Attached files

file filename
EX-99.2 - EX-99.2 - FARMERS NATIONAL BANC CORP /OH/d273666dex992.htm
8-K - FORM 8-K - FARMERS NATIONAL BANC CORP /OH/d273666d8k.htm

Exhibit 99.1

October 20, 2016

Press Release

 

Source:

   Farmers National Banc Corp.
   Kevin J. Helmick, President and CEO
   20 South Broad Street, P.O. Box 555
   Canfield, OH 44406
   330.533.3341
   Email: exec@farmersbankgroup.com

FARMERS NATIONAL BANC CORP. ANNOUNCES

2016 THIRD QUARTER FINANCIAL RESULTS

 

    Record Quarterly Earnings for the quarter ended September 30, 2016 of $5.4 million compared to $5.0 million for the linked quarter

 

    12% organic loan growth since September 30, 2015

 

    135 consecutive quarters of profitability

 

    Annualized return on assets was 1.06% and return on equity of 9.74% for the first nine months of 2016

 

    Noninterest income increased 38.4% compared to same quarter in 2015

 

    Non-performing assets to total assets remain at low levels, 0.43% at September 30, 2016

CANFIELD, Ohio (October 20, 2016) – Farmers National Banc Corp. (Farmers) (NASDAQ: FMNB) today reported financial results for the three and nine months ended September 30, 2016.

Net income for the three months ended September 30, 2016 was $5.4 million, or $0.20 per diluted share, which compares to $1.9 million, or $0.07 per diluted share, for the three months ended September 30, 2015. Excluding expenses related to acquisition activities, net income for the two periods was $5.4 million or $0.20 per diluted share and $3.7 million or $0.14 per diluted share, respectively. In comparing the third quarter’s results to the most recent previous quarter, net income of $5.4 million increased 7% compared to $5.0 million for the quarter ended June 30, 2016.

Annualized return on average assets and return on average equity were 1.10% and 9.97%, respectively, for the three month period ending September 30, 2016, compared to 1.06% and 9.69% for the linked quarter. Excluding expenses related to acquisition activities, the annualized return on average assets and return on average equity for the quarter ended September 30, 2016 were 1.10% and 10.02% compared to 0.87% and 7.97% for the same quarter in 2015.

Net income for the nine months ended September 30, 2016 was $15.2 million, or $0.56 per diluted share, compared to $4.9 million or $0.23 per diluted share for same nine month period in 2015. Annualized return on average assets and return on average equity were 1.06% and 9.74%, respectively, for the nine month period ending September 30, 2016, compared to 0.48% and 4.31% for the same period in 2015. Excluding expenses related to acquisition activities, net income for the two nine month periods was $15.6 million, or $0.58 per share and $8.6 million or $0.40 per share, respectively, and the annualized return on average assets and return on average equity were 1.09% and 10.0% in 2016, compared to 0.83% and 7.41% in 2015, respectively.

During 2015, Farmers completed the mergers of National Bancshares Corporation (NBOH) the holding company for the First National Bank of Orrville, and Tri-State 1st Banc Inc. (Tri-State), the holding company for 1st National Community Bank of East Liverpool. These transactions resulted in the addition of $676 million in assets and 17 full-service branches in Northeastern Ohio and 1 in Beaver County in Pennsylvania.

On June 1, 2016 Farmers completed the acquisition of Bowers Insurance Agency, Inc. (“Bowers Group”). The Bowers Group will continue to operate under its name from its current location in Cortland, Ohio as part of Farmers’ wholly-owned insurance agency subsidiary Farmers National Insurance, LLC. The strategic acquisition is expected to enhance Farmers’ current company and product line up, and offer broader options of commercial, farm, home, and auto property/casualty insurance carriers to meet all the needs of all Farmers’ customers.

Kevin J. Helmick, President and CEO, stated, “We are happy to report a record quarter in net income, which has been achieved through the successful integration of our recent mergers, our 12% organic loan growth, and our continued focus on increasing noninterest income and careful management of noninterest expenses.”


2016 Third Quarter Financial Highlights

 

    Loan growth

Total loans were $1.40 billion at September 30, 2016, compared to $1.30 billion at December 31, 2015, representing an annualized growth of 10.2%. The increase in loans is a direct result of Farmers’ focus on loan growth utilizing a talented lending and credit team, while adhering to a sound underwriting discipline. Most of the increase in loans has occurred in the commercial real estate, commercial and industrial, residential real estate and consumer loan portfolios. Loans now comprise 76.5% of the Bank’s third quarter average earning assets at September 30, 2016, an improvement compared to 73.8% at the same time in 2015. This improvement along with the growth in earning assets organically and through merger activity has resulted in a 20% increase in tax equated loan income from the third quarter of 2015 to the same quarter in 2016.

 

    Loan quality

Non-performing assets to total assets remain at a safe level, currently at 0.43%. Early stage delinquencies also continue to remain at low levels, at $11.0 million, or 0.79% of total loans, at September 30, 2016. Net charge-offs for the current quarter were $312 thousand, up $101 thousand compared to $211 thousand in the same quarter in 2015. It is important to note that annualized net charge-offs as a percentage of average net loans outstanding decreased from 0.10% for the 3 months ended September 30, 2015 to 0.09% for the same period in 2016. Lending to the energy sector is insignificant and less than 1% of the loan portfolio.

 

    Net interest margin

The net interest margin for the three months ended September 30, 2016 was 3.97%, a 13 basis points increase from the quarter ended September 30, 2015. In comparing the third quarter of 2016 to the same period in 2015, asset yields increased 13 basis points, while the cost of interest-bearing liabilities decreased 2 basis points. Another key contributor to the increase in net interest margin was the shift in the mix of earning assets from securities to loans. The increased margin is also partially due to the additional accretion as a result of the discounted loan portfolios acquired in the NBOH and Tri-State mergers. Excluding the amortization of premium on time deposits and FHLB advances along with the accretion of the acquired loan discount, the net interest margin would have been 8 basis points lower or 3.89% for the quarter ended September 30, 2016.

 

    Noninterest income

Noninterest income increased 38.4% to $6.5 million for the quarter ended September 30, 2016 compared to $4.7 million in 2015. Deposit account income increased $128 thousand, or 14%, in the current year’s quarter compared to the same quarter in 2015 and gains on the sale of mortgage loans increased $648 thousand, or 156%, in comparing the same two quarters. Insurance agency commissions increased $439 thousand and debit card interchange fees also increased $147 thousand or 29% in comparing the third quarter of 2015 to the same quarter in 2016.

 

    Noninterest expenses

Farmers has remained committed to managing the level of noninterest expenses. Total noninterest expenses for the third quarter of 2016 were $15.2 million compared to $14.8 million in the linked quarter, primarily as a result of increased salaries and employee benefits related to the acquisition of the Bowers Group on June 1, 2016 and increased incentive compensation resulting from improved corporate profitability. Annualized noninterest expenses measured as a percentage of quarterly average assets increased slightly from 3.06% in the third quarter of 2015 to 3.12% in the third quarter of 2016. These same ratios excluding merger related expenses increased from 3.04% in the third quarter of 2015 to 3.11% in the third quarter of 2016.

 

    Efficiency ratio

The efficiency ratio for the quarter ended September 30 2016 improved to 60.9% compared to 76.6% for the same quarter in 2015. Excluding expenses related to acquisition activities, the efficiency ratios for the same periods were 60.7% and 66.5%, respectively. The main factors leading to the improvement in the efficiency ratio was the increase in net interest income and noninterest income, along with the stabilized level of noninterest expenses relative to average assets as explained in the preceding paragraphs.

2016 Outlook

Mr. Helmick added, “We are encouraged by the improvement in our profitability thus far in 2016. We will continue to remain focused on properly executing our growth oriented business model, while creating long-term value for our shareholders. We remain committed to the businesses and families we serve and to our community banking approach and culture.”


Founded in 1887, Farmers National Banc Corp. is a diversified financial services company headquartered in Canfield, Ohio, with $2 billion in banking assets and $1 billion in trust assets. Farmers National Banc Corp.’s wholly-owned subsidiaries are comprised of The Farmers National Bank of Canfield, a full-service national bank engaged in commercial and retail banking with 39 banking locations in Mahoning, Trumbull, Columbiana, Stark, Wayne, Medina and Cuyahoga Counties in Ohio and Beaver County in Pennsylvania, Farmers Trust Company, which operates three trust offices and offers services in the same geographic markets and National Associates, Inc.. Farmers National Insurance, LLC and Bowers Insurance Agency, Inc., wholly-owned subsidiaries of The Farmers National Bank of Canfield, offer a variety of insurance products.

Non-GAAP Disclosure

This press release includes disclosures of Farmers’ tangible common equity ratio and net income, excluding costs related to acquisition activities, which are financial measures not prepared in accordance with generally accepted accounting principles in the United States (GAAP). A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed by GAAP. Farmers believes that these non-GAAP financial measures provide both management and investors a more complete understanding of the underlying operational results and trends and Farmers’ marketplace performance. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with GAAP. The reconciliations of non-GAAP financial measures are included in the tables following Consolidated Financial Highlights below.

Forward-Looking Statements

This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about Farmers’ financial condition, results of operations, asset quality trends and profitability. Forward-looking statements are not historical facts but instead represent only management’s current expectations and forecasts regarding future events, many of which, by their nature, are inherently uncertain and outside of Farmers’ control. Forward-looking statements are preceded by terms such as “expects,” “believes,” “anticipates,” “intends” and similar expressions, as well as any statements related to future expectations of performance or conditional verbs, such as “will,” “would,” “should,” “could” or “may.” Farmers’ actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. Factors that could cause Farmers’ actual results to differ materially from those described in the forward-looking statements can be found in Farmers’ Annual Report on Form 10-K for the year ended December 31, 2015, as amended, which has been filed with the Securities and Exchange Commission (SEC) and is available on Farmers’ website (www.farmersbankgroup.com) and on the SEC’s website (www.sec.gov). Forward-looking statements are not guarantees of future performance and should not be relied upon as representing management’s views as of any subsequent date. Farmers does not undertake any obligation to update the forward-looking statements to reflect the impact of circumstances or events that may arise after the date of the forward-looking statements.


Farmers National Banc Corp. and Subsidiaries

Consolidated Financial Highlights

(Amounts in thousands, except per share results) Unaudited

 

Consolidated Statements of Income    For the Three Months Ended     For the Nine Months Ended  
     Sept. 30,     June 30,     March 31,     Dec. 31,     Sept. 30,     Sept. 30,     Sept. 30,     Percent  
     2016     2016     2016     2015     2015     2016     2015     Change  

Total interest income

   $ 18,332      $ 17,950      $ 17,747      $ 17,481      $ 15,594      $ 54,029      $ 36,346        48.7

Total interest expense

     1,139        1,061        1,000        1,023        1,056        3,200        3,067        4.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     17,193        16,889        16,747        16,458        14,538        50,829        33,279        52.7

Provision for loan losses

     1,110        990        780        990        1,220        2,880        2,520        14.3

Other income

     6,485        5,737        4,946        5,175        4,685        17,168        13,131        30.7

Merger related costs

     31        224        289        1,736        2,499        544        4,656        -88.3

Other expense

     15,194        14,559        14,155        14,884        13,022        43,908        32,703        34.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     7,343        6,853        6,469        4,023        2,482        20,665        6,531        216.4

Income taxes

     1,967        1,833        1,671        848        625        5,471        1,651        231.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 5,376      $ 5,020      $ 4,798      $ 3,175      $ 1,857      $ 15,194      $ 4,880        211.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average shares outstanding

     27,048        26,965        26,937        27,027        25,672        26,983        21,176     

Basic and diluted earnings per share

     0.20        0.19        0.18        0.12        0.07        0.56        0.23     

Cash dividends

     1,082        1,083        1,077        809        770        3,242        1,876     

Cash dividends per share

     0.04        0.04        0.04        0.03        0.03        0.12        0.09     

Performance Ratios

                

Net Interest Margin (Annualized)

     3.97     4.06     4.07     3.99     3.84     4.04     3.72  

Efficiency Ratio (Tax equivalent basis)

     60.85     62.60     62.65     73.07     76.55     62.00     76.27  

Return on Average Assets (Annualized)

     1.10     1.06     1.03     0.68     0.43     1.06     0.48  

Return on Average Equity (Annualized)

     9.97     9.69     9.41     6.51     3.97     9.74     4.31  

Dividends to Net Income

     20.13     21.57     22.45     25.48     41.46     21.34     38.44  


Consolidated Statements of Financial Condition                                   
     Sept. 30,      June 30,      March 31,      Dec. 31,      Sept. 30,  
     2016      2016      2016      2015      2015  

Assets

              

Cash and cash equivalents

   $ 67,372       $ 62,184       $ 34,619       $ 56,014       $ 34,344   

Securities available for sale

     368,729         378,432         387,093         394,312         379,138   

Loans held for sale

     2,148         1,737         488         1,769         566   

Loans

     1,395,620         1,358,484         1,315,501         1,296,865         1,183,016   

Less allowance for loan losses

     10,518         9,720         9,390         8,978         8,294   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Loans

     1,385,102         1,348,764         1,306,111         1,287,887         1,174,722   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Other assets

     137,657         134,002         131,996         129,920         119,027   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 1,961,008       $ 1,925,119       $ 1,860,307       $ 1,869,902       $ 1,707,797   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities and Stockholders’ Equity

              

Deposits

   $ 1,492,165       $ 1,447,442       $ 1,445,882       $ 1,409,047       $ 1,330,249   

Other interest-bearing liabilities

     235,757         247,934         192,078         247,985         179,701   

Other liabilities

     17,649         17,252         18,365         14,823         11,696   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

     1,745,571         1,712,628         1,656,325         1,671,855         1,521,646   

Stockholders’ Equity

     215,437         212,491         203,982         198,047         186,151   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 1,961,008       $ 1,925,119       $ 1,860,307       $ 1,869,902       $ 1,707,797   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


Period-end shares outstanding

     27,048        27,048        26,924        26,944        25,674   

Book value per share

   $ 7.96      $ 7.86      $ 7.58      $ 7.35      $ 7.25   

Tangible book value per share

     6.29        6.17        5.99        5.76        5.72   

Capital and Liquidity

          

Common Equity Tier 1 Capital Ratio (a)

     11.67     11.61     11.82     11.59     12.24

Total Risk Based Capital Ratio (a)

     12.36     12.41     12.63     12.37     12.87

Tier 1 Risk Based Capital Ratio (a)

     11.67     11.75     11.97     11.74     12.24

Tier 1 Leverage Ratio (a)

     9.32     9.37     9.34     9.21     9.59

Equity to Asset Ratio

     10.99     11.04     10.96     10.59     10.90

Tangible Common Equity Ratio

     8.88     8.87     8.88     8.49     8.80

Net Loans to Assets

     70.63     70.06     70.21     68.87     68.79

Loans to Deposits

     93.53     93.85     90.98     92.04     88.93

Asset Quality

          

Non-performing loans

   $ 8,003      $ 8,360      $ 9,710      $ 10,445      $ 9,620   

Other Real Estate Owned

     506        572        555        942        1,052   

Non-performing assets

     8,509        8,932        10,265        11,387        10,672   

Loans 30—89 days delinquent

     10,986        11,371        10,072        9,130        6,974   

Charged-off loans

     562        820        578        447        631   

Recoveries

     250        160        210        151        420   

Net Charge-offs

     312        660        368        296        211   

Annualized Net Charge-offs to Average Net Loans Outstanding

     0.09     0.20     0.11     0.09     0.10

Allowance for Loan Losses to Total Loans

     0.75     0.72     0.71     0.69     0.70

Non-performing Loans to Total Loans

     0.57     0.62     0.74     0.81     0.81

Allowance to Non-performing Loans

     131.43     116.27     96.70     85.96     86.22

Non-performing Assets to Total Assets

     0.43     0.46     0.55     0.61     0.62

 

(a) September 30, 2016 ratio is estimated


Reconciliation of Common Stockholders’ Equity to Tangible Common Equity  
     Sept. 30,      June 30,      March 31,      Dec. 31,      Sept. 30,  
     2016      2016      2016      2015      2015  

Stockholders’ Equity

   $ 215,437       $ 212,491       $ 203,982       $ 198,047       $ 186,151   

Less Goodwill and other intangibles

     45,299         45,718         42,574         42,911         39,265   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible Common Equity

   $ 170,138       $ 166,773       $ 161,408       $ 155,136       $ 146,886   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
              
Reconciliation of Total Assets to Tangible Assets                                   
     Sept. 30,      June 30,      March 31,      Dec. 31,      Sept. 30,  
     2016      2016      2016      2015      2015  

Total Assets

   $ 1,961,008       $ 1,925,119       $ 1,860,307       $ 1,869,902       $ 1,707,797   

Less Goodwill and other intangibles

     45,299         45,718         42,574         42,911         39,265   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible Assets

   $ 1,915,709       $ 1,879,401       $ 1,817,733       $ 1,826,991       $ 1,668,532   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Reconciliation of Net Income, Excluding Costs Related to Acquisition Activities      For the Nine Months  
     For the Three Months Ended      Ended  
     Sept. 30,      June 30,      March 31,      Dec. 31,      Sept. 30,      Sept. 30,      Sept. 30,  
     2016      2016      2016      2015      2015      2016      2015  

Income before income taxes—Reported

   $ 7,343       $ 6,853       $ 6,469       $ 4,023       $ 2,482       $ 20,665       $ 6,531   

Acquisition Costs

     31         224         289         1,736         2,499         544         4,656   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes—Adjusted

     7,374         7,077         6,758         5,759         4,981         21,209         11,187   

Income tax expense

     1,973         1,899         1,746         1,434         1,255         5,618         2,626   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income—Adjusted

   $ 5,401       $ 5,178       $ 5,012       $ 4,325       $ 3,726       $ 15,591       $ 8,561   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     For the Three Months Ended         
   Sept. 30,      June 30,      March 31,      Dec. 31,      Sept. 30,                
End of Period Loan Balances    2016      2016      2016      2015      2015     

 

    

 

 

Commercial real estate

   $ 515,553       $ 503,095       $ 491,604       $ 486,771       $ 442,181         

Commercial

     247,842         241,040         234,369         231,068         204,726         

Residential real estate

     423,458         419,174         406,039         395,458         360,586         

Consumer

     205,466         192,232         180,791         180,837         173,041         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

       

Total, excluding net deferred loan costs

   $ 1,392,319       $ 1,355,541       $ 1,312,803       $ 1,294,134       $ 1,180,534         
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

       


     For the Three Months Ended  
     Sept. 30,      June 30,      March 31,      Dec. 31,      Sept. 30,  
Noninterest Income    2016      2016      2016      2015      2015  

Service charges on deposit accounts

   $ 1,057       $ 987       $ 935       $ 1,049       $ 929   

Bank owned life insurance income

     194         201         212         214         184   

Trust fees

     1,693         1,564         1,496         1,518         1,482   

Insurance agency commissions

     569         293         139         175         130   

Security gains

     31         41         0         46         3   

Retirement plan consulting fees

     561         496         489         425         423   

Investment commissions

     308         356         236         286         332   

Net gains on sale of loans

     1,063         540         402         407         415   

Other operating income

     1,009         1,259         1,037         1,055         787   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Noninterest Income

   $ 6,485       $ 5,737       $ 4,946       $ 5,175       $ 4,685   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     For the Three Months Ended  
     Sept. 30,      June 30,      March 31,      Dec. 31,      Sept. 30,  
Noninterest Expense    2016      2016      2016      2015      2015  

Salaries and employee benefits

   $ 8,366       $ 7,740       $ 7,554       $ 8,220       $ 7,213   

Occupancy and equipment

     1,587         1,616         1,664         1,772         1,368   

State and local taxes

     394         394         393         283         400   

Professional fees

     671         754         529         833         738   

Merger related costs

     31         224         289         1,736         2,499   

Advertising

     383         363         345         482         344   

FDIC insurance

     287         286         283         326         256   

Intangible amortization

     421         335         337         345         304   

Core processing charges

     738         580         638         770         643   

Other operating expenses

     2,347         2,491         2,412         1,853         1,756   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Noninterest Expense

   $ 15,225       $ 14,783       $ 14,444       $ 16,620       $ 15,521   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


Average Balance Sheets and Related Yields and Rates

(Dollar Amounts in Thousands)

 

     Three Months Ended     Three Months Ended  
     September 30, 2016     September 30, 2015  
     AVERAGE
BALANCE
     INTEREST
(1)
     RATE
(1)
    AVERAGE
BALANCE
     INTEREST
(1) RATE
(1)
        

EARNING ASSETS

                

Loans (2)

   $ 1,365,637       $ 16,212         4.72   $ 1,151,899       $ 13,530         4.66

Taxable securities

     229,630         1,160         2.01        265,416         1,369         2.05   

Tax-exempt securities (2)

     131,714         1,365         4.12        116,581         1,196         4.07   

Equity securities

     9,607         177         7.33        7,593         48         2.51   

Federal funds sold and other

     47,860         54         0.45        19,615         9         0.18   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total earning assets

   $ 1,784,448         18,968         4.23      $ 1,561,104         16,152         4.10   
  

 

 

         

 

 

       

INTEREST-BEARING LIABILITIES

                

Time deposits

   $ 250,268       $ 490         0.78   $ 257,822       $ 616         0.95

Savings deposits

     552,037         191         0.14        512,288         144         0.11   

Demand deposits

     322,511         177         0.22        267,700         149         0.22   

Short term borrowings

     215,859         166         0.31        109,795         59         0.21   

Long term borrowings

     19,404         115         2.36        51,651         88         0.68   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 1,360,079         1,139         0.33      $ 1,199,256         1,056         0.35   
  

 

 

         

 

 

       

Net interest income and interest rate spread

      $ 17,829         3.90      $ 15,096         3.75
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest margin

           3.97           3.84
        

 

 

         

 

 

 

 

(1) Interest and yields are calculated on a tax-equivalent basis where applicable.
(2) For 2016, adjustments of $164 thousand and $472 thousand, respectively, are made to tax equate income on tax exempt loans and tax exempt securities. For 2015, adjustments of $145 thousand and $413 thousand, respectively, are made to tax equate income on tax exempt loans and tax exempt securities. These adjustments are based on a marginal federal income tax rate of 35%, less disallowances.


     Nine Months Ended     Nine Months Ended  
     September 30, 2016     September 30, 2015  
     AVERAGE
BALANCE
     INTEREST
(1)
     RATE
(1)
    AVERAGE
BALANCE
     INTEREST
(1)
     RATE
(1)
 

EARNING ASSETS

                

Loans (2)

   $ 1,326,536       $ 47,429         4.78   $ 852,094       $ 30,129         4.73

Taxable securities

     245,578         3,885         2.11        278,538         4,421         2.12   

Tax-exempt securities

     130,010         4,098         4.21        93,874         3,149         4.48   

Equity securities (2)

     9,601         403         5.61        5,564         142         3.41   

Federal funds sold and other

     33,625         119         0.47        21,071         20         0.13   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total earning assets

   $ 1,745,350         55,934         4.28      $ 1,251,141         37,861         4.05   
  

 

 

         

 

 

       

INTEREST-BEARING LIABILITIES

                

Time deposits

   $ 247,327       $ 1,371         0.74   $ 221,576       $ 2,120         1.28

Savings deposits

     541,746         501         0.12        444,161         371         0.11   

Demand deposits

     321,302         486         0.20        184,057         184         0.13   

Short term borrowings

     213,341         485         0.30        80,721         86         0.14   

Long term borrowings

     20,719         357         2.30        39,449         306         1.04   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 1,344,435       $ 3,200         0.32      $ 969,964         3,067         0.42   
  

 

 

         

 

 

       

Net interest income and interest rate spread

      $ 52,734         3.96      $ 34,794         3.63
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest margin

           4.04           3.72
        

 

 

         

 

 

 

 

(1) Interest and yields are calculated on a tax-equivalent basis where applicable.

 

(2) For 2016, adjustments of $488 thousand and $1.4 million, respectively, are made to tax equate income on tax exempt loans and tax exempt securities. For 2015, adjustments of $426 thousand and $1.1 million, respectively, are made to tax equate income on tax exempt loans and tax exempt securities. These adjustments are based on a marginal federal income tax rate of 35%, less disallowances.