   410   -   - 
Securities available for sale  610,616   610,616   -   610,616   - 
Federal Home Loan Bank and Federal                    
Reserve Bank Stock  15,543  NA  NA  NA  NA 
Net loans and loans held for sale (2)  1,655,335   1,629,587   -   67,321   1,562,266 
Accrued interest receivable  7,316   7,316   5   2,364   4,947   8,909   8,909   -   2,535   6,374 
Derivative financial instruments  2,251   2,251   -   2,251   -   4,791   4,791   -   4,791   - 
                                        
Liabilities                                        
Deposits with no stated maturity (1) $1,740,601  $1,740,601  $1,740,601  $-  $-  $1,891,343  $1,891,343  $1,891,343  $-  $- 
Deposits with stated maturity (1)  485,118   483,469   -   483,469   -   539,058   534,832   -   534,832   - 
Other borrowings  9,433   10,371   -   10,371   -   27,847   27,981   -   27,981   - 
Subordinated debentures  35,569   25,017   -   25,017   -   35,569   31,248   -   31,248   - 
Accrued interest payable  932   932   21   911   -   1,097   1,097   48   1,049   - 
Derivative financial instruments  975   975   -   975   -   2,056   2,056   -   2,056   - 
                    
December 31, 2017                    
Assets                    
Cash and due from banks $36,994  $36,994  $36,994  $-  $- 
Interest bearing deposits  17,744   17,744   17,744   -   - 
Interest bearing deposits - time  2,739   2,740   -   2,740   - 
Trading securities  455   455   455   -   - 
Securities available for sale  522,925   522,925   898   522,027   - 
Federal Home Loan Bank and Federal Reserve Bank Stock  15,543  NA  NA  NA  NA 
Net loans and loans held for sale  2,035,666   1,962,937   -   39,436   1,923,501 
Accrued interest receivable  8,609   8,609   1   2,192   6,416 
Derivative financial instruments  3,080   3,080   -   3,080   - 
                    
Liabilities                    
Deposits with no stated maturity (1) $1,845,716  $1,845,716  $1,845,716  $-  $- 
Deposits with stated maturity (1)  554,818   551,489   -   551,489   - 
Other borrowings  54,600   54,918   -   54,918   - 
Subordinated debentures  35,569   29,946   -   29,946   - 
Accrued interest payable  892   892   48   844   - 
Derivative financial instruments  1,292   1,292   -   1,292   - 

(1)
Deposits with no stated maturity include reciprocal deposits with a recorded book balance of $13.5$16.8 million and $7.4$13.0 million at September 30, 2017March 31, 2018 and December 31, 2016,2017, respectively. Deposits with a stated maturity include reciprocal deposits with a recorded book balance of $35.5$46.2 million and $31.3$38.0 million September 30, 2017March 31, 2018 and December 31, 2016,2017, respectively.
(2)Net loans and loans held for sale include $31.4 million of payment plan receivables and commercial loans held for sale at December 31, 2016.
 
5348

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

The fair values for commitments to extend credit and standby letters of credit are estimated to approximate their aggregate book balance, which is nominal and therefore are not disclosed.

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale the entire holdings of a particular financial instrument.

Fair value estimates are based on existing on- and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business, the value of future earnings attributable to off-balance sheet activities and the value of assets and liabilities that are not considered financial instruments.

Fair value estimates for deposit accounts do not include the value of the core deposit intangible asset resulting from the low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market.

13.
Contingent Liabilities

In Decemberthe fourth quarter of 2016, we reached a tentative settlement regarding litigation initiated against usthe Bank in Wayne County, Michigan Circuit Court. The Court issued a preliminary approval of this settlement in the first quarter of 2017.2017 and a final approval of this settlement in January 2018. This litigation concerned the Bank’s checking account transaction sequencing during a period from February 2009 to June 2011. Under the terms of the settlement, we have agreed to pay $2.2 million and we are also responsible for class notification costs and certain other expenses which are estimated to total approximately $0.1 million. The $2.2 million (these amounts were accrued for and expensedwas paid in January 2018. We recorded a $2.3 million expense in the fourth quarter of 2016).  We expect the settlement payment to occur in the fourth quarter of 2017 or first quarter of 2018.2016 for this settlement. Although, we deny any liability associated with this matter and believe we have meritorious defenses to the allegations in the complaint, given the costs and uncertainty of litigation, it waswe determined that this settlement was in the best interests of the organization.

We are also involved in various other litigation matters in the ordinary course of business. At the present time, we do not believe any of these matters will have a significant impact on our consolidated financial position or results of operations. The aggregate amount we have accrued for losses we consider probable as a result of these litigation matters is immaterial. However, because of the inherent uncertainty of outcomes from any litigation matter, we believe it is reasonably possible we may incur losses in addition to the amounts we have accrued.  At this time, we estimate the maximum amount of additional losses that are reasonably possible is insignificant.  However, because of a number of factors, including the fact that certain of these litigation matters are still in their early stages, this maximum amount may change in the future.

The litigation matters described in the preceding paragraph primarily include claims that have been brought against us for damages, but do not include litigation matters where we seek to collect amounts owed to us by third parties (such as litigation initiated to collect delinquent loans). These excluded, collection-related matters may involve claims or counterclaims by the opposing party or parties, but we have excluded such matters from the disclosure contained in the preceding paragraph in all cases where we believe the possibility of us paying damages to any opposing party is remote. Risks associated with the likelihood that we will not collect the full amount owed to us, net of reserves, are disclosed elsewhere in this report.
 
5449

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)
 
In connection with the sale of Mepco Finance Corporation (Mepco) (see note #15), we agreed to contractually indemnify the purchaser from certain losses it may incur, including as a result of its failure to collect certain receivables it purchased as part of the business as well as breaches of representations and warranties we made in the sale agreement, subject to various limitations. We have not accrued any liability related to these indemnification requirements in our September 30, 2017March 31, 2018 Condensed Consolidated Statement of Financial Condition because we believe the likelihood of having to pay any amount as a result of these indemnification obligations is remote. However, if the purchaser is unable to collect the receivables it purchased from Mepco or otherwise encounters difficulties in operating the business, it is possible it could make one or more claims against us pursuant to the sale agreement. In that event, we may incur expenses in defending any such claims and/or amounts paid to such purchaser to resolve such claims. As of September 30, 2017March 31, 2018 these receivables balances had declined to $22.5$8.2 million and to date the purchaser has made no claims for indemnification.

The provision for loss reimbursement on sold loans was an expense of $0.02 million and $0.07 million in the third quarter and first nine months of 2017, respectively, compared to an expense of $0.05 million and $0.03 million in the third quarter and first nine months of 2016, respectively. This provision represents our estimate of incurred losses related to mortgage loans that we have sold to investors (primarily Fannie Mae, Freddie Mac, Ginnie Mae and the Federal Home Loan Bank of Indianapolis)FHLB). Since we sell mortgage loans without recourse, loss reimbursements only occur in those instances where we have breached a representation or warranty or other contractual requirement related to the loan sale. The provision for loss reimbursement on sold loans was an expense of $0.01 million and $0.03 million for the three month periods ended March 31, 2018 and 2017, respectively. The reserve for loss reimbursements on sold mortgage loans totaled $0.6$0.7 million at both September 30, 2017March 31, 2018 and December 31, 2016,2017, respectively. This reserve is included in accrued expenses and other liabilities in our Condensed Consolidated Statements of Financial Condition. This reserve is based on an analysis of mortgage loans that we have sold which are further categorized by delinquency status, loan to value, and year of origination. The calculation includes factors such as probability of default, probability of loss reimbursement (breach of representation or warranty) and estimated loss severity. We believe that the amounts that we have accrued for incurred losses on sold mortgage loans are appropriate given our analyses. However, future losses could exceed our current estimate.
 
5550

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

14.
Accumulated Other Comprehensive Loss (“AOCL”)

A summary of changes in AOCL follows:
  
Unrealized
Gains
(Losses) on
Securities
Available
for Sale
  
Dispropor-
tionate
Tax Effects
from
Securities
Available
for Sale
  
Unrealized
Gains on
Cash Flow
Hedges
  Total 
     (In thousands)       
For the three months ended September 30,             
2017            
Balances at beginning of period $1,986  $(5,798) $-  $(3,812)
Other comprehensive income before reclassifications  95   -   62   157 
Amounts reclassified from AOCL  (5)  -   3   (2)
Net current period other comprehensive income  90   -   65   155 
Balances at end of period $2,076  $(5,798) $65  $(3,657)
                 
2016                
Balances at beginning of period $2,515  $(5,798) $-  $(3,283)
Other comprehensive income before reclassifications  278   -   -   278 
Amounts reclassified from AOCL  (10)  -   -   (10)
Net current period other comprehensive income  268   -   -   268 
Balances at end of period $2,783  $(5,798) $-  $(3,015)
                 
For the Nine months ended September 30,                
2017                
Balances at beginning of period $(3,310) $(5,798) $-  $(9,108)
Cumulative effect of change in accounting  300   -   -   300 
Balances at beginning of period, as adjusted  (3,010)  (5,798)  -   (8,808)
Other comprehensive income before reclassifications  5,167   -   62   5,229 
Amounts reclassified from AOCL  (81)  -   3   (78)
Net current period other comprehensive income  5,086   -   65   5,151 
Balances at end of period $2,076  $(5,798) $65  $(3,657)
                 
2016                
Balances at beginning of period $(238) $(5,798) $-  $(6,036)
Other comprehensive income before reclassifications  3,215   -   -   3,215 
Amounts reclassified from AOCL  (194)  -   -   (194)
Net current period other comprehensive income  3,021   -   -   3,021 
Balances at end of period $2,783  $(5,798) $-  $(3,015)

We adopted ASU 2017-08 during the first quarter of 2017 using a modified retrospective approach.  As a result, accumulated other comprehensive loss as of January 1, 2017 was adjusted by $0.30 million (see note #2).
56

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
 (unaudited)
  
Unrealized
Gains
(Losses) on
Securities
Available
for Sale
  
Dispropor-
tionate
Tax Effects
from
Securities
Available
for Sale
  
Unrealized
Gains on
Cash Flow
Hedges
  Total 
  (In thousands) 
For the three months ended March 31,            
2018            
Balances at beginning of period $(470) $(5,798) $269  $(5,999)
Other comprehensive income (loss) before reclassifications  (3,054)  -   541   (2,513)
Amounts reclassified from AOCL  15   -   (5)  10 
Net current period other comprehensive income (loss)  (3,039)  -   536   (2,503)
Balances at end of period $(3,509) $(5,798) $805  $(8,502)
                 
2017                
Balances at beginning of period $(3,310) $(5,798) $-  $(9,108)
Cumulative effect of change in accounting  300   -   -   300 
Balances at beginning of period, as adjusted  (3,010)  (5,798)  -   (8,808)
Other comprehensive income before reclassifications  2,341   -   -   2,341 
Amounts reclassified from AOCL  (69)  -   -   (69)
Net current period other comprehensive income  2,272   -   -   2,272 
Balances at end of period $(738) $(5,798) $-  $(6,536)

The disproportionate tax effects from securities available for sale arose due to tax effects of other comprehensive income (“OCI”) in the presence of a valuation allowance against our deferred tax assets and a pretax loss from operations.  Generally, the amount of income tax expense or benefit allocated to operations is determined without regard to the tax effects of other categories of income or loss, such as OCI. However, an exception to the general rule is provided when, in the presence of a valuation allowance against deferred tax assets, there is a pretax loss from operations and pretax income from other categories in the current period.  In such instances, income from other categories must offset the current loss from operations, the tax benefit of such offset being reflected in operations.

A summary Release of reclassifications outmaterial disproportionate tax effects from other comprehensive income to earnings is done by the portfolio method whereby the effects will remain in AOCL as long as we carry a more than insubstantial portfolio of each component of AOCLsecurities available for the three months ended September 30 follows:
  
Amount
Reclassified
From
  Affected Line Item in Condensed
AOCL Component AOCL  Consolidated Statements of Operations
  (In thousands)  
2017     
Unrealized gains on securities available for sale     
  $8  Net gains on securities
   -  Net impairment loss recognized in earnings
   8  Total reclassifications before tax
   3  Income tax expense
  $5  Reclassifications, net of tax
        
Unrealized gains on cash flow hedges      
  $(5) Interest expense
   (2) Income tax expense
  $(3) Reclassification, net of tax
        
  $2  Total reclassifications for the period, net of tax
        
2016      
Unrealized gains on securities available for sale      
  $15  Net gains on securities
   -  Net impairment loss recognized in earnings
   15  Total reclassifications before tax
   5  Income tax expense
  $10  Reclassifications, net of tax
sale.
 
5751

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

A summary of reclassifications out of each component of AOCL for the ninethree months ended September 30March 31 follows:
 
Amount
Reclassified
From
  Affected Line Item in Condensed
AOCL Component AOCL  Consolidated Statements of Operations 
Amount
Reclassified
From
AOCL
 
 Affected Line Item in Condensed
 Consolidated Statements of Operations
 (In thousands)   (In thousands)  
2017     
Unrealized gains on securities available for sale     
 $125  Net gains on securities
2018     
Unrealized losses on securities available for sale     
  -  Net impairment loss recognized in earnings $(19) Net gains (losses) on securities
  125  Total reclassifications before tax  -  Net impairment loss recognized in earnings
  44  Income tax expense  (19) Total reclassifications before tax
 $81  Reclassifications, net of tax  (4) Income tax expense
        $(15) Reclassifications, net of tax
             
Unrealized gains on cash flow hedges            
 $(5) Interest expense $(6) Interest expense
  (2) Income tax expense  (1) Income tax expense
 $(3) Reclassification, net of tax $(5) Reclassification, net of tax
              
 $78  Total reclassifications for the period, net of tax $(10) Total reclassifications for the period, net of tax
              
2016      
2017      
Unrealized gains on securities available for sale            
 $298  Net gains on securities $106  Net gains on securities
  -  Net impairment loss recognized in earnings  -  Net impairment loss recognized in earnings
  298  Total reclassifications before tax  106  Total reclassifications before tax
  104  Income tax expense  37  Income tax expense
 $194  Reclassifications, net of tax $69  Reclassifications, net of tax

15.
Payment Plan Receivables and Other Assets Held forMepco Sale

On December 30, 2016, Mepco executed an Asset Purchase Agreement (the “APA”) with Seabury Asset Management LLC (“Seabury”). Pursuant to the terms of the APA, Mepcowe sold itsour payment plan processing business, payment plan receivables, and certain other assets to Seabury, who also assumed certain liabilities of Mepco.

This transaction closed on May 18, 2017, with an effective date of May 1, 2017. As a result of the closing, Mepco sold $33.1 million of net payment plan receivables, $0.5 million of commercial loans, $0.2 million of furniture and equipment and $1.6 million of other assets to Seabury, who also assumed $2.0 million of specified liabilities. We received cash totaling $33.4 million and recorded no gain or loss in 2017 as the assets were sold and the liabilities were assumed at book value.
 
5852

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Assets
16.
Recent Acquisition

Effective April 1, 2018, we completed the acquisition of all of the issued and outstanding shares of common stock of TCSB Bancorp, Inc. (‘‘TCSB’’) and merged TCSB into Independent Bank Corporation (“IBCP”), with IBCP as the surviving corporation (the ‘‘Merger’’).  On that same date we also consolidated Traverse City State Bank, TCSB’s wholly-owned subsidiary bank, into the Independent Bank (with the Independent Bank as the surviving institution).  Under the terms of the merger agreement we issued 2.71 million shares of common stock and 0.19 million stock options with a fair value of approximately $64.5 million to the shareholders and option holders of TCSB.  As the transaction did not occur until April 1, 2018, it was not practical to complete the purchase accounting adjustments for inclusion in these Notes to Interim Condensed Consolidated Financial Statements.  We will record this acquisition and related purchase accounting adjustments in the second quarter of 2018.

Our 2018 non-interest expenses include $0.2 million of costs incurred during the three months ended March, 31, 2018 related to the Merger. As of March 31, 2018, prior to any fair value related adjustments, TCSB Bancorp, Inc. had total assets of $343.8 million, total loans of $301.8 million, total deposits of $288.1 million, and total shareholders’ equity of $34.7 million.

17.
Revenue from Contracts with Customers

We account for revenue in accordance with ASC Topic 606, Revenue from Contracts with Customers, which we adopted on January 1, 2018, using the modified retrospective method (see note #2). We derive the majority of our revenue from financial instruments and their related contractual rights and obligations which  for the most part are excluded from the scope of ASU 2014-09.  These sources of revenue that are excluded from the scope of this amended guidance include interest income, net gains on mortgage loans, net gains (losses) on securities, mortgage loan servicing, net and bank owned life insurance and were approximately 82.2% and 79.5% of total revenues at March 31, 2018 and 2017, respectively.

Material sources of revenue that are included in the scope of ASC Topic 606 include service charges on deposits, other deposit related income, interchange income and investment and insurance commissions and are discussed in the following paragraphs.  Generally these sources of revenue are earned at the time the service is delivered or over the course of a monthly period and do not result in any contract asset or liability balance at any given period end.  As a result, there were no contract assets or liabilities recorded as of March 31, 2018.

Service charges on deposit accounts and other deposit related income: Revenues are earned on depository accounts for commercial and retail customers and include fees for transaction-based, account maintenance and overdraft services. Transaction-based fees, which includes services such as ATM use fees, stop payment charges and ACH fees are recognized at the time the transaction is executed as that is the time we fulfill our customer’s request.  Account maintenance fees, which includes monthly maintenance services are earned over the course of a month representing the period over which the performance obligation is satisfied. Our obligation for overdraft services is satisfied at the time of the overdraft.

Interchange income: Interchange income primarily includes debit card interchange and network revenues.  Debit card interchange and network revenues are earned on debit card transactions conducted through payment networks such as MasterCard and NYCE. Interchange income is recognized concurrently with the delivery of services on a daily basis. Interchange and network revenues are presented gross of interchange expenses, which are presented separately as a component of non-interest expense.
53

NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)
(unaudited)

Investment and insurance commissions:  Investment and insurance commissions include fees and commissions from asset management, custody, recordkeeping, investment advisory and other services provided to our customers. Revenue is recognized on an accrual basis at the time the services are performed and are generally based on either the market value of the assets managed or the services provided.  We have an agent relationship with a third party provider of these services and net certain direct costs charged by the third party provider associated with providing these services to our customers.

Net (gains) losses other real estate and repossessed assets:  We record a gain or loss from the sale of other real estate when control of the property transfers to the buyer, which generally occurs at the time of an executed deed.  If we were to finance the sale of other real estate to the buyer, we would assess whether the buyer is committed to perform their obligations under the contract and whether collectability of the transaction is probable.  Once these criteria are met, the other real estate asset would be derecognized and the gain or loss on sale would be recorded upon the transfer of control of the property to the buyer.  There were no other real estate properties sold and liabilities assumedduring the three months ending March 31, 2018 that were asfinanced by us.

Disaggregation of our revenue sources by attribute for the three months ending March 31, 2018 follows:

  
May 1,
2017
  
December 31,
2016
 
  (In thousands) 
Assets sold      
Payment plan receivables $33,128  $30,582 
Commerical loans  525   794 
Other assets  1,765   1,984 
Total assets $35,418  $33,360 
         
Liabilities assumed $1,972  $718 

These assets and liabilities were categorized as “held for sale” in our December 31, 2016 Condensed Consolidated Statement of Financial Condition.  These assets and corresponding liabilities held for sale were carried at the lower of cost or fair value on an aggregate basis.  Fair value adjustments, if any, were recorded in current earnings.
  
Service
Charges
on Deposits
  
Other
Deposit
Related
Income
  
Interchange
Income
  
Investment
and
Insurance
Commissions
  Total 
  (In thousands) 
Retail               
Overdraft fees $1,972           $1,972 
Account service charges  500            500 
ATM fees     $345         345 
Other      207         207 
Business                  
Overdraft fees  365             365 
Account service charges  68             68 
ATM fees      8         8 
Other      129         129 
Interchange income         $2,246      2,246 
Asset management revenue             $271   271 
Transaction based revenue              167   167 
                     
Total $2,905  $689  $2,246  $438  $6,278 
                     
Reconciliation to Condensed Consolidated Statement of Operations:         
Non-interest income - other:                    
Other deposit related income                 $689 
Investment and insurance commissions               438 
Bank owned life insurance                  256 
Other                  560 
Total                 $1,943 
 
5954

ITEM 2.

Management’s Discussion and Analysis
of Financial Condition and Results of Operations

Introduction. The following section presents additional information to assess the financial condition and results of operations of Independent Bank Corporation (“IBCP”), its wholly-owned bank, Independent Bank (the "Bank"), and their subsidiaries. This section should be read in conjunction with the Condensed Consolidated Financial Statements. We also encourage you to read our 20162017 Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission ("SEC"). That report includes a list of risk factors that you should consider in connection with any decision to buy or sell our securities.

Overview. We provide banking services to customers located primarily in Michigan’s Lower Peninsula.  As a result, our success depends to a great extent upon the economic conditions in Michigan’s Lower Peninsula. At times, we have experienced a difficult economy in Michigan. Economic conditions in Michigan began to show signs of improvement during 2010.  Generally, these improvements have continued into 2017,2018, albeit at an uneven pace.  There has been an overall decline in the unemployment rate as well as generally improving housing prices and other related statistics (such as home sales and new building permits).  In addition, since early- to mid-2009, we have seen an improvement in our asset quality metrics. In particular, since early 2012, we have generally experienced a decline in non-performing assets, reducedlower levels of new loan defaults, and reduced levels of loan net charge-offs.

Recent Developments. Effective onOn December 22, 2017, "H.R. 1" (also known as the "Tax Cuts and Jobs Act") was signed into law.  H.R. 1, among other things, reduced the federal corporate income tax rate to 21% effective January 1, 2017,2018.  As a result, we adoptedconcluded that our deferred tax assets, net (“DTA”) had to be remeasured. Our DTA represents expected corporate tax benefits anticipated to be realized in the fair value accounting method for capitalized mortgage loan servicing rights.future.  The adoptionreduction in the federal corporate income tax rate reduces these anticipated future benefits.  The remeasurement of this accounting methodour DTA at December 31, 2017 resulted in the following changes to the January 1, 2017 beginning balances: ana reduction of these net assets and a corresponding increase in capitalized mortgage loan servicing rightsincome tax expense of $0.54 million; a decrease in deferred income taxes of $0.19$6.0 million and a decrease in our accumulated deficit of $0.35 million.  See note 2 to the Condensed Consolidated Financial Statements.

On December 30, 2016, the Bank and its wholly-owned subsidiary, Mepco Finance Corporation (“Mepco”), entered into an Asset Purchase Agreement (“APA”) with Seabury Asset Management LLC (“Seabury”).  Pursuant to the terms of the APA, we sold our payment plan processing business, payment plan receivables, and certain other assets to Seabury, who also assumed certain liabilities of Mepco.  These assets and liabilities were categorized as “held for sale” in the December 31, 2016 Condensed Consolidated Statements of Financial Condition.  We alsothat was recorded a $0.32 million loss related to the sale of these assets in the fourth quarter of 2016.  This transaction closed2017.

On December 4, 2017, we entered into an Agreement and Plan of Merger with TCSB Bancorp, Inc. ("TCSB") (the "Merger Agreement") providing for a business combination of IBCP and TCSB.  On April 1, 2018, TCSB was merged with and into IBCP, with IBCP as the surviving corporation (the "Merger").  In connection with the Merger, on May 18, 2017,April 1, 2018, IBCP consolidated Traverse City State Bank, TCSB's wholly-owned subsidiary bank, with an effective dateand into Independent Bank (with Independent Bank as the surviving institution).

We paid aggregate Merger consideration of May 1, 2017.  As a resultapproximately $64.5 million in IBCP common stock or stock options for all of the closing, Mepco sold $33.1shares of TCSB common stock and TCSB stock options issued and outstanding immediately before the effective time of the Merger.

At March 31, 2018, TCSB had $343.8 million of net payment plan receivables, $0.5total assets, $301.8 million of commercial loans, $0.2$288.1 million of furnituredeposits and equipment and $1.6$34.7 million of other assets to Seabury, who also assumed $2.0shareholders’ equity ($31.9 million of specified liabilities.  Mepco was renamed IB Holding Companytangible common equity).  TCSB reported a net income of $0.03 million in May 2017 and was liquidated on June 30, 2017, with the remaining assets and liabilities transferredfirst quarter of 2018.  The TCSB first quarter 2018 results were adversely impacted due to $1.0 million of merger expenses.  We expect the Bank.  We do not believe that the sale of the Mepco business and assets willMerger to have a significant impact on our future overall financial condition orsecond quarter 2018 results because of operations.the inclusion of their operations for the first time that quarter and merger related expenses.
 
6055

In the fourth quarter of 2016, we reached a tentative settlement regarding litigation initiated against the Bank in Wayne County, Michigan Circuit Court.  The Court issued a preliminary approval of this settlement in the first quarter of 2017.  This litigation concerned the Bank’s checking account transaction sequencing during a period from February 2009 to June 2011.  Under the terms of the settlement, we have agreed to pay $2.2 million and we are also responsible for class notification costs and certain other expenses which are estimated to total approximately $0.1 million.  We recorded a $2.3 million expense in the fourth quarter of 2016 for this settlement.  We expect the settlement payment to occur in the fourth quarter of 2017 or first quarter of 2018.  Although, we deny any liability associated with this matter and believe we have meritorious defenses to the allegations in the complaint, given the costs and uncertainty of litigation, we determined that this settlement was in the best interests of the organization.

Regulation. On July 2, 2013, the Federal Reserve Board approved a final rule that establishes an integrated regulatory capital framework (the "New Capital Rules"). The rule implements in the United States the Basel III regulatory capital reforms from the Basel Committee on Banking Supervision and certain changes required by the 2010 Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”).  In general, under the New Capital Rules, minimum requirements have increased for both the quantity and quality of capital held by banking organizations. Consistent with the international Basel framework, the New Capital Rules include a new minimum ratio of common equity tier 1 capital to risk-weighted assets of 4.5% and a common equity tier 1 capital conservation buffer of 2.5% of risk-weighted assets that applies to all supervised financial institutions. The 2.5% capital conservation buffer is being phased in ratably over a four-year period that began in 2016.  In 2017, 1.25%2018, 1.875% is being added to the minimum ratio for adequately capitalized institutions.  To avoid limits on capital distributions and certain discretionary bonus payments we must meet the minimum ratio for adequately capitalized institutions plus the phased in buffer (now 5.75%6.375% in 2017)2018).  The rule also raises the minimum ratio of tier 1 capital to risk-weighted assets from 4% to 6% and includes a minimum leverage ratio of 4% for all banking organizations. As to the quality of capital, the New Capital Rules emphasize common equity tier 1 capital, the most loss-absorbing form of capital, and implements strict eligibility criteria for regulatory capital instruments. The New Capital Rules also change the methodology for calculating risk-weighted assets to enhance risk sensitivity.  Under the New Capital Rules our existing trust preferred securities are grandfathered as qualifying regulatory capital.  As of September 30, 2017March 31, 2018 and December 31, 20162017 we exceeded all of the capital ratio requirements of the New Capital Rules.

It is against this backdrop that we discuss our results of operations and financial condition in the thirdfirst quarter and first nine months of 20172018 as compared to 2016.2017.

Results of Operations

Summary.  We recorded net income of $6.9$9.2 million and $6.4 million, respectively, during the three months ended September 30, 2017 and 2016.March 31, 2018, compared to net income of $6.0 million during the three months ended March 31, 2017. The increase in 2017 results as compared to 2016 primarily reflects an increase in net interest income that was partially offset by increases in the provision for loan losses and in non-interest and income tax expenses and a decrease in non-interest income.

We recorded net income of $18.8 million and $16.9 million, respectively, during the nine months ended September 30, 2017 and 2016.  The increase in 2017 year-to-date results as compared to 2016 is primarily due to increases in net interest income and non-interest income and a decrease in income tax expense that were partially offset by increases in the provision for loan losses and non-interest expense and income tax expense.


Key performance ratios   
  
Three months
ended March 31,
 
  2018  2017 
Net income (annualized) to      
Average assets  1.34%  0.95%
Average common shareholders’ equity  14.04   9.63 
         
Net income per common share        
Basic $0.43  $0.28 
Diluted  0.42   0.28 
 
6156

Key performance ratios
  
Three months ended
September 30,
  
Nine months ended
September 30,
 
  2017  2016  2017  2016 
Net income (annualized) to            
Average assets  1.01%  1.02%  0.96%  0.92%
Average common shareholders’ equity  10.27   10.20   9.69   9.19 
                 
Net income per common share                
Basic $0.32  $0.30  $0.88  $0.79 
Diluted  0.32   0.30   0.87   0.78 

Net interest income.  Net interest income is the most important source of our earnings and thus is critical in evaluating our results of operations. Changes in our net interest income are primarily influenced by our level of interest-earning assets and the income or yield that we earn on those assets and the manner and cost of funding our interest-earning assets. Certain macro-economic factors can also influence our net interest income such as the level and direction of interest rates, the difference between short-term and long-term interest rates (the steepness of the yield curve) and the general strength of the economies in which we are doing business. Finally, risk management plays an important role in our level of net interest income. The ineffective management of credit risk and interest-rate risk in particular can adversely impact our net interest income.

OurNet interest income totaled $23.9 million during the first quarter of 2018, which represents a $2.5 million, or 11.5% increase, from the comparable quarter one year earlier.  The increase in net interest income totaled $22.9 million during the third quarter ofin 2018 compared to 2017 an increase of $2.9 million, or 14.6% from the year-ago period.  This increase primarily reflects a $227.4 million increase in average interest-earning assets as well as a 15two basis point increase in our tax equivalent net interest income as a percent of average interest-earning assets (the “net interest margin”).

For the first nine months of 2017, net interest income totaled $65.9 million, as well as an increase of $6.5 million, or 10.9% from 2016.  This increase primarily reflects a $184.9 million increase in average interest-earning assets.

Total average interest-earning assets as well as an 10 basis point increasewere $2.61 billion in ourthe first quarter of 2018 compared to $2.37 billion in the year ago quarter.  Partially offsetting the growth in net interest margin.income was a decline in net recoveries of interest on loans on non-accrual or previously charged-off to $0.18 million in the first quarter of 2018 compared to $0.50 million in the year ago quarter.

The increase in average interest-earning assets primarily reflects loan growth utilizing funds from increases in deposits and borrowed funds.  The increase in the net interest margin reflects a change in the mix of average-interest earning assets (higher percentage of loans) as well as increases in short-term market interest rates.

Our net interest income is also adversely impacted by our level of non-accrual loans.  In the thirdfirst quarter and first nine months of 20172018 non-accrual loans averaged $8.6$7.5 million and $9.7 million, respectively compared to $10.7$11.6 million and $10.6 million, respectively for the same periods in 2016.  In addition, in the thirdfirst quarter and first nine months of 2017 we had net recoveries of $0.28 million and $0.90 million, respectively, of previously unpaid interest on loans placed on or taken off non-accrual during each period or on loans previously charged-off compared to net recoveries of $0.07 million and $0.75 million, respectively, during the same periods in 2016.2017.
 
6257

Average Balances and Tax Equivalent Rates

 
Three Months Ended
September 30,
  
Three Months Ended
March 31,
 
 2017  2016  2018  2017 
 
Average
Balance
  Interest  
Rate (2)
  
Average
Balance
  Interest  
Rate (2)
  
Average
Balance
  Interest  
Rate (2)
  
Average
Balance
  Interest  
Rate (2)
 
 (Dollars in thousands)  (Dollars in thousands) 
Assets                                    
Taxable loans $1,908,497  $21,801   4.55% $1,613,189  $18,562   4.59% $2,060,720  $23,339   4.57% $1,685,936  $19,824   4.75%
Tax-exempt loans (1)
  3,138   47   5.94   3,492   53   6.04   2,127   18   3.43   4,067   52   5.19 
Taxable securities  474,901   2,765   2.33   534,319   2,537   1.90   422,254   2,635   2.50   521,407   2,754   2.11 
Tax-exempt securities (1)
  90,645   783   3.46   58,694   507   3.46   78,345   603   3.08   78,044   698   3.58 
Interest bearing cash  29,336   63   0.85   69,603   86   0.49   32,901   82   1.01   66,708   113   0.69 
Other investments  15,543   200   5.11   15,347   195   5.05   15,543   248   6.47   15,543   199   5.19 
Interest Earning Assets  2,522,060   25,659   4.05   2,294,644   21,940   3.81   2,611,890   26,925   4.15   2,371,705   23,640   4.02 
Cash and due from banks  33,019           34,565           32,135           33,790         
Other assets, net  142,283           152,793           132,961           153,992         
Total Assets $2,697,362          $2,482,002          $2,776,986          $2,559,487         
                                                
Liabilities                                                
Savings and interest-bearing checking $1,048,289   408   0.15  $1,014,201   284   0.11 
Savings and interest- bearing checking $1,094,981   551   0.20  $1,047,114   283   0.11 
Time deposits  531,226   1,425   1.06   438,504   970   0.88   564,282   1,736   1.25   482,188   1,160   0.98 
Other borrowings  85,219   626   2.91   47,227   493   4.15   64,890   574   3.59   45,004   470   4.24 
Interest Bearing Liabilities  1,664,734   2,459   0.59   1,499,932   1,747   0.46   1,724,153   2,861   0.67   1,574,306   1,913   0.49 
Non-interest bearing deposits  736,291           706,282           758,643           704,551         
Other liabilities  31,263           27,110           29,606           29,064         
Shareholders’ equity  265,074           248,678           264,584           251,566         
Total Liabilities and
Shareholders’ Equity
 $2,697,362          $2,482,002         
Total liabilities and shareholders’ equity $2,776,986          $2,559,487         
                                                
Net Interest Income     $23,200          $20,193          $24,064          $21,727     
                                                
Net Interest Income as a Percent
of Average Interest Earning Assets
          3.66%          3.51%          3.71%          3.69%
 

(1)Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis assuming a marginal tax rate of 21% in 2018 and 35% in 2017.
(2)Annualized
 
6358

Average Balances and Tax Equivalent Rates
  
Nine Months Ended
September 30,
 
  2017  2016    
  
Average
Balance
  Interest  
Rate (2)
  
Average
Balance
  Interest  
Rate (2)
 
  (Dollars in thousands) 
Assets                  
Taxable loans $1,792,381  $61,544   4.59% $1,577,758  $55,255   4.67%
Tax-exempt loans (1)
  3,410   145   5.69   3,564   163   6.11 
Taxable securities  499,886   8,300   2.21   532,576   7,261   1.82 
Tax-exempt securities (1)
  85,853   2,264   3.52   50,286   1,320   3.50 
Interest bearing cash  42,610   229   0.72   75,121   292   0.52 
Other investments  15,543   638   5.49   15,456   592   5.12 
Interest Earning Assets  2,439,683   73,120   4.00   2,254,761   64,883   3.84 
Cash and due from banks  32,492           38,069         
Other assets, net  146,753           157,570         
Total Assets $2,618,928          $2,450,400         
                         
Liabilities                        
Savings and interest-bearing checking $1,051,395   1,007   0.13  $1,018,727   831   0.11 
Time deposits  494,219   3,747   1.01   435,146   2,689   0.83 
Other borrowings  66,392   1,659   3.34   47,405   1,455   4.10 
Interest Bearing Liabilities  1,612,006   6,413   0.53   1,501,278   4,975   0.44 
Non-interest bearing deposits  717,589           677,645         
Other liabilities  30,372           25,612         
Shareholders’ equity  258,961           245,865         
Total liabilities and
shareholders’ equity
 $2,618,928          $2,450,400         
                         
Net Interest Income     $66,707          $59,908     
                         
Net Interest Income as a Percent
of Average Interest Earning Assets
          3.65%          3.55%

(1)Interest on tax-exempt loans and securities is presented on a fully tax equivalent basis assuming a marginal tax rate of 35%
(2)Annualized
64

Reconciliation of Net Interest Margin, Fully Taxable Equivalent ("FTE")

 
Three Months Ended
September 30,
  
Nine Months Ended
September 30,
  
Three Months Ended
March 31,
 
 2017  2016  2017  2016  2018  2017 
 (Dollars in thousands)  (Dollars in thousands)  (Dollars in thousands) 
Net interest income $22,912  $19,998  $65,870  $59,391  $23,936  $21,466 
Add: taxable equivalent adjustment  288   195   837   517   128   261 
Net interest income - taxable equivalent $23,200  $20,193  $66,707  $59,908  $24,064  $21,727 
Net interest margin (GAAP) (1)
  3.60%  3.47%  3.61%  3.52%  3.69%  3.67%
Net interest margin (FTE) (1)
  3.66%  3.51%  3.65%  3.55%  3.71%  3.69%
 

(1)
Annualized

Provision for loan losses.  The provision for loan losses was an expense of $0.6 million and a credit $0.2 million during the three months ended September 30, 2017 and 2016, respectively. During the nine-month periods ended September 30, 2017 and 2016, the provision was an expense of $0.8$0.3 million and a credit of $1.4$0.4 million in the first quarters of 2018 and 2017, respectively.  The provision reflects our assessment of the allowance for loan losses taking into consideration factors such as loan growth, loan mix, levels of non-performing and classified loans and loan net charge-offs. While we use relevant information to recognize losses on loans, additional provisions for related losses may be necessary based on changes in economic conditions, customer circumstances and other credit risk factors.   See “Portfolio Loans and asset quality” for a discussion of the various components of the allowance for loan losses and their impact on the provision for loan losses in the thirdfirst quarter and first nine months of 2017.2018.

Non-interest income.  Non-interest income is a significant element in assessing our results of operations. Non-interest income totaled $11.5 million and $10.3 million during the thirdfirst three months of 2018 and 2017, respectively. We adopted Financial Accounting Standards Board Accounting Standards Update 2014-09 “Revenue from Contracts with Customers (Topic 606)” (“ASU 2014-09”) on January 1, 2018, using the modified retrospective method.  Although ASU 2014-09 did not have any impact on our January 1, 2018 shareholders’ equity or first quarter 2018 net income, it did result in a classification change in non-interest income and non-interest expense as compared to the prior year period.  Specifically, in the first quarter of 2017 compared2018, interchange income and interchange expense each increased by $0.3 million, due to $11.7 million in 2016.  Forclassification changes under ASU 2014-09 (also see notes #2 and #17 to the first nine months of 2017 non-interest income totaled $31.1 million compared to $29.1 million for the first nine months of 2016.  Condensed Consolidated Financial Statements included within this report).
59

The components of non-interest income are as follows:

Non-Interest Income         
          
  
Three months ended
September 30,
     
Nine months ended
September 30,
 
 2017  2016  2017  2016 
  (In thousands)    
Service charges on deposit accounts $3,281  $3,281  $9,465  $9,164 
Interchange income  1,942   1,943   5,869   5,797 
Net gains (losses) on assets:                
Mortgage loans  2,971   3,556   8,886   7,727 
Securities  69   (45)  62   302 
Mortgage loan servicing, net  1   858   668   (454)
Investment and insurance commissions  606   427   1,541   1,278 
Bank owned life insurance  283   282   776   870 
Other  1,151   1,406   3,822   4,413 
Total non-interest income $10,304  $11,708  $31,089  $29,097 
Non-Interest Income

65
  
Three months ended
March 31,
 
  2018  2017 
  (In thousands) 
Service charges on deposit accounts $2,905  $3,009 
Interchange income  2,246   1,922 
Net gains (losses) on assets        
Mortgage loans  2,571   2,571 
Securities  (173)  27 
Mortgage loan servicing, net  2,221   825 
Investment and insurance commissions  438   468 
Bank owned life insurance  256   253 
Other  1,249   1,264 
Total non-interest income $11,713  $10,339 


Service charges on deposit accounts were unchanged ontotaled $2.9 million in the first quarter of 2018, a comparative quarterly basis and increased on a year-to-date basisdecrease of $0.1 million from the comparable period in 2017 as compared to 2016.  The year-to-date increase2017.  This decrease was principally due to higher service charges on commercial accounts and a modestdecline in treasury management fees due in part to an increase in non-sufficient funds occurrences.crediting rates to customers (as a result of increased interest rates).

Interchange income was unchanged on a comparative quarterly basis and increased slightly on a year-to-date basistotaled $2.2 million in 2017 asthe first quarter of 2018 compared to 2016.  The year-to-date$1.9 million in the year ago period.  As discussed above, most of the first quarter 2018 increase isin interchange income was due primarily to a reclassification pursuant to ASU 2014-09.  Transaction volume increased debit card3.4% year-over-year and interchange revenue per transaction activity.was relatively unchanged.

Net gains on mortgage loans decreased on a comparative quarterly basiswere $2.6 million in both the first quarters of 2018 and increased on a year to date basis2017.   Mortgage loan sales totaled $106.3 million in 2017 asthe first quarter of 2018 compared to 2016.$79.7 million in the first quarter of 2017.  Mortgage loan activity is summarized as follows:

Mortgage Loan Activity      
       
  
Three months ended
September 30,
  
Nine months ended
September 30,
 
  2017  2016  2017  2016 
  (Dollars in thousands) 
Mortgage loans originated $264,177  $123,124  $657,345  $288,592 
Mortgage loans sold  120,981   89,349   305,386   215,494 
Net gains on mortgage loans  2,971   3,556   8,886   7,727 
Net gains as a percent of mortgage loans sold (“Loan Sales Margin”)  2.46%  3.98%  2.91%  3.59%
Fair value adjustments included in the Loan Sales Margin  (0.22)  0.55   0.08   0.40 
The increaseloans originated totaled $159.0 million in mortgage loan originations, sales and net gains (for the year-to-date period) in 2017 asfirst quarter of 2018 compared to 2016 is due primarily to the expansion of our mortgage-banking operations.  The decline in net gains$158.1 million in the thirdcomparable quarter of 2017 compared to the third quarter of 2016 was due to a decline in the Loan Sales Margin as described below.2017.

During the last quarter of 2016 and the first half of 2017, we significantly expanded our mortgage-banking operations by adding new employees and opening new loan production offices (Ann Arbor, Brighton, Dearborn, Grosse Pointe, Traverse City and Troy, Michigan and Columbus and Fairlawn, Ohio). Overall, we have increased average full-time equivalent employees in mortgage lending sales and operations by 80.8% and by 67.0%, in the third quarter and first nine months of 2017, respectively, over the same periods in 2016.  This business expansion has increased net gains on mortgage loans (on a year-to-date basis) and has accelerated the growth of portfolio mortgage loans and mortgage loans serviced for others, leading to increased mortgage loan interest income and mortgage loan servicing revenue.  However, this expansion has also increased non-interest expenses, particularly compensation and employee benefits and occupancy.  In addition, due to higher interest rates, mortgage loan refinance volume has declined in 2017 on an industry-wide basis.  It is important to our future results of operations that we effectively and successfully manage this business expansion.
60

Mortgage Loan Activity   
  
Three months ended
March 31,
 
  2018  2017 
  (Dollars in thousands) 
Mortgage loans originated $158,967  $158,081 
Mortgage loans sold  106,343   79,691 
Net gains on mortgage loans  2,571   2,571 
Net gains as a percentage of mortgage loans sold  (“Loan Sales Margin”)  2.42%  3.23%
Fair value adjustments included in the Loan Sales Margin  0.11%  0.20%

The volume of loans sold is dependent upon our ability to originate mortgage loans as well as the demand for fixed-rate obligations and other loans that we choose to not put into portfolio because of our established interest-rate risk parameters. (See “Portfolio Loans and asset quality.”) Net gains on mortgage loans are also dependent upon economic and competitive factors as well as our ability to effectively manage exposure to changes in interest rates and thus can often be a volatile part of our overall revenues.

66

Our LoanNet gains as a percentage of mortgage loans sold (our “Loan Sales Margin isMargin”) are impacted by several factors including competition and the manner in which the loan is sold. Net gains on mortgage loans are also impacted by recording fair value accounting adjustments. Excluding the aforementionedthese fair value accounting adjustments, the Loan Sales Margin would have been 2.68%2.31% and 3.43%3.03% in the thirdfirst quarters of 2018 and 2017, and 2016, respectively and 2.83% and 3.19% for the comparative 2017 and 2016 year-to-date periods, respectively. The decrease in theIn 2018, our Loan Sales Margin (excluding fair value adjustments) in 2017 was generallycontracted due to a narrowing of primary-to-secondary market pricing spreads dueprimarily to competitive factors throughout the mortgage banking industry (generally higherfactors.  In general, as overall industry-wide mortgage loan interest rates and a decline in refinance volume).origination levels drop, pricing becomes more competitive. The changes in the fair value accounting adjustments are primarily due to changes in the amount of commitments to originate mortgage loans for sale.sale during each period.

NetWe recorded net gains (losses) on securities totaled $0.069of approximately $(0.17) million and $0.062$0.03 million duringin the threefirst quarters of 2018 and nine months ended September 30, 2017, respectively, and $(0.045)respectively.  The first quarter 2018 net losses on securities are due primarily to a decline in the fair value of equity securities of $0.15 million. First quarter 2018 securities sales of $22.3 million and $0.302 million for the respective comparable periodsresulted in 2016.a small net loss of $0.02 million.  The thirdfirst quarter 2017 securities net gains on securities were due primarily to sales of $6.2 million that resulted in net gains of $0.11 million that were partially offset by a $0.061$0.08 million increasedecline in the fair value of trading securities and $0.008 million of net gains on the sale of $1.8 million of investments.  The year-to-date 2017 securities net gains were due to $0.125 million of net gains on the sale of $9.6 million of investments that were partially offset by a $0.063 million decrease in the fair value of trading securities.  The third quarter 2016 securities net losses were primarily due to a $0.058 million decrease in the fair value of trading securities that was partially offset by $0.013 million of net gains on the sale of $1.1 million of investments.  The year-to-date 2016 securities net gains were due primarily to net gains of $0.298 million on the sale of $56.5 million of investments.  (See “Securities.”)

We recorded no net impairment losses in either 2017the first quarter of 2018 or 20162017, for other than temporary impairment of securities available for sale.  (See “Securities.”)
61


Mortgage loan servicing generated income of $0.001$2.2 million and $0.858$0.8 million in the thirdfirst quarters of 2018 and 2017, and 2016, respectively. For the first nine months of 2017, mortgage loan servicing generated income of $0.668 million as compared to a loss of $0.454 million in 2016.  This activity is summarized in the following table:

 Three Months Ended  Nine Months Ended  Three Months Ended 
 9/30/2017  9/30/2016  9/30/2017  9/30/2016  March 31, 2018  March 31, 2017 
Mortgage loan servicing: (In thousands)     (Dollars in thousands) 
Revenue, net $1,091  $1,037  $3,253  $3,087  $1,192  $1,089 
Fair value change due to price  (572)  --   (1,075)  --   1,458   145 
Fair value change due to pay-downs  (518)  --   (1,510)  --   (429)  (409)
Amortization  --   (799)  --   (2,065)
Impairment (charge) recovery  --   620   --   (1,476)
Total $1  $858  $668  $(454) $2,221  $825 

Effective on January 1, 2017, we adoptedThe significant variance in the fair value accounting method for capitalizedchange due to price relates primarily to the rise in mortgage loan servicing rights. interest rates in the first quarter of 2018.  That increase reduced projected prepayment rates for mortgage loans serviced for others, leading to an increase in fair value.

Activity related to capitalized mortgage loan servicing rights is as follows:
67

Capitalized Mortgage Loan Servicing Rights

Capitalized Mortgage Loan Servicing RightsCapitalized Mortgage Loan Servicing Rights 
 
Three months ended
September 30,
  
Nine months ended
September 30,
  
Three months ended
March 31,
 
 2017  2016  2017  2016  2018  2017 
 (In thousands)  (In thousands) 
Balance at beginning of period $14,515  $10,331  $13,671  $12,436  $15,699  $13,671 
Change in accounting  -   -   542   -   -   542 
Balance at beginning of period, as adjusted $14,515  $10,331  $14,213  $12,436  $15,699  $14,213 
Originated servicing rights capitalized  1,250   896   3,047   2,153   1,055   778 
Amortization  -   (799)  -   (2,065)
Change in valuation allowance  -   620   -   (1,476)
Change in fair value  (1,090)  -   (2,585)  -   1,029   (264)
Balance at end of period $14,675  $11,048  $14,675  $11,048  $17,783  $14,727 
                
Valuation allowance at end of period $-  $4,748  $-  $4,748 

At September 30, 2017March 31, 2018 we were servicing approximately $1.77$1.86 billion in mortgage loans for others on which servicing rights have been capitalized. This servicing portfolio had a weighted average coupon rate of 4.18%4.16% and a weighted average service fee of approximately 25.825.9 basis points. Capitalized mortgage loan servicing rights (recorded at September 30, 2017fair value) at March 31, 2018 totaled $14.7$17.8 million, representing approximately 8395.6 basis points on the related amount of mortgage loans serviced for others.

Investment and insurance commissions represent revenues generated onwere relatively unchanged in the sale or managementfirst quarter of investments and insurance for our customers.  These revenues increased on both a quarterly and year-to-date basis in 20172018 as compared to 2016, due in part to increased product sales and growth in assets under management.the year ago period.

Income fromWe earned $0.26 million and $0.25 million in the first quarters of 2018 and 2017, respectively, principally as a result of increases in the cash surrender value of our separate account bank owned life insurance was essentially unchanged on a comparative quarterly basis and declined on a year-to-date basis in 2017 compared to 2016.  The year-to-date decline reflects a lower crediting rate on our cash surrender value.insurance.  Our separate account is primarily invested in agency mortgage-backed securities and managed by PIMCO.a third-party. The crediting rate (on which the earnings are based) reflects the performance of the separate account.  The total cash surrender value of our bank owned life insurance was $54.3$54.4 million and $54.0$54.6 million at September 30, 2017March 31, 2018 and December 31, 2016,2017, respectively.  The reduction in the cash surrender value of our bank owned life insurance during the first quarter of 2018 was due to the receipt of cash on a death claim that was partially offset by net earnings credits.

62

Other non-interest income declined on both a comparative quarterlywas relatively unchanged and year-to-date basis intotaled $1.25 million and $1.26 million during the first quarters of 2018 and 2017, compared to 2016.  These declines were due in part to lower ATM fees, check charges, rental income on other real estate and swap fees on commercial loans. In addition, the 2016 year-to-date period included a $0.2 million death benefit related to a life insurance policy on a former director.respectively.

Non-interest expense.  Non-interest expense is an important component of our results of operations. We strive to efficiently manage our cost structure.
68


Non-interest expense increased by $0.1totaled $23.9 million to $22.6 million and by $3.5 million to $68.9 million duringin the three- and nine-month periods ended September 30, 2017, respectively,first quarter of 2018 compared to $23.6 million in the same periods in 2016.year ago period. The components of non-interest expense are as follows:

Non-Interest Expense
Non-Interest Expense   
 
Three months ended
September 30,
  
Nine months ended
September 30,
  
Three months ended
March 31,
 
 2017  2016  2017  2016  2018  2017 
 (In thousands)  (In thousands) 
Compensation $8,494  $8,310  $26,872  $24,355  $9,118  $9,672 
Performance-based compensation  2,688   2,409   6,819   5,967   2,595   1,993 
Payroll taxes and employee benefits  2,395   2,312   7,413   6,590   2,755   2,482 
Compensation and employee benefits  13,577   13,031   41,104   36,912   14,468   14,147 
Occupancy, net  1,970   1,919   6,032   5,982   2,264   2,142 
Data processing  1,796   1,971   5,670   6,008   1,878   1,937 
Furniture, fixtures and equipment  961   990   2,943   2,939   967   977 
Communications  685   670   2,046   2,280   680   683 
Loan and collection  481   568   1,564   1,964   677   413 
Interchange expense  598   283 
Advertising  526   455   1,551   1,410   441   506 
Legal and professional  550   420   1,376   1,178   378   437 
Interchange expense  294   276   869   809 
FDIC deposit insurance  208   187   608   852   230   198 
Merger related expenses  174   -- 
Supplies  176   178   507   551   165   172 
Credit card and bank service fees  105   203   432   588   96   191 
Costs related to unfunded lending commitments  92   73   332   6 
Amortization of intangible assets  87   86   260   260   86   87 
Net losses on other real estate and repossessed assets  30   263   132   98 
Provision for loss reimbursement on sold loans  15   45   66   30   11   31 
Costs (recoveries) related to unfunded lending commitments  (114)  110 
Net (gains) losses on other real estate and repossessed assets  (290)  11 
Other  1,063   1,194   3,454   3,602   1,426   1,244 
Total non-interest expense $22,616  $22,529  $68,946  $65,469  $24,135  $23,569 

Compensation and employee benefits expenses, in total, increased $0.5by $0.3 million, on a quarterly comparative basis and increased $4.2 million foror 2.3%, in the first nine monthsquarter of 2017 compared to the same periods in 2016.

Compensation expense increased by $0.2 million and $2.5 million in the third quarter and first nine months of 2017, respectively, compared to the same periods in 2016.  Average full-time equivalent employees (“FTEs”) increased by approximately 8.4% and  8.6% during the third quarter and first nine months of 2017, respectively,2018, as compared to the year ago periods,period.

Compensation expense decreased by $0.6 million, or 5.7%.  This year-over-year decrease was primarily due primarily to our mortgage banking expansion.  The impact of the FTEfollowing factors:  a $0.2 million increase was moderated (particularly in the third quarter of 2017) by an increased amount of compensation that was deferred as direct loan origination costs in the first quarter of 2018 and $0.3 million of additional one-time compensation costs associated with the initial expansion of our mortgage banking operations that were incurred in the first quarter of 2017. Average full-time equivalent employees (“FTEs”) increased by 3.2, or 0.4%, during the first quarter of 2018 compared to the year ago quarter, as additional personnel added due to higher loan origination levels.the expansion of our mortgage-banking operations were largely offset by a decline in employees in our payment plan processing business that was sold in May 2017.
 
6963

Performance-based compensation increased by $0.3 million and $0.9$0.6 million in the third quarter and first nine months of 2017, respectively, versus the same periods in 2016,2018 due primarily to relative comparative changes in thea higher accrual (increased by $0.3 million) for anticipated incentive compensation (including our mortgage loan officer retention program)for salaried employees based on our estimated full-yearforecasted 2018 performance as compared to goals.goals, as well as a $0.3 million bonus that was paid to hourly employees in the first quarter of 2018.

Payroll taxes and employee benefits increased by $0.1 million and $0.8$0.3 million in the third quarter and first nine months of 2017, respectively, compared to the same periods in 2016,2018 due primarily to increases inhigher payroll taxes, healthworkers’ compensation insurance (year-to-date period only)costs and 401(k) plan costs (the employee recruiting costs principally associated with our mortgage banking expansion.match was increased to 4% of eligible compensation in 2018 compared to 3% in 2017).

Occupancy, net, increased by $0.05$0.1 million, for bothor 5.7%, in the thirdfirst quarter of 2018 compared to 2017 primarily because of the additional loan production offices opened as described above and higher snow removal costs.

Data processing expense decreased $0.1 million, or 3.0%, in the first nine monthsquarter of 2017, respectively,2018 compared to the same periodsyear earlier period due primarily to 2017 including expenses related to our payment processing business that was sold in 2016.  These increasesMay 2017.

Furniture, fixtures and equipment, communications, advertising and supplies expenses were all relatively unchanged in the first quarter of 2018 as compared to the year earlier period.

Loan and collection expenses primarily due to costs associated with the recently opened loan production offices mentioned earlier that were partially offset by reduced occupancyreflect costs related to lending activities, including the management and collection of non-performing loans and other problem credits. These expenses increased by $0.3 million in the first quarter of 2018 compared to the year ago quarter, as the first quarter of 2017 included a $0.2 million recovery of previously incurred costs related to a commercial loan relationship.

Interchange expense increased by $0.3 million in the first quarter of 2018 compared to the year ago quarter due primarily to the impact of the implementation of ASU 2014-09 on January 1, 2018.  Prior to the first quarter of 2018, certain processing costs were being netted against interchange income.  As described above, under ASU 2014-09 these costs are no longer being netted against interchange income but instead are being reported as part of interchange expense.

Legal and professional fees decreased by $0.06 million in the first quarter of 2018 compared to the year ago quarter due primarily to a decline in co-sourced internal audit costs and the sale of our payment plan processing business (Mepco).in May 2017.

Data processing expenses decreasedFDIC deposit insurance expense increased by $0.2 million and $0.3$0.03 million in the thirdfirst quarter and first nine months of 2017, respectively,2018 compared to the same periodsyear ago quarter due primarily to the growth in 2016. These decreases areour total assets.

Merger related expenses totaled $0.2 million in the first quarter of 2018 and primarily represent professional fees incurred related to the TCSB Merger.  (See “Recent Developments.” above.)

Credit card and bank service fees decreased by $0.1 million in the first quarter of 2018 as compared to the year earlier period primarily due to the sale of our payment plan processing business (Mepco).  The third quarter of 2017 also included a $0.1 million refund of certain previously billed and expensed costs from our core data processing vendor. 

Furniture, fixtures and equipment expenses were relatively unchanged in 2017 as compared to 2016.

Communications expenses were relatively unchanged and decreased by $0.2 million in the third quarter and first nine months of 2017, respectively, compared to the same periods in 2016.  The 2017 year-to-date decrease is due primarily to reduced mailing costs, as the first quarter of 2016 included expenses for mailing out new chip enabled debit cards and new deposit product information.

Loan and collection expenses reflect costs related to new lending activity as well as the management and collection of non-performing loans and other problem credits. The quarterly and year-to-date comparative decreases in 2017 versus 2016 are primarily due to the reimbursement of previously incurred expenses related to the resolution and collection of non-accrual or previously charged-off loans.  These declines were partially offset by costs related to new lending activity.

Advertising expenses increased on both a comparative quarterly and year-to-date basis in 2017 versus 2016, due primarily to direct mailing and strategic sponsorship costs.

Legal and professional fees increased on both a comparative quarterly and year-to-date basis in 2017 versus 2016, due primarily to an increase in outsourced internal audit costs, higher consulting fees related to a checking account program and higher legal fees principally associated with employment matters.

Interchange expense primarily represents our third-party cost to process debit card transactions.  This cost increased slightly in 2017 on both a comparative quarterly and year-to-date basis due primarily to higher debit card transaction volume as described above.May 2017.
 
7064

FDICThe amortization of intangible assets primarily relates to branch acquisitions and the amortization of the deposit insurancecustomer relationship value, including core deposit value, which was acquired in connection with those acquisitions. We had remaining unamortized intangible assets of $1.5 million and $1.6 million at March 31, 2018 and December 31, 2017, respectively. See note #7 to the Condensed Consolidated Financial Statements for a schedule of future amortization of intangible assets.  However, this category of non-interest expense increased slightly and decreased on a comparative quarterly and year-to-date basis, respectively, in 2017 versus 2016.  The comparative quarterlywill increase was due primarily to growth in our total assets.  The comparative year-to-date decrease reflects a decline in our premium rate that became effective in the thirdsecond quarter of 2016.  At June 30, 2016, the FDIC Deposit Insurance Fund reserve ratio reached 1.15%, which triggered a new assessment method and generally lower deposit insurance premiums for banks with less than $10 billion in assets.

Supplies expenses were relatively unchanged and decreased slightly on a comparative quarterly and year-to-date basis, respectively, in 2017 versus 2016.  The comparative year-to-date decline was due primarily to initiatives with our various vendors to reduce these costs as well as internal “go green” efforts to reduce printing and paper costs.

Credit card and bank service fees decreased in 2017 versus 2016 on both a comparative quarterly and year-to-date basis primarily2018 due to the saleTCSB Merger.

The provision for loss reimbursement on sold loans was an expense of $0.01 million and $0.03 million in the first quarters of 2018 and 2017, respectively, and represents our payment plan processing business (Mepco)estimate of incurred losses related to mortgage loans that we have sold to investors (primarily Fannie Mae, Freddie Mac, Ginnie Mae and the Federal Home Loan Bank of Indianapolis [“FHLB”]).  Since we sell mortgage loans without recourse, loss reimbursements only occur in those instances where we have breached a representation or warranty or other contractual requirement related to the loan sale.  The reserve for loss reimbursements on sold mortgage loans totaled $0.68 million and $0.67 million at March 31, 2018 and December 31, 2017, respectively. This reserve is included in accrued expenses and other liabilities in our Condensed Consolidated Statements of Financial Condition. We believe that the amounts that we have accrued for incurred losses on sold mortgage loans are appropriate given our analyses.  However, future losses could exceed our current estimate.

The changes in costscost related to unfunded lending commitments are primarily impacted by changes in the amounts of such commitments to originate portfolio loans as well as (for commercial loan commitments) the grade (pursuant to our loan rating system) of such commitments.

The amortization of intangible assets primarily relates to branch acquisitions and the amortization of the deposit customer relationship value, including core deposit value, which was acquired in connection with those acquisitions. We had remaining unamortized intangible assets of $1.7 million and $1.9 million at September 30, 2017 and December 31, 2016, respectively. See Note #7 to the Condensed Consolidated Financial Statements for a schedule of future amortization of intangible assets.

Net (gains) losses on other real estate and repossessed assets primarily represent the gain or loss on the sale or additional write downs on these assets subsequent to the transfer of the asset from our loan portfolio. This transfer occurs at the time we acquire the collateral that secured the loan. At the time of acquisition, the other real estate or repossessed asset is valued at fair value, less estimated costs to sell, which becomes the new basis for the asset. Any write-downs at the time of acquisition are charged to the allowance for loan losses.

The provision for loss reimbursement on sold loans was an expense of $0.015$0.3 million and $0.066 millionnet gain in the thirdfirst quarter and first nine months of 2017, respectively, compared to an expense of $0.045 million and $0.030 million in the third quarter and first nine months of 2016, respectively. This provision represents our estimate of incurred losses related to mortgage loans that we have sold to investors (primarily Fannie Mae, Freddie Mac, Ginnie Mae and the Federal Home Loan Bank of Indianapolis).  Since we sell mortgage loans without recourse, loss reimbursements only occur in those instances where we have breached a representation or warranty or other contractual requirement related2018 primarily relates to the loan sale.  The reserve for loss reimbursements on sold mortgage loans totaled $0.56 million at both September 30, 2017sale of single-family homes and December 31, 2016, respectively. This reserve is included in accrued expenses and other liabilitiesreflects generally increasing housing prices in our Condensed Consolidated Statements of Financial Condition.markets.
71


Other non-interest expenses declinedincreased by $0.2 million in both the thirdfirst quarter and first nine months of 20172018 compared to the same periods in 2016year ago quarter due primarily to lower temporary employeehigher travel and insurancemeeting costs and lower debit card fraud losses.increased directors fees (due to the addition of one director).

Income tax expense.  We recorded an income tax expense of $3.2$2.0 million and $8.4$2.6 million in the third quarterfirst quarters of 2018 and the first nine months of 2017, respectively.  This compares to anAs described earlier under “Recent Developments” our statutory federal corporate income tax expense of $3.0 million and $7.5 million in the third quarter and the first nine months of 2016, respectively.

Year-to-date 2016 included a $0.3 million income tax benefit resulting from the adoption of Financial Accounting Standards Board Accounting Standards Update 2016-09 “Compensation – Stock Compensation (718) Improvementsrate was reduced to Employee Share-Based Payment Accounting” (“ASU 2016-09”21% (from 35%) during the second quarter.effective on January 1, 2018.

Our actual federal income tax expense is different than the amount computed by applying our statutory income tax rate to our income before income tax primarily due to tax-exempt interest income and tax-exempt income from the increase in the cash surrender value on life insurance,insurance.  In addition, the first quarters of 2018 and differences in2017, include reductions of $0.2 million and $0.1 million, respectively, of income tax expense related to impact of the excess value of stock awards that vestvested and stock options that arewere exercised as compared to the initial fair values that were expensed.

65

We assess whether a valuation allowance should be established against our deferred tax assets based on the consideration of all available evidence using a “more likely than not” standard.  The ultimate realization of this asset is primarily based on generating future income.  We concluded at September 30,both March 31, 2018 and 2017 and 2016 and at December 31, 2016,2017, that the realization of substantially all of our deferred tax assets continues to be more likely than not.

We had maintained a valuation allowance against our deferred tax assets of approximately $1.1 million at December 31, 2016. This valuation allowance on our deferred tax assets related to state income taxes at Mepco.  In this instance, we determined that the future realization of these particular deferred tax assets was not more likely than not.  That conclusion was based on the pending sale of Mepco’s payment plan business.  After accounting for the May 2017 sale of our payment plan business, all that remained of these deferred tax assets were loss carryforwards that we wrote off against the related valuation allowance as of June 30, 2017 as we will no longer be doing business in those states.
Financial Condition

Summary.  Our total assets increased by $204.5$3.8 million during the first ninethree months of 2017.2018.  Loans, excluding loans held for sale ("Portfolio Loans"), totaled $1.94$2.07 billion at September 30, 2017,March 31, 2018, an increase of $328.8$52.6 million, or 20.4%2.6%, from December 31, 2016.2017.  (See "Portfolio Loans and asset quality.")

Deposits totaled $2.34$2.43 billion at September 30, 2017,March 31, 2018, compared to $2.23$2.40 billion at December 31, 2016.2017.  The $118.0$29.9 million increase in total deposits during the period reflectsis primarily due to growth in all categories, except time deposits, which declined by $41.3 million.  The decline in time deposits primarily reflects maturities with one municipal customer, where we elected to allow the deposits to run-off rather than rebidding for these funds.savings and interest-bearing checking deposit account balances.
72


Securities.  We maintain diversified securities portfolios, which include obligations of U.S. government-sponsored agencies, securities issued by states and political subdivisions, residential and commercial mortgage-backed securities, asset-backed securities, corporate securities, trust preferred securities and foreign government securities (that are denominated in U.S. dollars). We regularly evaluate asset/liability management needs and attempt to maintain a portfolio structure that provides sufficient liquidity and cash flow. Except as discussed below, we believe that the unrealized losses on securities available for sale are temporary in nature and are expected to be recovered within a reasonable time period. We believe that we have the ability to hold securities with unrealized losses to maturity or until such time as the unrealized losses reverse. (See “Asset/liability management.”)

Securities
     Unrealized    
  
Amortized
Cost
  Gains  Losses  
Fair
Value
 
  (In thousands) 
Securities available for sale            
September 30, 2017 $545,672  $5,023  $1,830  $548,865 
December 31, 2016  615,709   2,548   7,641   610,616 
Securities 
     Unrealized    
  
Amortized
Cost
  Gains  Losses  
Fair
Value
 
  (In thousands) 
Securities available for sale            
March 31, 2018 $493,561  $1,978  $6,420  $489,119 
December 31, 2017  523,520   3,197   3,792   522,925 
 
We adopted ASU 2017-08 during the first quarter of 2017 using a modified retrospective approach.  As a result, the amortized cost of securities as of January 1, 2017 was adjusted lower by $0.46 million (see note #2).

Securities available for sale declined by $61.8$33.8 million during the first nine monthsquarter of 2017 as these funds were utilized to support net Portfolio Loan growth.2018.  Our portfolio of securities available for sale is reviewed quarterly for impairment in value. In performing this review, management considers (1) the length of time and extent that fair value has been less than cost, (2) the financial condition and near term prospects of the issuer, (3) the impact of changes in market interest rates on the market value of the security and (4) an assessment of whether we intend to sell, or it is more likely than not that we will be required to sell, a security in an unrealized loss position before recovery of its amortized cost basis. For securities that do not meet these recovery criteria, the amount of impairment recognized in earnings is limited to the amount related to credit losses, while impairment related to other factors is recognized in other comprehensive income.income (loss).  We recorded no impairment losses related to other than temporary impairment on securities available for sale in either the first nine monthsquarter of 20172018 or 2016.2017.
 
7366

Sales of securities were as follows (See “Non-interest income.”):

  
Nine months ended
September 30,
 
  2017  2016 
  (In thousands) 
       
Proceeds (1) $9,594  $56,451 
         
Gross gains $125  $350 
Gross losses  -   (52)
Net impairment charges  -   - 
Fair value adjustments  (63)  4 
 Net gains $62  $302 

(1)  2017 includes $0.760 million for trades that did not settle until after September 30, 2017.
  
Three months ended
March 31,
 
  2018  2017 
  (In thousands) 
    
Proceeds $22,277  $6,152 
         
Gross gains $76  $106 
Gross losses  (95)  - 
Net impairment charges  -   - 
Fair value adjustments  (154)  (79)
Net gains (losses) $(173) $27 

Portfolio Loans and asset quality.  In addition to the communities served by our Bank branch and loan production office network, our principal lending markets also include nearby communities and metropolitan areas. Subject to established underwriting criteria, we also may participate in commercial lending transactions with certain non-affiliated banks and make whole loan purchases from other financial institutions.  In March 2018, we sold $16.5 million of single-family residential fixed and adjustable rate mortgage loans servicing retained to another financial institution and recognized a gain on sale of $0.05 million.  These mortgage loans were all on properties located in Ohio, had a weighted average interest rate of 3.59% and were sold primarily for asset/liability management purposes.

The senior management and board of directors of our Bank retain authority and responsibility for credit decisions and we have adopted uniform underwriting standards. Our loan committee structure and the loan review process attempt to provide requisite controls and promote compliance with such established underwriting standards. However, there can be no assurance that our lending procedures and the use of uniform underwriting standards will prevent us from incurring significant credit losses in our lending activities.

We generally retain loans that may be profitably funded within established risk parameters. (See “Asset/liability management.”) As a result, we may hold adjustable-rate conventional and fixed rate jumbo mortgage loans as Portfolio Loans, while 15- and 30-year fixed-rate non-jumbo mortgage loans are generally sold to mitigate exposure to changes in interest rates. (See “Non-interest income.”) Due primarily to the expansion of our mortgage-banking activities and a change in mix in our mortgage loan originations, we are now originating and putting into Portfolio Loans more fixed rate mortgage loans than as compared to past periods.  These fixed rate mortgage loans generally have terms from 15 to 30 years, do not have prepayment penalties and expose us to more interest rate risk.  To date, our interest rate risk profile has not changed significantly.  However, we are carefully monitoring this change in the composition of our Portfolio Loans and the impact of potential future changes in interest rates on our changes in market value of portfolio equity and changes in net interest income. (See “Asset/liability management.”).  As a result, we have added and may continue to add some longer-term borrowings, may utilize derivatives (interest rate swaps and interest rate caps) to manage interest rate risk and may begin to attempt to sell fixed rate jumbo mortgage loans in the future.
 
7467

Non-performing assets(1)A summary of our Portfolio Loans follows:

  
September 30,
2017
  
December 31,
2016
 
  (Dollars in thousands) 
Non-accrual loans $8,410  $13,364 
Loans 90 days or more past due and still accruing interest  --   -- 
Total non-performing loans  8,410   13,364 
Other real estate and repossessed assets  2,150   5,004 
Total non-performing assets $10,560  $18,368 
As a percent of Portfolio Loans        
Non-performing loans  0.43%  0.83%
Allowance for loan losses  1.11   1.26 
Non-performing assets to total assets  0.38   0.72 
Allowance for loan losses as a percent of non-performing loans  255.39   151.41 
  
March 31,
2018
  
December 31,
2017
 
  (In thousands) 
Real estate(1)      
Residential first mortgages $690,288  $672,592 
Residential home equity and other junior mortgages  143,037   136,560 
Construction and land development  133,852   143,188 
Other(2)  547,314   538,880 
Consumer  306,757   291,091 
Commercial  245,845   231,786 
Agricultural  4,342   4,720 
Total loans $2,071,435  $2,018,817 

(1)Includes both residential and non-residential commercial loans secured by real estate.
(2)Includes loans secured by multi-family residential and non-farm, non-residential property.


Non-performing assets(1)
      
  
March 31,
2018
  
December 31,
2017
 
  (Dollars in thousands) 
Non-accrual loans $6,629  $8,184 
Loans 90 days or more past due and still accruing interest  --   -- 
Total non-performing loans  6,629   8,184 
Other real estate and repossessed assets  1,647   1,643 
Total non-performing assets $8,276  $9,827 
As a percent of Portfolio Loans        
Non-performing loans  0.32%  0.41%
Allowance for loan losses  1.11   1.12 
Non-performing assets to total assets  0.30   0.35 
Allowance for loan losses as a percent of non-performing loans  348.03   275.99 
 
(1)
Excludes loans classified as “troubled debt restructured” that are not past duedue.
68

Troubled debt restructurings ("TDR") 
          
  March 31, 2018 
  Commercial  Retail (1)  Total 
  (In thousands) 
Performing TDR's $7,880  $52,022  $59,902 
Non-performing TDR's(2)  275   3,454
(3) 
  3,729 
Total $8,155  $55,476  $63,631 
  December 31, 2017 
  Commercial  Retail  Total 
  (In thousands) 
Performing TDR's $7,748  $52,367  $60,115 
Non-performing TDR's(2)  323   4,506(3)   4,829 
Total $8,071  $56,873  $64,944 

(1)Retail loans include mortgage and vehicle service contract counterparty receivables, net.installment portfolio segments.
(2)Included in non-performing loans table above.
(3)Also includes loans on non-accrual at the time of modification until six payments are received on a timely basis.

Non-performing loans decreased by $5.0$1.6 million, or 37.1%19.0%, during the first nine monthsquarter of 2017.  This decline primarily reflects the pay-off or liquidation of2018 due principally to decreases in non-performing commercial loans and mortgage loans. These declines primarily reflect reduced levels of new loan defaults as well as loan charge-offs, pay-offs, negotiated transactions, and the migration of loans into other real estate. In general, stable economic conditions in our market areas, as well as our collection and resolution efforts, have resulted in a downward trend in non-performing loans.  However, we are still experiencing some loan defaults, particularly related to commercial loans secured by income-producing property and mortgage loans secured by resort/vacation property.

Non-performing loans exclude performing loans that are classified as troubled debt restructurings (“TDRs”). Performing TDRs totaled $63.2$59.9 million, or 3.3%2.9% of total Portfolio Loans, and $70.3$60.1 million, or 4.4%3.0% of total Portfolio Loans, at September 30, 2017March 31, 2018 and December 31, 2016,2017, respectively. The decrease in the amount of performing TDRs in the first nine monthsquarter of 20172018 primarily reflects pay-downspay downs and payoffs.  See Note #4 to the Condensed Consolidated Financial Statements for additional information on TDRs.

Other real estate and repossessed assets were essentially unchanged and totaled $2.2$1.6 million at September 30, 2017, compared to $5.0 million atboth March 31, 2018 and December 31, 2016.  This decrease is primarily the result of the sale of a group of commercial properties in the second quarter of 2017.

We will place a loan that is 90 days or more past due on non-accrual, unless we believe the loan is both well secured and in the process of collection. Accordingly, we have determined that the collection of the accrued and unpaid interest on any loans that are 90 days or more past due and still accruing interest is probable.

The ratio of loan net charge-offs to average Portfolio Loans was a negative 0.03% (as a result of net recoveries) on an annualized basis in the first nine monthsquarter of 20172018 compared to a negative 0.08%0.04% in the first nine monthsquarter of 2016.2017.  The $0.5 million decrease in totaldollar amount of loan net recoveries is duewas essentially unchanged in the first quarter of 2018 as compared to a decline in commercial loan net recoveries.the year-ago period.
 
7569

Allowance for loan losses
Allowance for loan losses 
  
Three months ended
March 31,
 
  2018  2017 
  Loans  
Unfunded
Commitments
  Loans  
Unfunded
Commitments
 
  (Dollars in thousands) 
Balance at beginning of period $22,587  $1,125  $20,234  $650 
Additions (deductions)                
Provision for loan losses  315   -   (359)  - 
Recoveries credited to allowance  1,014   -   1,129   - 
Loans charged against the allowance  (845)  -   (966)  - 
Additions included in non-interest expense  -   (114)  -   110 
Balance at end of period $23,071  $1,011  $20,038  $760 
                 
Net loans charged against the allowance to average Portfolio Loans  (0.03)%      (0.04)%    

  
Nine months ended
September 30,
 
  2017  2016 
  Loans  
Unfunded
Commitments
  Loans  
Unfunded
Commitments
 
  (Dollars in thousands) 
Balance at beginning of period $20,234  $650  $22,570  $652 
Additions (deductions)                
Provision for loan losses  806   -   (1,439)  - 
Recoveries credited to allowance  2,998   -   3,623   - 
Loans charged against the allowance  (2,560)  -   (2,711)  - 
Additions included in non-interest expense  -   332   -   6 
Balance at end of period $21,478  $982  $22,043  $658 
                 
Net loans charged against the allowance to average Portfolio Loans  (0.03)%      (0.08)%    
Allocation of the Allowance for Loan Losses

Allocation of the Allowance for Loan Losses      
 
September 30,
2017
  
December 31,
2016
  
March 31,
2018
  
December 31,
2017
 
 (In thousands)  (In thousands) 
Specific allocations $7,061  $9,152  $6,332  $6,839 
Other adversely rated commercial loans  792   491   1,865   1,228 
Historical loss allocations  6,540   4,929   7,245   7,125 
Additional allocations based on subjective factors  7,085   5,662   7,629   7,395 
Total $21,478  $20,234  $23,071  $22,587 

Some loans will not be repaid in full. Therefore, an allowance for loan losses (“AFLL”) is maintained at a level which represents our best estimate of losses incurred. In determining the AFLL and the related provision for loan losses, we consider four principal elements: (i) specific allocations based upon probable losses identified during the review of the loan portfolio, (ii) allocations established for other adversely rated commercial loans, (iii) allocations based principally on historical loan loss experience, and (iv) additional allowances based on subjective factors, including local and general economic business factors and trends, portfolio concentrations and changes in the size and/or the general terms of the loan portfolios.
 
7670

The first AFLL element (specific allocations) reflects our estimate of probable incurred losses based upon our systematic review of specific loans. These estimates are based upon a number of factors, such as payment history, financial condition of the borrower, discounted collateral exposure and discounted cash flow analysis. Impaired commercial, mortgage and installment loans are allocated AFLL amounts using this first element. The second AFLL element (other adversely rated commercial loans) reflects the application of our commercial loan rating system. This rating system is similar to those employed by state and federal banking regulators. Commercial loans that are rated below a certain predetermined classification are assigned a loss allocation factor for each loan classification category that is based upon a historical analysis of both the probability of default and the expected loss rate (“loss given default”). The lower the rating assigned to a loan or category, the greater the allocation percentage that is applied. The third AFLL element (historical loss allocations) is determined by assigning allocations to higher rated (“non-watch credit”) commercial loans using a probability of default and loss given default similar to the second AFLL element and to homogenous mortgage and installment loan groups based upon borrower credit score and portfolio segment.  For homogenous mortgage and installment loans a probability of default for each homogenous pool is calculated by way of credit score migration.  Historical loss data for each homogenous pool coupled with the associated probability of default is utilized to calculate an expected loss allocation rate.  The fourth AFLL element (additional allocations based on subjective factors) is based on factors that cannot be associated with a specific credit or loan category and reflects our attempt to ensure that the overall AFLL appropriately reflects a margin for the imprecision necessarily inherent in the estimates of expected credit losses. We consider a number of subjective factors when determining this fourth element, including local and general economic business factors and trends, portfolio concentrations and changes in the size, mix and the general terms of the overall loan portfolio.

Increases in the AFLL are recorded by a provision for loan losses charged to expense. Although we periodically allocate portions of the AFLL to specific loans and loan portfolios, the entire AFLL is available for incurred losses. We generally charge-off commercial, homogenous residential mortgage and installment loans when they are deemed uncollectible or reach a predetermined number of days past due based on product, industry practice and other factors. Collection efforts may continue and recoveries may occur after a loan is charged against the AFLL.

While we use relevant information to recognize losses on loans, additional provisions for related losses may be necessary based on changes in economic conditions, customer circumstances and other credit risk factors.

The allowance for loan losses increased $1.2$0.5 million to $21.5$23.1 million at September 30, 2017March 31, 2018 from $20.2$22.6 million at December 31, 20162017 and was equal to 1.11% of total Portfolio Loans at September 30, 2017March 31, 2018 compared to 1.26%1.12% at December 31, 2016.2017.

Three of the four components of the allowance for loan losses outlined above increased in the first nine monthsquarter of 2018. The allowance for loan losses related to specific loans decreased $0.5 million in 2018 due primarily to a decline in the balance of individually impaired loans and lower loss given default rates as well as charge-offs.  The allowance for loan losses related to other adversely rated commercial loans increased $0.6 million in 2018 primarily due to an increase in the balance of such loans included in this component to $35.3 million at March 31, 2018 from $27.2 million at December 31, 2017 and $11.6 million at March 31, 2017.  Approximately two-thirds of the year-over-year increase of $23.7 million was in the earliest watch stage (7-rated commercial loans), all of the loans representing the increase are current  and at the present time, no significant loss is expected on any of these credits. The allowance for loan losses related to historical losses increased $0.1 million during 2018 due principally to loan growth.  The allowance for loan losses related to subjective factors increased $0.2 million during 2018 primarily due to loan growth.
71

By comparison, three of the four components of the allowance for loan losses outlined above increased in the first quarter of 2017. The allowance for loan losses related to specific loans decreased $2.1$1.5 million in 2017 due primarily to a decline in the balance of individually impaired loans as well as charge-offs.  In particular, we received a full payoff in March 2017 on a commercial loan that had a specific reserve of $1.2 million at December 31, 2016. The allowance for loan losses related to other adversely rated commercial loans increased $0.3$0.1 million in 2017 primarily due to an increaseslight upward adjustments in our probability of default and expected loss rates that were partially offset by a decrease in the balance of such loans included in this component to $23.2$11.6 million at September 30,March 31, 2017 from $11.8 million at December 31, 2016. The allowance for loan losses related to historical losses increased $1.6$0.9 million during 2017 due principally to slight upward adjustments in our probability of default and expected loss rates for commercial loans, an additional component of approximately $0.6$0.5 million added for loans secured by commercial real estate due primarily to emerging risks in this sector (such as retail store closings and potential overdevelopment in certain markets) and loan growth. We also extended our historical lookback period to be more representative of the probability of default and account for infrequent migration events and extremely low levels of watch credits.  The allowance for loan losses related to subjective factors increased $1.4$0.3 million during 2017 primarily due to loan growth.
77

By comparison, two of the four components of the allowance for loan losses outlined above declined in the first nine months of 2016. The allowance for loan losses related to specific loans decreased $0.6 million in 2016 due primarily to a $7.0 million decline in the balance of individually impaired loans as well as charge-offs. The allowance for loan losses related to other adversely rated commercial loans decreased $0.5 million in 2016 primarily due to a decrease in the balance of such loans included in this component to $13.8 million at September 30, 2016 from $27.8 million at December 31, 2015. The allowance for loan losses related to historical losses increased $0.3 million during 2016 due principally to loan growth. The allowance for loan losses related to subjective factors increased $0.3 million during 2016 also primarily due to overall growth of the loan portfolio.

Deposits and borrowings.  Historically, the loyalty of our customer base has allowed us to price deposits competitively, contributing to a net interest margin that compares favorably to our peers. However, we still face a significant amount of competition for deposits within many of the markets served by our branch network, which limits our ability to materially increase deposits without adversely impacting the weighted-average cost of core deposits.

To attract new core deposits, we have implemented various account acquisition strategies as well as branch staff sales training. Account acquisition initiatives have historically generated increases in customer relationships. Over the past several years, we have also expanded our treasury management products and services for commercial businesses and municipalities or other governmental units and have also increased our sales calling efforts in order to attract additional deposit relationships from these sectors. We view long-term core deposit growth as an important objective. Core deposits generally provide a more stable and lower cost source of funds than alternative sources such as short-term borrowings. (See “Liquidity and capital resources.”)

Deposits totaled $2.34$2.43 billion and $2.23$2.40 billion at September 30, 2017March 31, 2018 and December 31, 2016,2017, respectively.  The $118.0$29.9 million increase in deposits in the first nine monthsquarter of 20172018 is primarily due to growth in all categories of deposits, except time deposits.savings and interest-bearing checking deposit account balances.  Reciprocal deposits totaled $49.1$63.0 million and $38.7$51.0 million at September 30, 2017March 31, 2018 and December 31, 2016,2017, respectively.  These deposits represent demand, money market and time deposits from our customers that have been placed through Promontory Interfinancial Network’s Insured Cash Sweep® service and Certificate of Deposit Account Registry Service®.  These services allow our customers to access multi-million dollar FDIC deposit insurance on deposit balances greater than the standard FDIC insurance maximum.  We also added $87.6 million of brokered time deposits during the first nine months of 2017.  This increase, replaced in part, the run-off of time deposits with one municipal customer as described earlier.

We cannot be sure that we will be able to maintain our current level of core deposits. In particular, those deposits that are uninsured may be susceptible to outflow. At September 30, 2017,March 31, 2018, we had approximately $557.9$536.0 million of uninsured deposits. A reduction in core deposits would likely increase our need to rely on wholesale funding sources.

72

We have also implemented strategies that incorporate using federal funds purchased, other borrowings and Brokered CDs to fund a portion of our interest-earning assets. The use of such alternate sources of funds supplements our core deposits and is also an integral part of our asset/liability management efforts.
78


Other borrowings, comprised almost entirelyprimarily of federal funds purchased and advances from the Federal Home Loan Bank (the “FHLB”),FHLB, totaled $72.8$27.8 million and $9.4$54.6 million at September 30, 2017March 31, 2018 and December 31, 2016,2017, respectively.  The increase in other borrowings during the first nine months of 2017 was utilized to fund Portfolio Loan growth.

As described above, we utilize wholesale funding, including FHLB borrowings and Brokered CDs to augment our core deposits and fund a portion of our assets. At September 30, 2017,March 31, 2018, our use of such wholesale funding sources (including reciprocal deposits) amounted to approximately $212.5$206.0 million, or 8.8%8.4% of total funding (deposits and total borrowings, excluding subordinated debentures). Because wholesale funding sources are affected by general market conditions, the availability of such funding may be dependent on the confidence these sources have in our financial condition and operations. The continued availability to us of these funding sources is not certain, and Brokered CDs may be difficult for us to retain or replace at attractive rates as they mature. Our liquidity may be constrained if we are unable to renew our wholesale funding sources or if adequate financing is not available in the future at acceptable rates of interest or at all.  Our financial performance could also be affected if we are unable to maintain our access to funding sources or if we are required to rely more heavily on more expensive funding sources. In such case, our net interest income and results of operations could be adversely affected.

We historically employed derivative financial instruments to manage our exposure to changes in interest rates.  We discontinued the active use of derivative financial instruments during 2008.  We began to again utilize interest-rate swaps in 2014, primarily relating to our commercial lending activities.  During the first nine monthsquarters of 20172018 and 2016,2017, we entered into $14.6$11.3 million and $23.0$9.8 million (aggregate notional amounts), respectively, of interest rate swaps with commercial loan customers, which were offset with interest rate swaps that the Bank entered into with a broker-dealer. We recorded $0.2$0.10 million and $0.4$0.05 million of fee income related to these transactions during the first nine monthsquarters of 2018 and 2017, and 2016, respectively. In September 2017 we also entered into a $15.0 million (notional amount) pay fixed interest rate swap that matures in September 2021.  This fixed pay interest rate swap is hedging short-term Brokered CDs.See note #6 to the Condensed Consolidated Financial Statements included within this report for more information on our derivative financial instruments.

Liquidity and capital resources. Liquidity risk is the risk of being unable to timely meet obligations as they come due at a reasonable funding cost or without incurring unacceptable losses. Our liquidity management involves the measurement and monitoring of a variety of sources and uses of funds. Our Condensed Consolidated Statements of Cash Flows categorize these sources and uses into operating, investing and financing activities. We primarily focus our liquidity management on maintaining adequate levels of liquid assets (primarily funds on deposit with the FRB and certain securities available for sale) as well as developing access to a variety of borrowing sources to supplement our deposit gathering activities and provide funds for purchasing securities available for sale or originating Portfolio Loans as well as to be able to respond to unforeseen liquidity needs.

Our primary sources of funds include our deposit base, secured advances from the FHLB, federal funds purchased borrowing facilities with other commercial banks, and access to the capital markets (for Brokered CDs).

73

At September 30, 2017,March 31, 2018, we had $432.2$426.3 million of time deposits that mature in the next 12 months. Historically, a majority of these maturing time deposits are renewed by our customers. Additionally, $1.81$1.89 billion of our deposits at September 30, 2017,March 31, 2018, were in account types from which the customer could withdraw the funds on demand. Changes in the balances of deposits that can be withdrawn upon demand are usually predictable and the total balances of these accounts have generally grown or have been stable over time as a result of our marketing and promotional activities. However, there can be no assurance that historical patterns of renewing time deposits or overall growth or stability in deposits will continue in the future.
79


We have developed contingency funding plans that stress test our liquidity needs that may arise from certain events such as an adverse change in our financial metrics (for example, credit quality or regulatory capital ratios). Our liquidity management also includes periodic monitoring that measures quick assets (defined generally as highly liquid or short-term assets with maturities less than 30 days and loans held for sale)assets) to total assets, short-term liability dependence and basic surplus (defined as quick assets comparedless volatile liabilities to short-term liabilities)total assets). Policy limits have been established for our various liquidity measurements and are monitored on a monthlyquarterly basis. In addition, we also prepare cash flow forecasts that include a variety of different scenarios.

We believe that we currently have adequate liquidity at our Bank because of our cash and cash equivalents, our portfolio of securities available for sale, our access to secured advances from the FHLB, our ability to issue Brokered CDs and our improved financial metrics.

We also believe that the available cash on hand at the parent company (including time deposits) of approximately $23.4$17.0 million as of September 30, 2017March 31, 2018 provides sufficient liquidity resources at the parent company to meet operating expenses, to make interest payments on the subordinated debentures and to pay a cash dividend on our common stock for the foreseeable future.

Effective management of capital resources is critical to our mission to create value for our shareholders. In addition to common stock, our capital structure also currently includes cumulative trust preferred securities.
Capitalization

Capitalization      
 
September 30,
2017
  
December 31,
2016
  
March 31,
2018
  
December 31,
2017
 
 (In thousands)  (In thousands) 
Subordinated debentures $35,569  $35,569  $35,569  $35,569 
Amount not qualifying as regulatory capital  (1,069)  (1,069)  (1,069)  (1,069)
Amount qualifying as regulatory capital  34,500   34,500   34,500   34,500 
Shareholders’ equity                
Common stock  324,607   323,745   324,517   324,986 
Accumulated deficit  (53,240)  (65,657)  (48,098)  (54,054)
Accumulated other comprehensive loss  (3,657)  (9,108)  (8,502)  (5,999)
Total shareholders’ equity  267,710   248,980   267,917   264,933 
Total capitalization $302,210  $283,480  $302,417  $299,433 

We currently have three special purpose entities with $34.5 million of outstanding cumulative trust preferred securities.  These special purpose entities issued common securities and provided cash to our parent company that in turn issued subordinated debentures to these special purpose entities equal to the trust preferred securities and common securities. The subordinated debentures represent the sole asset of the special purpose entities. The common securities and subordinated debentures are included in our Condensed Consolidated Statements of Financial Condition.
 
8074

The FRB has issued rules regarding trust preferred securities as a component of the Tier 1 capital of bank holding companies. The aggregate amount of trust preferred securities (and certain other capital elements) are limited to 25 percent of Tier 1 capital elements, net of goodwill (net of any associated deferred tax liability). The amount of trust preferred securities and certain other elements in excess of the limit can be included in Tier 2 capital, subject to restrictions. At the parent company, all of these securities qualified as Tier 1 capital at September 30, 2017March 31, 2018 and December 31, 2016.2017. Although the Dodd-Frank Act further limited Tier 1 treatment for trust preferred securities, those new limits did not apply to our outstanding trust preferred securities.  Further, the New Capital Rules grandfathered the treatment of our trust preferred securities as qualifying regulatory capital.

Common shareholders’ equity increased to $267.7$267.9 million at September 30, 2017March 31, 2018 from $249.0$264.9 million at December 31, 20162017 due primarily to our net income and a declinethat was partially offset by an increase in our accumulated other comprehensive loss that were partially offsetand by dividendsa dividend that we paid. Our tangible common equity (“TCE”) totaled $266.0$266.4 million and $247.0$263.3 million, respectively, at those same dates. Our ratio of TCE to tangible assets was 9.67%9.54% and 9.70%9.45% at September 30, 2017March 31, 2018 and December 31, 2016,2017, respectively.  TCE and the ratio of TCE to tangible assets are non-GAAP measures.  TCE represents total common equity less intangible assets.

OnIn January 23, 2017,2018, our Board of Directors authorized a share repurchase plan.  Under the terms of the 20172018 share repurchase plan, we are authorized to buy back up to 5% of our outstanding common stock.    This repurchase plan is authorized to last through December 31, 2017.2018.  We did not repurchase any shares during the first nine monthsquarter of 2017.2018.

In October 2017 and 2016, our Board of Directors increased theWe pay a quarterly cash dividend on our common stock to 12 cents and ten centsstock.  These dividends totaled $0.15 per share and $0.10 per share in the first quarters of 2018 and 2017, respectively.    We generally favor a dividend payout ratio between 30% and 50% of net income.

As of September 30, 2017March 31, 2018 and December 31, 2016,2017, our Bank (and holding company) continued to meet the requirements to be considered “well-capitalized” under federal regulatory standards (also see note #10 to the Condensed Consolidated Financial Statements included within this report).

Asset/liability management.  Interest-rate risk is created by differences in the cash flow characteristics of our assets and liabilities. Options embedded in certain financial instruments, including caps on adjustable-rate loans as well as borrowers’ rights to prepay fixed-rate loans, also create interest-rate risk.

Our asset/liability management efforts identify and evaluate opportunities to structure our statement of financial conditionassets and liabilities in a manner that is consistent with our mission to maintain profitable financial leverage within established risk parameters. We evaluate various opportunities and alternate asset/liability management strategies carefully and consider the likely impact on our risk profile as well as the anticipated contribution to earnings. The marginal cost of funds is a principal consideration in the implementation of our asset/liability management strategies, but such evaluations further consider interest-rate and liquidity risk as well as other pertinent factors. We have established parameters for interest-rate risk. We regularly monitor our interest-rate risk and report at least quarterly to our board of directors.
 
8175

We employ simulation analyses to monitor our interest-rate risk profile and evaluate potential changes in our net interest income and market value of portfolio equity that result from changes in interest rates. The purpose of these simulations is to identify sources of interest-rate risk. The simulations do not anticipate any actions that we might initiate in response to changes in interest rates and, accordingly, the simulations do not provide a reliable forecast of anticipated results. The simulations are predicated on immediate, permanent and parallel shifts in interest rates and generally assume that current loan and deposit pricing relationships remain constant. The simulations further incorporate assumptions relating to changes in customer behavior, including changes in prepayment rates on certain assets and liabilities.

Changes in Market Value of Portfolio Equity and Net Interest Income
Changes in Market Value of Portfolio Equity and Net Interest Income 
             
Change in Interest
Rates
 
Market Value
Of Portfolio
Equity(1)
  
Percent
Change
  
Net Interest
Income(2)
  
Percent
Change
 
  (Dollars in thousands) 
March 31, 2018            
200 basis point rise $410,900   (3.86)% $102,300   1.29%
100 basis point rise  424,200   (0.75)  102,400   1.39 
Base-rate scenario  427,400   -   101,000   - 
100 basis point decline  409,000   (4.31)  96,500   (4.46)
                 
December 31, 2017                
200 basis point rise $409,200   (1.23)% $99,100   2.27%
100 basis point rise  417,100   0.68   98,600   1.75 
Base-rate scenario  414,300   -   96,900   - 
100 basis point decline  386,400   (6.73)  91,600   (5.47)
 
Change in Interest
Rates
 
Market Value
Of Portfolio
Equity(1)
  
Percent
Change
  
Net Interest
Income(2)
  
Percent
Change
 
  (Dollars in thousands) 
September 30, 2017            
200 basis point rise $410,500   (0.02)% $94,100   1.51%
100 basis point rise  415,900   1.29   94,000   1.40 
Base-rate scenario  410,600   -   92,700   - 
100 basis point decline  379,800   (7.50)  87,000   (6.15)
                 
December 31, 2016                
200 basis point rise $427,400   6.90% $84,800   6.94%
100 basis point rise  417,800   4.50   82,500   4.04 
Base-rate scenario  399,800   -   79,300   - 
100 basis point decline  366,000   (8.45)  73,500   (7.31)


(1)Simulation analyses calculate the change in the net present value of our assets and liabilities, including debt and related financial derivative instruments, under parallel shifts in interest rates by discounting the estimated future cash flows using a market-based discount rate. Cash flow estimates incorporate anticipated changes in prepayment speeds and other embedded options.
(2)Simulation analyses calculate the change in net interest income under immediate parallel shifts in interest rates over the next twelve months, based upon a static statement of financial condition, which includes debt and related financial derivative instruments, and do not consider loan fees.

Accounting standards update. See note #2  to  the Condensed Consolidated Financial Statements included elsewhere in this report for details on recently issued accounting pronouncements and their impact on our financial statements.

Fair valuation of financial instruments.  Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) topic 820 - “Fair Value Measurements and Disclosures” (“FASB ASC topic 820”) defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.
 
8276

We utilize fair value measurements to record fair value adjustments to certain financial instruments and to determine fair value disclosures. FASB ASC topic 820 differentiates between those assets and liabilities required to be carried at fair value at every reporting period (“recurring”) and those assets and liabilities that are only required to be adjusted to fair value under certain circumstances (“nonrecurring”). TradingCertain equity securities, securities available for sale, loans held for sale, derivatives and capitalized mortgage loan servicing rights (as of January 1, 2017) are financial instruments recorded at fair value on a recurring basis. Additionally, from time to time, we may be required to record at fair value other financial assets on a nonrecurring basis, such as loans held for investment capitalized mortgage loan servicing rights (prior to 2017) and certain other assets. These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets. See note #11 to the Condensed Consolidated Financial Statements included within this report for a complete discussion on our use of fair valuation of financial instruments and the related measurement techniques.
 
 Litigation Matters

As described in “Recent Developments” we settled a litigation matter in December 2016 and recorded a $2.3 million expense in the fourth quarter of 2016.  We are also involved in various other litigation matters in the ordinary course of business. At the present time, we do not believe any of these matters will have a significant impact on our consolidated financial position or results of operations. The aggregate amount we have accrued for losses we consider probable as a result of these litigation matters is immaterial. However, because of the inherent uncertainty of outcomes from any litigation matter, we believe it is reasonably possible we may incur losses in addition to the amounts we have accrued.  At this time, we estimate the maximum amount of additional losses that are reasonably possible is insignificant.  However, because of a number of factors, including the fact that certain of these litigation matters are still in their early stages, this maximum amount may change in the future.

The litigation matters described in the preceding paragraph primarily include claims that have been brought against us for damages, but do not include litigation matters where we seek to collect amounts owed to us by third parties (such as litigation initiated to collect delinquent loans). These excluded, collection-related matters may involve claims or counterclaims by the opposing party or parties, but we have excluded such matters from the disclosure contained in the preceding paragraph in all cases where we believe the possibility of us paying damages to any opposing party is remote. Risks associated with the likelihood that we will not collect the full amount owed to us, net of reserves, are disclosed elsewhere in this report.

 Critical Accounting Policies

Our accounting and reporting policies are in accordance with accounting principles generally accepted in the United States of America and conform to general practices within the banking industry. Accounting and reporting policies for the AFLL, capitalized mortgage loan servicing rights, and income taxes are deemed critical since they involve the use of estimates and require significant management judgments. Application of assumptions different than those that we have used could result in material changes in our consolidated financial position or results of operations.  There have been no material changes to our critical accounting policies as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2016.2017.
 
8377

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

See applicable disclosures set forth in ��Management’s“Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Item 2 under the caption “Asset/liability management.”

Item 4.

Controls and Procedures

(a)Evaluation of Disclosure Controls and Procedures.

With the participation of management, our chief executive officer and chief financial officer, after evaluating the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a – 15(e) and 15d – 15(e)) for the period ended September 30, 2017,March 31, 2018, have concluded that, as of such date, our disclosure controls and procedures were effective.

(b)Changes in Internal Controls.

During the quarter ended September 30, 2017,March 31, 2018, there were no changes in our internal control over financial reporting that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
 
8478

Part II

Item 1A.Risk Factors
Item 1A.
Risk Factors

There have been no material changes to the risk factors disclosed in Item 1A. Risk Factors of our Annual Report on Form 10-K for the year ended December 31, 2016.2017.

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

The Company maintains a Deferred Compensation and Stock Purchase Plan for Non-Employee Directors (the "Plan") pursuant to which non-employee directors can elect to receive shares of the Company's common stock in lieu of fees otherwise payable to the director for his or her service as a director.  A director can elect to receive shares on a current basis or to defer receipt of the shares, in which case the shares are issued to a trust to be held for the account of the director and then generally distributed to the director after his or her retirement from the Board.  Pursuant to this Plan, during the thirdfirst quarter of 2017,2018, the Company issued 677703 shares of common stock to non-employee directors on a current basis and 1,6971,682 shares of common stock to the trust for distribution to directors on a deferred basis.  1,705The shares were issued on July 1, 2017,in January 2018, at a priceprices of $21.75$22.35 per share and 669 shares were issued on July 19, 2017 at a price of $21.30$22.70 per share, representing aggregate fees of $0.05 million.  The price per share was the consolidated closing bid price per share of the Company's common stock as of the date of issuance, as determined in accordance with NASDAQ Marketplace Rules.  The Company issued the shares pursuant to an exemption from registration under Section 4(2) of the Securities Act of 1933 due to the fact that the issuance of the shares was made on a private basis pursuant to the Plan.

The following table shows certain information relating to repurchases of common stock for the three-months ended September 30, 2017:March 31, 2018:

Period 
Total Number of
Shares Purchased (1)
  
Average Price
Paid Per Share
  
Total Number of
Shares Purchased
as Part of a
Publicly
Announced Plan
  
Remaining
Number of
Shares Authorized
for Purchase
Under the Plan
 
July 2017  196  $21.75   -   1,062,905 
August 2017  2,080   20.25   -   1,062,905 
September 2017  132   20.60   -   1,062,905 
Total  2,408  $20.39   -   1,062,905 
Period 
Total Number of
Shares Purchased (1)
  
Average Price
Paid Per Share
  
Total Number of
Shares Purchased
as Part of a
Publicly
Announced Plan
  
Remaining
Number of
Shares Authorized
for Purchase
Under the Plan
 
January 2018  36,722  $23.80   --   1,066,693 
February 2018  29,245  $23.15   --   1,066,693 
March 2018  --   --   --   1,066,693 
Total  65,967  $23.51   --   1,066,693 

(1)Represents (i) 28,639 shares of our common stock purchased in the open market by the Independent Bank Corporation Employee Stock Ownership Trust as part of our employee stock ownership plan, and (ii) 37,328 shares withheld from the shares that would otherwise have been issued to certain officers in order to satisfy tax withholding obligations resulting from vesting of restricted stock.
 
8579


Item 6.
Exhibits

(a)The following exhibits (listed by number corresponding to the Exhibit Table as Item 601 in Regulation S-K) are filed with this report:
Restated Articles of Incorporation, effective October 26, 2017.
 Certificate of the Chief Executive Officer of Independent Bank Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).
 Certificate of the Chief Financial Officer of Independent Bank Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).
 Certificate of the Chief Executive Officer of Independent Bank Corporation pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).
 Certificate of the Chief Financial Officer of Independent Bank Corporation pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).
 101.INS Instance Document
 101.SCH XBRL Taxonomy Extension Schema Document
 101.CAL XBRL Taxonomy Extension Calculation Linkbase Document
 101.DEF XBRL Taxonomy Extension Definition Linkbase Document
 101.LAB XBRL Taxonomy Extension Label Linkbase Document
 101.PRE XBRL Taxonomy Extension Presentation Linkbase Document
 
8680

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.

DateNovember 3, 2017May 4, 2018 By/s/ Robert N. Shuster
    Robert N. Shuster, Principal Financial Officer
    
DateNovember 3, 2017May 4, 2018 By/s/ James J. Twarozynski
    James J. Twarozynski, Principal Accounting Officer
 
 
8781