Attached files

file filename
8-K - FORM 8-K - CIVISTA BANCSHARES, INC.d272829d8k.htm

Exhibit 99.1

Civista Bancshares, Inc. Announces Third Quarter 2016 Earnings

Sandusky, Ohio, October 21, 2016 /PRNewswire/– Civista Bancshares, Inc. (NASDAQ:CIVB) (“Civista”) reported net income attributable to common shareholders of $3.3 million, or $0.34 per diluted share, for the third quarter of 2016, compared with $2.9 million, or $0.30 per diluted share, for the prior year period. For the nine-month period ended September 30, 2016, Civista reported net income available to common shareholders of $12.4 million or $1.24 per diluted share, compared to $8.4 million, or $0.87 per diluted share, in the same period of 2015. Civista’s 2016 year-to-date performance includes the second quarter receipt of a payoff on a non-performing loan which resulted in a negative provision of $1.3 million and additional interest income of $918 thousand. These two items approximated $1.5 million after tax, or approximately $0.13 per diluted share. Without this transaction, the diluted earnings per share would have been $1.11 for the nine months ended September 30, 2016.

“September 30, 2016 marked the end to another great quarter for Civista. Diluted earnings per share for the quarter are 13% higher than last year and are in line with the linked quarter when removing one-time items. Our annualized loan growth for the year is 6% and our loan pipeline continues to be strong. Noninterest income has been increasing and we have been successful in keeping noninterest expenses in line.” said James O. Miller, Chairman, President and CEO of Civista.

Results of Operations:

Net interest income for the third quarter of 2016 increased $124 thousand, or 1.0% compared to the same period of 2015 and for the nine months ended September 30 increased $2.5 million, or 7.0%, when compared to the same period of 2015. For the three and nine-month periods ended September 30, an increase in average loans outstanding primarily contributed to the increase in interest income compared to 2015. Tax equivalent net interest margin was 4.06% for the third quarter, compared to 4.13% for the same period a year ago and 3.89% for the nine months ended September 30, 2016, compared to 3.91% for the same period a year ago. Year-to-date net interest margin was reduced in both periods due to the impact of additional interest-earning cash on deposit related to the tax refund processing program. Year-to-date average cash related to the tax refund processing program 2016 and 2015 was $93 million and $49 million, respectively. The reduction to net interest margin due to the additional cash from the tax refund processing program was 26 basis points in 2016 and 15 basis points in 2015.


Summary Average Balance Sheet

(Tax-equivalent basis / dollars in thousands)

 

     Nine months ended September 30,  
     2016     2015  
     Average
balance
     Interest      Yield /
rate
    Average
balance
     Interest      Yield /
rate
 

Assets

                

Loans

   $ 1,019,793       $ 35,311         4.63   $ 976,290       $ 33,271         4.56

Securities

     214,180         4,473         3.58     211,090         4,356         3.49

Interest-bearing deposits

     103,336         376         0.49     56,499         98         0.23
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest earning assets

   $ 1,337,309       $ 40,160         4.14   $ 1,243,879       $ 37,725         4.18

Liabilities

                

Int-bearing demand and savings

   $ 564,743       $ 345         0.08   $ 544,569       $ 315         0.08

Time deposits

     206,620         1,135         0.73     226,109         1,273         0.75

FHLB advances and other borrowings

     81,530         979         1.60     89,624         906         1.35
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 852,893       $ 2,459         0.39   $ 860,302       $ 2,494         0.39

Noninterest-bearing deposits

   $ 460,051            $ 353,002         

Net interest income and interest rate spread

      $ 37,701         3.75      $ 35,231         3.79

Net interest margin

           3.89           3.91

Summary Average Balance Sheet

(Tax-equivalent basis / dollars in thousands)

 

     Three months ended September 30,  
     2016     2015  
     Average
balance
     Interest      Yield /
rate
    Average
balance
     Interest      Yield /
rate
 

Assets

                

Loans

   $ 1,042,721       $ 11,824         4.51   $ 1,009,372       $ 11,755         4.62

Securities

     215,470         1,536         3.64     210,209         1,463         3.49

Interest-bearing deposits

     12,878         10         0.31     10,668         5         0.19
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest earning assets

   $ 1,271,069       $ 13,370         4.32   $ 1,230,249       $ 13,223         4.39

Liabilities

                

Int-bearing demand and savings

   $ 574,322       $ 118         0.08   $ 552,899       $ 108         0.08

Time deposits

     207,947         388         0.74     220,726         405         0.73

FHLB advances and other borrowings

     84,389         338         1.60     111,800         308         1.09
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 866,658       $ 844         0.39   $ 885,425       $ 821         0.37

Noninterest-bearing deposits

   $ 347,912            $ 300,305         

Net interest income and interest rate spread

      $ 12,526         3.93      $ 12,402         4.02

Net interest margin

           4.06           4.13


No provision for loan losses was made for the third quarter of 2016. For the nine months ended September 30, 2016, the provision was a negative $1.3 million due to ongoing improvement in the loan portfolio and recognition of a $1.3 million recovery due to the resolution of a nonperforming loan relationship that paid off. The provision for the three and nine-month periods ended September 30, 2015 was $400 thousand and $1.2 million, respectively.

During the quarter, noninterest income totaled $3.7 million, an increase of $577 thousand, or 18.8%, compared to the prior year’s third quarter. Year-to-date noninterest income totaled $13.0 million, an increase of $1.9 million, or 16.7%, compared to the prior year’s first nine months.

Noninterest income

 

(dollars in thousands)    Three months ended
September 30,
     Nine months ended
September 30,
 
     2016      2015      2016      2015  

Service charges

   $ 1,194       $ 1,262       $ 3,714       $ 3,487   

Net gain on sale of securities

     18         (5      20         (5

Net gain on sale of loans

     541         269         1,341         888   

ATM fees

     541         520         1,584         1,484   

Wealth management fees

     688         659         1,989         2,159   

Tax refund processing fees

     —           —           2,750         2,000   

Other

     671         371         1,591         1,119   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 3,653       $ 3,076       $ 12,989       $ 11,132   
  

 

 

    

 

 

    

 

 

    

 

 

 

Service charge income decreased $68 thousand in the three-month period ended September 30, 2016 compared to 2015, due to reduced overdraft charges. For the nine-month period, service charges increased $227 thousand, primarily due to a new large customer relationship. Gain on sale of loans increased $272 thousand and $453 thousand for the three and nine-month periods ended September 30, respectively. The increase in gain on sale of loans for both periods was due to additional volume of loans sold as well as an increase in the premium on loans sold. Wealth management fees increased $29 thousand for the three-month period, but decreased $170 thousand for the nine-month period. Assets under management have increased $27 million during the year from $397 million at December 31, 2015 to $424 million at September 30, 2016. Average assets under management were $408 million and $429 million for the nine months ended September 31, 2016 and 2015, respectively. Tax refund processing fees increased $750 thousand in the nine-month period due to a higher contract fee to compensate for an increase in the volume of refunds processed.


During the quarter, noninterest expense totaled $11.2 million, an increase of $529 thousand, or 5.0%, compared to the prior year’s third quarter. Year-to-date noninterest expense increased $950 thousand, or 3.0%, when compared to the nine months of 2015.

Noninterest expense

 

(dollars in thousands)    Three months ended
September 30,
     Nine months ended
September 30,
 
     2016      2015      2016      2015  

Salaries, Wages and benefits

   $ 6,375       $ 6,025       $ 19,053       $ 17,732   

Net occupancy and equipment

     1,202         898         3,167         2,863   

Contracted data processing

     397         399         1,147         1,392   

Taxes and assessments

     417         397         1,306         1,315   

Professional services

     431         597         1,450         1,716   

Amortization of intangible assets

     172         189         527         522   

Marketing

     249         298         810         842   

Other

     1,952         1,863         5,693         5,821   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

   $ 11,195       $ 10,666       $ 33,153       $ 32,203   
  

 

 

    

 

 

    

 

 

    

 

 

 

Salaries, wages and benefits expense increased $350 thousand for the third quarter and $1.3 million for the nine-month period ending September 30, 2016. The increases in salaries, wages and benefits expense for both periods were primarily due normal merit increases, increased insurance expense and increased incentive expense. Net occupancy and equipment increased $304 thousand for both the three and nine-month periods ended September 30 2016 due primarily to repair and maintenance and rent expense. Contracted data processing decreased $245 thousand for the nine-month period ended September 30, 2016. Professional services decreased $166 thousand and $266 thousand for the three and nine-month periods ended September 30, 2016. The year-to-date decreases to data processing and professional services were primarily due to expenses related to the acquisition of TCNB Financial Corporation in 2015. Overall acquisition related expenses included in the nine months ended September 30, 2015 approximate $390 thousand.

The year-to-date efficiency ratio was 63.1% during 2016 compared to 66.9% for 2015. The improvement in the efficiency ratio is due to the increase in net interest income, including the $918 thousand recovered interest income, as well as the increase in noninterest income, partially offset by a modest increase in noninterest expense.

Balance Sheet

Total assets increased $57.2 million, or 4.4%, from December 31, 2015 to September 30, 2016, due primarily to loan growth.


Total loans increased $45.4 million or 4.5% from December 31, 2015 to September 30, 2016. The increase in total loans is primarily due to increased Commercial Real Estate – Non-owner Occupied and Residential Real Estate.

End of period loan balances

(dollars in thousands)

 

     September 30,
2016
     December 31,
2015
 

Commercial and Agriculture

   $ 129,700       $ 124,402   

Commercial Real Estate—Owner Occupied

     167,564         167,897   

Commercial Real Estate—Non-owner Occupied

     385,863         348,439   

Residential Real Estate

     247,174         236,338   

Real Estate Construction

     56,919         58,898   

Farm Real Estate

     41,862         46,993   

Consumer and Other

     17,885         18,560   
  

 

 

    

 

 

 

Total Loans

   $ 1,046,967       $ 1,001,527   
  

 

 

    

 

 

 

Mr. Miller continued, “Our annualized growth in the loan portfolio is 6% for the first nine-months of 2016. In addition, mortgage loans sold increased 32% for the first nine-months of 2016.”

Total deposits increased $82.1 million, or 7.8%, from December 31, 2015 to September 30, 2016, due primarily to increases in public fund deposits, business deposits and brokered deposits. Cash balances remaining related to the tax refund processing program also contributed to the increase.

End of period deposit balances

(dollars in thousands)

 

     September 30,
2016
     December 31,
2015
 

Noninterest-bearing demand

   $ 341,653       $ 300,615   

Interest-bearing demand

     192,866         176,303   

Savings and money market

     380,840         364,067   

Time deposits

     218,794         211,048   
  

 

 

    

 

 

 

Total Deposits

   $ 1,134,153       $ 1,052,033   
  

 

 

    

 

 

 

Federal Home Loan Bank advances decreased $36.2 million or 50.8% from December 31, 2015 to September 30, 2016, primarily due to the increase in deposits.

Total shareholder’s equity increased $13.1 million, or 10.5%, from December 31, 2015 to September 30, 2016 primarily due to increased retained earnings of $11.2 million and a $1.7 million increase in other comprehensive income, primarily related to unrealized gains in the investment portfolio.


Asset Quality

Nonperforming assets at September 30, 2016 were $13.1 million, a $205 thousand decrease from December 31, 2015. The Company recorded net charge-offs of $1.1 million for the third quarter of 2016 compared to net charge-offs of $347 thousand for the same period of 2015. The increase in net charge-offs is due to two loan relationships that were not previously considered problem loans. Year-to-date, net recoveries were $390 thousand for 2016 compared to net charge-offs of $708 thousand for the same period of 2015.

Non-performing Assets

 

(dollars in thousands)    September 30,      December 31,  
     2016      2015  

Non-accrual loans

   $ 8,724       $ 9,890   

Restructured loans

     4,309         3,294   
  

 

 

    

 

 

 

Total non-performing loans

     13,033         13,184   

Other Real Estate Owned

     62         116   
  

 

 

    

 

 

 

Total non-performing assets

   $ 13,095       $ 13,300   
  

 

 

    

 

 

 

Civista Bancshares, Inc. is a $1.4 billion financial holding company headquartered in Sandusky, Ohio. The Company’s banking subsidiary, Civista Bank, operates 28 locations in North Central, West Central and Southwestern Ohio.

Civista Bancshares, Inc. may be accessed at www.civb.com. The Company’s common shares are traded on the NASDAQ Capital Market under the symbol “CIVB”. The Company’s depositary shares, each representing a 1/40th ownership interest in a Series B Preferred Share, are traded on the NASDAQ Capital Market under the symbol “CIVBP”.

This press release may contain forward-looking statements regarding the financial performance, business prospects, growth and operating strategies of Civista. For these statements, Civista claims the protections of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this press release should be considered in conjunction with the other information available about Civista, including the information in the filings we make with the Securities and Exchange Commission. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. We have tried, wherever possible, to identify such statements by using words such as “anticipate,” “estimate,” “project,” “intend,” “plan,” “believe,” “will” and similar expressions in connection with any discussion of future operating or financial performance. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include risk factors relating to the banking industry and the other factors detailed from time to time in Civista’ reports filed with the Securities and Exchange Commission, including those described in “Item 1A Risk Factors” of Part I of Civista’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015. Undue reliance should not be placed on the forward-looking statements, which speak only as of the date hereof. Civista does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions that may be made to update any forward-looking statement to reflect the events or circumstances after the date on which the forward-looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law.

For additional information, contact:

James O. Miller

Chairman, President and CEO

Civista Bancshares, Inc.

888-645-4121


Civista Bancshares, Inc.

Financial Highlights

(dollars in thousands, except share amounts)

Consolidated Condensed Statement of Income

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     (unaudited)     (unaudited)  
     2016     2015     2016     2015  

Interest income

     13,370        13,223        40,160        37,725   

Interest expense

     844        821        2,459        2,494   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     12,526        12,402        37,701        35,231   

Provision for loan losses

     —          400        (1,300     1,200   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision

     12,526        12,002        39,001        34,031   

Noninterest income

     3,653        3,076        12,989        11,132   

Noninterest expense

     11,195        10,666        33,153        32,203   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     4,984        4,412        18,837        12,960   

Income tax expense

     1,304        1,159        5,251        3,414   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     3,680        3,253        13,586        9,546   

Preferred stock dividends

     374        391        1,156        1,186   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

     3,306        2,862        12,430        8,360   

Dividends per common share

   $ 0.06      $ 0.05      $ 0.16      $ 0.15   

Earnings per common share,

basic

   $ 0.41      $ 0.36      $ 1.57      $ 1.07   

diluted

   $ 0.34      $ 0.30      $ 1.24      $ 0.87   

Average shares outstanding,

basic

     8,042,422        7,843,578        7,922,210        7,815,222   

diluted

     10,965,031        10,921,823        10,946,922        10,917,159   

Selected financial ratios:

        

Return on average assets

     1.07     0.98     1.24     0.95

Return on average equity

     10.71     10.66     13.75     10.72

Dividend payout ratio

     13.11     12.06     9.33     12.28

Net interest margin (tax equivalent)

     4.06     4.13     3.89     3.91


Selected Balance Sheet Items

 

     September 30,
2016
    December 31,
2015
 
     (unaudited)     (unaudited)  

Cash and due from financial institutions

   $ 33,229      $ 35,561   

Investment securities

     200,967        196,249   

Loans held for sale

     2,827        2,698   

Loans

     1,046,967        1,001,527   

Less allowance for loan losses

     13,451        14,361   
  

 

 

   

 

 

 

Net loans

     1,033,516        987,166   

Other securities

     13,926        13,452   

Fixed assets

     17,340        16,944   

Goodwill and other intangibles

     29,038        29,504   

Bank owned life insurance

     24,404        20,104   

Other assets

     17,033        13,363   
  

 

 

   

 

 

 

Total assets

   $ 1,372,280      $ 1,315,041   
  

 

 

   

 

 

 

Total deposits

   $ 1,134,153      $ 1,052,033   

Federal Home Loan Bank advances

     35,000        71,200   

Securities sold under agreements to repurchase

     21,713        25,040   

Subordinated debentures

     29,427        29,427   

Accrued expenses and other liabilities

     13,678        12,168   

Total shareholders’ equity

     138,309        125,173   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 1,372,280      $ 1,315,041   
  

 

 

   

 

 

 

Shares outstanding at period end

     8,231,851        7,843,578   

Book value per share

   $ 14.40      $ 13.12   

Tangible book value per share

     10.87        9.36   

Equity to asset ratio

     10.08     9.52

Selected asset quality ratios:

    

Allowance for loan losses to total loans

     1.28     1.43

Non-performing assets to total assets

     0.95     1.01

Allowance for loan losses to non-performing loans

     103.21     108.93

Non-performing asset analysis

    

Nonaccrual loans

   $ 8,724      $ 9,890   

Troubled debt restructurings

     4,309        3,294   

Other real estate owned

     62        116   
  

 

 

   

 

 

 

Total

   $ 13,095      $ 13,300   
  

 

 

   

 

 

 


Average Balance Analysis

(Unaudited—Dollars in thousands except share data)

 

     Nine Months Ended September 30,  
     2016     2015  

Assets:

   Average
balance
    Interest      Yield/
rate *
    Average
balance
    Interest      Yield/
rate *
 

Interest-earning assets:

              

Loans

   $ 1,019,793      $ 35,311         4.63   $ 976,290      $ 33,271         4.56

Taxable securities

     138,374        2,494         2.45     140,311        2,439         2.36

Non-taxable securities

     75,806        1,979         5.64     70,779        1,917         5.73

Interest-bearing deposits in other banks

     103,336        376         0.49     56,499        98         0.23
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 1,337,309        40,160         4.14   $ 1,243,879        37,725         4.18
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     58,864             38,735        

Premises and equipment, net

     16,860             15,807        

Accrued interest receivable

     4,262             4,261        

Intangible assets

     29,289             28,214        

Other assets

     9,986             10,282        

Bank owned life insurance

     23,111             19,795        

Less allowance for loan losses

     (14,516          (14,676     
  

 

 

        

 

 

      

Total Assets

   $ 1,465,165           $ 1,346,297        
  

 

 

        

 

 

      

Liabilities and Shareholders Equity:

              

Interest-bearing liabilities:

              

Demand and savings

   $ 564,743      $ 345         0.08   $ 544,569      $ 315         0.08

Time

     206,620        1,135         0.73     226,109        1,273         0.75

FHLB

     30,933        312         1.35     40,922        326         1.07

Federal funds purchased

     155        1         0.86     92        —           0.00

Subordinated debentures

     29,427        650         2.95     29,427        565         2.57

Repurchase Agreements

     21,015        16         0.10     19,183        15         0.10
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 852,893        2,459         0.39   $ 860,302        2,494         0.39
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     460,051             353,002        

Other liabilities

     20,211             13,881        

Shareholders’ Equity

     132,010             119,112        
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,465,165           $ 1,346,297        
  

 

 

        

 

 

      

Net interest income and interest rate spread

     $ 37,701         3.75     $ 35,231         3.79

Net interest margin

          3.89          3.91

* - All yields and costs are presented on an annualized basis

 


Average Balance Analysis

(Unaudited—Dollars in thousands except share data)

 

     Three Months Ended September 30,  
     2016     2015  

Assets:

   Average
balance
    Interest      Yield/
rate *
    Average
balance
    Interest      Yield/
rate *
 

Interest-earning assets:

              

Loans

   $ 1,042,721      $ 11,824         4.51   $ 1,009,372      $ 11,755         4.62

Taxable securities

     138,092        872         2.56     138,129        810         2.36

Non-taxable securities

     77,378        664         5.56     72,080        653         5.65

Interest-bearing deposits in other banks

     12,878        10         0.31     10,668        5         0.19
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 1,271,069        13,370         4.32   $ 1,230,249        13,223         4.39
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     24,591             23,793        

Premises and equipment, net

     16,975             16,338        

Accrued interest receivable

     4,134             4,330        

Intangible assets

     29,136             29,589        

Other assets

     10,196             10,574        

Bank owned life insurance

     24,308             19,910        

Less allowance for loan losses

     (14,424          (14,983     
  

 

 

        

 

 

      

Total Assets

   $ 1,365,985           $ 1,319,800        
  

 

 

        

 

 

      

Liabilities and Shareholders Equity:

              

Interest-bearing liabilities:

              

Demand and savings

   $ 574,322      $ 118         0.08   $ 552,899      $ 108         0.08

Time

     207,947        388         0.74     220,726        405         0.73

FHLB

     35,673        111         1.24     62,057        111         0.71

Federal funds purchased

     462        1         0.86     272        —           0.00

Subordinated debentures

     29,427        221         2.99     29,427        192         2.59

Repurchase Agreements

     18,827        5         0.11     20,044        5         0.10
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 866,658        844         0.39   $ 885,425        821         0.37
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     347,912             300,305        

Other liabilities

     14,678             13,013        

Shareholders’ Equity

     136,737             121,057        
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,365,985           $ 1,319,800        
  

 

 

        

 

 

      

Net interest income and interest rate spread

  

  $ 12,526         3.93     $ 12,402         4.02

Net interest margin

          4.06          4.13

 

* - All yields and costs are presented on an annualized basis

 


Supplemental Financial Information

(Unaudited—Dollars in thousands except share data)

 

     September 30,     June 30,     March 31,     December 31,     September 30,  

End of Period Balances

   2016     2016     2016     2015     2015  

Assets

          

Cash and due from banks

   $ 33,229      $ 41,772      $ 214,407      $ 35,561      $ 33,619   

Securities available for sale

     200,967        200,643        201,786        196,249        198,655   

Loans held for sale

     2,827        5,167        2,193        2,698        1,223   

Loans

     1,046,967        1,028,922        1,005,803        1,001,527        1,000,275   

Allowance for loan losses

     (13,451     (14,547     (14,433     (14,361     (14,760
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Loans

     1,033,516        1,014,375        991,370        987,166        985,515   

Other securities

     13,926        13,734        13,550        13,452        13,324   

Fixed assets

     17,340        16,711        16,773        16,944        16,200   

Goodwill and other intangibles

     29,038        29,186        29,337        29,504        29,683   

Bank owned life insurance

     24,404        24,255        23,218        20,104        19,987   

Other assets

     17,033        14,068        14,262        13,363        15,125   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 1,372,280      $ 1,359,911      $ 1,506,896      $ 1,315,041      $ 1,313,331   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

          

Total Deposits

   $ 1,134,153      $ 1,115,007      $ 1,279,780      $ 1,052,033      $ 1,055,959   

Federal Home Loan Bank advances

     35,000        47,300        17,500        71,200        72,200   

Securities sold under agreement to repurchase

     21,713        17,725        24,272        25,040        20,887   

Subordinated debentures

     29,427        29,427        29,427        29,427        29,427   

Accrued expenses and other liabilities

     13,678        14,249        25,377        12,168        11,521   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     1,233,971        1,223,708        1,376,356        1,189,868        1,189,994   

Shareholders’ equity

          

Preferred shares, Series B

     19,776        22,124        22,273        22,273        22,273   

Common Stock

     118,126        115,750        115,442        115,330        115,267   

Accumulated earnings

     16,471        13,640        9,242        5,300        2,884   

Treasury stock

     (17,235     (17,235     (17,235     (17,235     (17,235

Accumulated other comprehensive income (loss)

     1,171        1,924        818        (495     148   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     138,309        136,203        130,540        125,173        123,337   

Total liabilities and shareholders’ equity

   $ 1,372,280      $ 1,359,911      $ 1,506,896      $ 1,315,041      $ 1,313,331   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Quarterly Average Balances

          

Assets:

          

Earning assets

   $ 1,271,069      $ 1,301,101      $ 1,440,453      $ 1,218,797      $ 1,230,249   

Securities

     215,470        215,059        211,995        212,463        210,209   

Loans

     1,042,721        1,015,687        1,000,720        996,861        1,009,372   

Liabilities and shareholders’ equity

          

Total deposits

   $ 1,130,181      $ 1,191,298      $ 1,373,875      $ 1,059,271      $ 1,073,930   

Interest-bearing deposits

     782,269        765,908        765,790        756,422        773,625   

Interest-bearing liabilities

     84,389        68,445        91,724        111,481        111,797   

Total shareholders’ equity

     136,737        132,267        126,976        124,025        121,057   


Supplemental Financial Information

(Unaudited—Dollars in thousands except share data)

 

     Three Months Ended  

Income statement

   September 30,
2016
    June 30,
2016
    March 31,
2016
    December 31,
2015
    September 30,
2015
 

Total interest income

   $ 13,370      $ 13,739      $ 13,053      $ 12,976      $ 13,223   

Total interest expense

     844        799        818        815        821   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     12,526        12,940        12,235        12,161        12,402   

Provision for loan losses

     —          (1,300     —          —          400   

Noninterest income

     3,653        4,075        5,260        3,146        3,076   

Noninterest expense

     11,195        11,050        10,907        10,741        10,666   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     4,984        7,265        6,588        4,566        4,412   

Income tax expense

     1,304        2,084        1,863        1,367        1,159   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     3,680        5,181        4,725        3,199        3,253   

Preferred stock dividends

     374        391        391        391        391   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

   $ 3,306      $ 4,790      $ 4,334      $ 2,808      $ 2,862   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common stock dividend paid

   $ 474      $ 392      $ 392      $ 392      $ 392   

Per share data

          

Basic net income per common share

   $ 0.41      $ 0.61      $ 0.55      $ 0.36      $ 0.36   

Diluted net income per common share

     0.34        0.47        0.43        0.29        0.30   

Dividends per common share

     0.06        0.05        0.05        0.05        0.05   

Average common shares outstanding—basic

     8,042,422        7,877,119        7,845,768        7,843,578        7,843,578   

Average common shares outstanding—diluted

     10,965,031        10,951,521        10,924,013        10,921,823        10,921,823   

Asset quality

          

Allowance for loan losses, beginning of period

   $ 14,547      $ 14,433      $ 14,361      $ 14,760      $ 14,707   

Charge-offs

     (1,183     (230     (126     (525     (634

Recoveries

     87        1,644        198        126        287   

Provision

     —          (1,300     —          —          400   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, end of period

   $ 13,451      $ 14,547      $ 14,433      $ 14,361      $ 14,760   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratios

          

Allowance to total loans

     1.28     1.41     1.43     1.43     1.48

Allowance to nonperforming assets

     102.71     105.20     93.12     107.98     102.90

Allowance to nonperforming loans

     103.21     106.02     93.46     108.93     106.57

Nonperforming assets

          

Nonperforming loans

   $ 13,033      $ 13,721      $ 15,443      $ 13,184      $ 13,851   

Other real estate owned

     62        107        56        116        494   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 13,095      $ 13,828      $ 15,499      $ 13,300      $ 14,345   

Capital and liquidity

          

Tier 1 leverage ratio

     10.38     9.85     8.24     9.96     9.68

Tier 1 risk-based capital ratio

     12.84     12.76     12.52     12.70     12.47

Total risk-based capital ratio

     14.08     14.01     13.77     13.96     13.72

Tangible common equity ratio

     6.66     6.38     5.34     5.71     5.56