Attached files

file filename
8-K - 8-K - WashingtonFirst Bankshares, Inc.a8-kearningsreleaseq42016.htm


wfbicorplogo04.jpg
FOR IMMEDIATE RELEASE
January 26, 2017

WashingtonFirst Bankshares, Inc. Announces Record Performance for 2016 with Assets Surpassing $2 Billion and Net Income Growth of 48% for the Year



RESTON, VA - WashingtonFirst Bankshares, Inc. (NASDAQ: WFBI) (“WashingtonFirst” or the “Company”) announced today that it had achieved record financial results for the year ended December 31, 2016. Loans, deposits, fee income, net income, return on assets, and earnings per share reached all-time highs. At the same time, the Company’s asset quality has improved to its best since 2007, as measured in terms of non-performing assets as a percentage of total assets. In addition, the Company opened two additional full-service bank branches in 2016 and increased its dividends to shareholders.
In commenting on the Company’s 2016 performance, Shaza Andersen, the Company's President and CEO, said “I am very excited to report our record performance. Our team was charged with high expectations and goals in 2016 and we achieved them. Looking to the future, WashingtonFirst remains committed to growing long-term shareholder value through a continued focus on customer relationships, high standards of quality and service, and strong financial performance.”

In the fourth quarter of 2016, the Company reported net income of $4.7 million, a 34.0% increase compared to the fourth quarter of 2015. This translated into fully-diluted earnings per share of $0.36 for the fourth quarter of 2016, a 20.0% increase compared to the fourth quarter of 2015. The percentage increase in per-share earnings was lower than the percentage increase in net income because of the 1,655,000 shares that were issued in the Company’s public stock offering in December 2015.

For the year ended December 31, 2016, WashingtonFirst reported net income of $18.0 million and fully-diluted earnings per share of $1.37, representing increases of 47.8% and 21.2%, respectively, compared to the previous year. Return on average assets, a key performance objective for the Company, reached 1.00% in 2016 compared to 0.83% in 2015. Management attributed the increase in return on average assets to the increased level of fee income contributed by the mortgage and wealth management businesses acquired in July 2015.

The Company’s total assets reached $2.0 billion as of December 31, 2016, an increase of 19.6% compared to one year earlier. Net loans held-for-investment and total deposits each ended the year at $1.5 billion, reflecting increases of 17.4% and 14.2%, respectively, compared to one year earlier. Non-performing assets represented 0.43% of total assets as of December 31, 2016, compared to 0.86% one year earlier.

In November 2016 the Company announced a 5% stock dividend, the fourth such dividend since the inception of WashingtonFirst Bank in 2004. Additionally, the Company increased its quarterly cash dividend by 16.7% to $0.07 from $0.06 per share. WashingtonFirst has increased its cash dividend to stockholders every year since it declared its initial dividend in October 2013.
About The Company

WashingtonFirst Bankshares, Inc., headquartered in Reston, Virginia, is the holding company for WashingtonFirst Bank, which operates 19 full-service banking offices throughout the Washington, D.C. metropolitan area. In addition, the Company provides wealth management services through its subsidiary, 1st Portfolio Wealth Advisors, and mortgage banking services through the Bank's subsidiary, WashingtonFirst Mortgage Corporation. The Company's common stock is traded on the NASDAQ Stock Market under the quotation symbol "WFBI" and is included in the ABA NASDAQ Community Bank Index and the Russell 2000® index.  For more information about the Company, please visit: www.wfbi.com.



1



Cautionary Statements About Forward-Looking Information
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements of the goals, intentions, and expectations of the Company as to future trends, plans, events, results of operations and policies and regarding general economic conditions. Forward-looking information is inherently subject to risks and uncertainties, and actual results could differ materially from those currently anticipated due to a number of factors which include, but are not limited to, factors discussed in our Annual Report on Form 10-K and in other documents we file with the Securities and Exchange Commission from time to time.  In some cases, forward-looking statements can be identified by use of words such as “may,” “will,” “anticipates,” “believes,” “expects,” “plans,” “estimates,” “potential,” “continue,” “should,” and similar words or phrases. These statements are based upon the beliefs of the management of the Company as to the expected outcome of future events, current and anticipated economic conditions, nationally and in the Company’s market, and their impact on the operations, assets and earnings of the Company, interest rates and interest rate policy, competitive factors, judgments about the ability of the Company to successfully integrate its operations following significant transactions including, but not limited to, mergers and acquisitions, the ability to avoid customer dislocation during the period leading up to and following such transactions, and other conditions which by their nature, are not susceptible to accurate forecast and are subject to significant uncertainty. Readers are cautioned against placing undue reliance on such forward-looking statements. The Company assumes no obligation to revise, update, or clarify forward-looking statements to reflect events or conditions after the date of this release.



2



WashingtonFirst Bankshares, Inc.
Consolidated Balance Sheets
(unaudited)

 
December 31, 2016
 
December 31, 2015
 
($ in thousands)
Assets:
 
 
 
Cash and cash equivalents:
 
 
 
Cash and due from bank balances
$
3,614

 
$
3,739

Federal funds sold
93,659

 
59,014

Interest bearing deposits
100

 

Cash and cash equivalents
97,373

 
62,753

Investment securities, available-for-sale, at fair value
280,204

 
220,113

Restricted stock, at cost
11,726

 
6,128

Loans held for sale, at lower of cost or fair value
32,109

 
36,494

Loans held for investment:
 
 
 
Loans held for investment, at amortized cost
1,534,543

 
1,308,083

Allowance for loan losses
(13,582
)
 
(12,289
)
Total loans held for investment, net of allowance
1,520,961

 
1,295,794

Premises and equipment, net
6,955

 
7,374

Goodwill
11,420

 
11,431

Identifiable intangibles
1,619

 
1,888

Deferred tax asset, net
8,944

 
8,116

Accrued interest receivable
5,243

 
4,502

Other real estate owned
1,428

 

Bank-owned life insurance
13,880

 
13,521

Other assets
11,049

 
6,352

Total Assets
$
2,002,911

 
$
1,674,466

Liabilities and Shareholders' Equity:
 
 
 
Liabilities:
 
 
 
Non-interest bearing deposits
$
381,887

 
$
304,425

Interest bearing deposits
1,140,854

 
1,028,817

Total deposits
1,522,741

 
1,333,242

Other borrowings
6,707

 
6,942

FHLB advances
232,097

 
110,087

Long-term borrowings
32,638

 
32,884

Accrued interest payable
947

 
912

Other liabilities
15,121

 
11,804

Total Liabilities
1,810,251

 
1,495,871

Commitments and contingent liabilities

 

Shareholders' Equity:
 
 
 
Preferred stock:
 
 
 
Series D, $5.00 par value, 0, 0, and 13,347 shares issued and outstanding, respectively, 1% dividend

 

Additional paid-in capital - preferred

 

Common stock:
 
 
 
Common Stock Voting, $0.01 par value, 50,000,000 shares authorized, 10,987,652 and 10,377,981 shares issued and outstanding, respectively
109

 
103

Common Stock Non-Voting, $0.01 par value, 10,000,000 shares authorized; 1,908,733 and 1,817,842 shares issued and outstanding, respectively
19

 
18

Additional paid-in capital
177,924

 
160,861

Accumulated earnings
17,187

 
17,740

Accumulated other comprehensive income/(loss)
(2,579
)
 
(127
)
Total Shareholders' Equity
192,660

 
178,595

Total Liabilities and Shareholders' Equity
$
2,002,911

 
$
1,674,466



3




WashingtonFirst Bankshares, Inc.
Consolidated Statements of Income
(unaudited)
 
For the Three Months Ended
 
For the Year Ended
 
December 31, 2016
 
December 31, 2015
 
December 31, 2016
 
December 31, 2015
 
($ in thousands, except per share data)
Interest and dividend income:
 
 
 
 
 
 
 
Interest and fees on loans
$
17,971

 
$
16,088

 
$
68,901

 
$
59,346

Interest and dividends on investments:
 
 
 
 
 
 
 
Taxable
1,002

 
923

 
4,274

 
3,257

Tax-exempt
57

 
23

 
123

 
74

Dividends on other equity securities
76

 
71

 
284

 
257

Interest on Federal funds sold and other short-term investments
79

 
54

 
265

 
249

Total interest and dividend income
19,185

 
17,159

 
73,847

 
63,183

Interest expense:
 
 
 
 
 
 
 
Interest on deposits
2,300

 
1,809

 
8,727

 
6,431

Interest on borrowings
906

 
1,018

 
3,744

 
2,780

Total interest expense
3,206

 
2,827

 
12,471

 
9,211

Net interest income
15,979

 
14,332

 
61,376

 
53,972

Provision for loan losses
1,240

 
1,075

 
3,880

 
3,550

Net interest income after provision for loan losses
14,739

 
13,257

 
57,496

 
50,422

Non-interest income:
 
 
 
 
 
 
 
Service charges on deposit accounts
45

 
97

 
259

 
434

Earnings on bank-owned life insurance
89

 
93

 
359

 
374

Gain on sale of other real estate owned, net

 
100

 
11

 
231

Gain on sale of loans, net
3,973

 
2,462

 
18,329

 
4,645

Mortgage banking activities
493

 
470

 
4,265

 
759

Wealth management income
497

 
425

 
1,835

 
693

Gain/(loss) on sale of available-for-sale investment securities, net
36

 

 
1,323

 
10

Other operating income
435

 
159

 
1,124

 
745

Total non-interest income
5,568

 
3,806

 
27,505

 
7,891

Non-interest expense:
 
 
 
 
 
 
 
Compensation and employee benefits
7,974

 
7,616

 
35,183

 
23,122

Premises and equipment
1,888

 
1,697

 
7,370

 
6,327

Data processing
986

 
895

 
4,169

 
3,510

Professional fees
290

 
362

 
1,336

 
1,285

Merger expenses

 
(9
)
 
30

 
545

Mortgage loan processing expenses
246

 
139

 
1,240

 
248

Debt extinguishment
136

 

 
1,335

 

Other operating expenses
1,696

 
1,214

 
6,200

 
4,552

Total non-interest expense
13,216

 
11,914

 
56,863

 
39,589

Income before provision for income taxes
7,091

 
5,149

 
28,138

 
18,724

Provision for income taxes
2,347

 
1,607

 
10,131

 
6,469

Net income
4,744

 
3,542

 
18,007

 
12,255

Preferred stock dividends

 
(1
)
 

 
(74
)
Net income available to common shareholders
$
4,744

 
$
3,541

 
$
18,007

 
$
12,181

 
 
 
 
 
 
 
 
Earnings per common share: (1)
 
 
 
 
 
 
 
Basic earnings per common share
$
0.37

 
$
0.31

 
$
1.40

 
$
1.15

Diluted earnings per common share
$
0.36

 
$
0.30

 
$
1.37

 
$
1.13

(1) 2015 amounts have been adjusted to reflect the 5% stock dividend declared in December 2016



4



 
For the Three Months Ended
 
For the Year Ended
 
December 31, 2016
 
December 31, 2015
 
December 31, 2016
 
December 31, 2015
 
($ in thousands, except per share data)
Performance Ratios:
 
 
 
 
 
 
 
Return on average assets
1.00
%
 
0.86
%
 
1.00
%
 
0.83
%
Return on average shareholders' equity
9.69
%
 
8.93
%
 
9.50
%
 
8.48
%
Yield on average interest-earning assets
4.10
%
 
4.24
%
 
4.23
%
 
4.32
%
Rate on average interest-earning liabilities
1.00
%
 
0.99
%
 
1.02
%
 
0.90
%
Net interest spread
3.10
%
 
3.25
%
 
3.21
%
 
3.42
%
Net interest margin
3.40
%
 
3.53
%
 
3.52
%
 
3.74
%
Efficiency ratio (1)
60.81
%
 
65.69
%
 
63.42
%
 
64.00
%
Net charge-offs to average loans held for investment (2)
0.16
%
 
0.11
%
 
0.18
%
 
0.04
%
 
 
 
 
 
 
 
 
Mortgage origination volume
$
168,902

 
$
118,454

 
$
772,076

 
$
216,330

 
 
 
 
 
 
 
 
Assets under management
$
297,394

 
$
226,688

 
$
297,394

 
$
226,688

 
 
 
 
 
 
 
 
Per Share Data: (3)
 
 
 
 
 
 
 
Basic earnings per common share
$
0.37

 
$
0.31

 
$
1.40

 
$
1.15

Fully diluted earnings per common share
$
0.36

 
$
0.30

 
$
1.37

 
$
1.13

Weighted average basic shares outstanding
12,877,374

 
11,503,785

 
12,854,011

 
10,593,573

Weighted average diluted shares outstanding
13,151,482

 
11,747,996

 
13,108,247

 
10,781,434

(1) The efficiency ratio is calculated as total non-interest expense (less debt extinguishment costs) divided by the sum of net interest income and total non-interest income (less gain on sale of AFS securities). This non-GAAP financial measure is presented to facilitate an understanding of the Company's performance.
(2) Annualized
(3) 2015 amounts have been adjusted to reflect the 5% stock dividend declared in December 2016

 
December 31, 2016
 
December 31, 2015
Capital Ratios:
 
 
 
Total risk-based capital ratio
13.99
%
 
14.86
%
Tier 1 risk-based capital ratio
11.61
%
 
12.22
%
Common equity tier 1 risk-based capital ratio
11.12
%
 
11.66
%
Tier 1 leverage ratio
10.14
%
 
10.67
%
Tangible common equity to tangible assets (1)
9.03
%
 
9.95
%
 
 
 
 
Per Share Capital Data: (2)
 
 
 
Book value per common share
$
14.94

 
$
13.95

Tangible book value per common share
$
13.93

 
$
12.91

Common shares outstanding
12,896,385

 
12,805,152

(1) This is a non-GAAP financial measure. Refer to the table below outlining the reconciliation of tangible common equity to tangible assets.
(2) 2015 amounts have been adjusted to reflect the 5% stock dividend declared in December 2016








5



Average Balances, Interest Income and Expense and Average Yield and Rates (QTD)
 
For the Three Months Ended
 
December 31, 2016
 
December 31, 2015
 
Average
Balance
 
Income/
Expense
 
Yield/
Rate
(6)
 
Average
Balance
 
Income/
Expense
 
Yield/
Rate
(6)
 
($ in thousands)
Assets
 
 
 
 
 
 
 
 
 
 
 
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Loans (1)
$
1,518,639

 
$
17,971

 
4.63
%
 
$
1,317,000

 
$
16,088

 
4.78
%
Investment securities - taxable
234,321

 
1,002

 
1.67
%
 
208,301

 
923

 
1.74
%
Investment securities - tax-exempt (2)
13,416

 
69

 
2.02
%
 
4,274

 
28

 
2.52
%
Other equity securities
6,806

 
76

 
4.41
%
 
6,530

 
71

 
4.34
%
Interest-bearing balances
100

 

 
0.60
%
 

 

 
%
Federal funds sold
60,335

 
79

 
0.52
%
 
49,364

 
54

 
0.43
%
Total interest earning assets
1,833,617

 
19,197

 
4.10
%
 
1,585,469

 
17,164

 
4.24
%
Non-interest earning assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
5,276

 
 
 
 
 
3,905

 
 
 
 
Premises and equipment
7,179

 
 
 
 
 
7,214

 
 
 
 
Other real estate owned
1,830

 
 
 
 
 
80

 
 
 
 
Other assets (3)
47,045

 
 
 
 
 
46,829

 
 
 
 
Less: allowance for loan losses
(13,216
)
 
 
 
 
 
(11,867
)
 
 
 
 
Total non-interest earning assets
48,114

 
 
 
 
 
46,161

 
 
 
 
Total Assets
$
1,881,731

 
 
 
 
 
$
1,631,630

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Shareholders’ Equity
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing demand deposits
$
120,645

 
$
86

 
0.28
%
 
$
109,939

 
$
73

 
0.26
%
Money market deposit accounts
285,036

 
440

 
0.61
%
 
265,665

 
335

 
0.50
%
Savings accounts
213,283

 
379

 
0.71
%
 
157,994

 
277

 
0.70
%
Time deposits
498,576

 
1,395

 
1.11
%
 
436,198

 
1,124

 
1.02
%
Total interest-bearing deposits
1,117,540

 
2,300

 
0.82
%
 
969,796

 
1,809

 
0.74
%
FHLB advances
116,108

 
366

 
1.24
%
 
119,614

 
454

 
1.49
%
Other borrowings and long-term borrowings
38,640

 
540

 
5.54
%
 
38,508

 
564

 
5.79
%
Total interest-bearing liabilities
1,272,288

 
3,206

 
1.00
%
 
1,127,918

 
2,827

 
0.99
%
Non-interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Demand deposits
401,985

 
 
 
 
 
332,906

 
 
 
 
Other liabilities
12,752

 
 
 
 
 
13,491

 
 
 
 
Total non-interest-bearing liabilities
414,737

 
 
 
 
 
346,397

 
 
 
 
Total Liabilities
1,687,025

 
 
 
 
 
1,474,315

 
 
 
 
Shareholders’ Equity
194,706

 
 
 
 
 
157,315

 
 
 
 
Total Liabilities and Shareholders’ Equity
$
1,881,731

 
 
 
 
 
$
1,631,630

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest Spread (4)
 
 
 
 
3.10
%
 
 
 
 
 
3.25
%
Net Interest Margin (2)(5)
 
 
$
15,991

 
3.40
%
 
 
 
$
14,337

 
3.53
%

(1) 
Includes loans held for sale and loans placed on non-accrual status.
(2) 
Yield and income presented on a fully taxable equivalent basis using a federal statutory rate of 35 percent.
(3) 
Includes intangibles, deferred tax asset, accrued interest receivable, bank-owned life insurance and other assets.
(4) 
Interest spread is the average yield earned on earning assets, less the average rate incurred on interest bearing liabilities.
(5) 
Net interest margin is net interest income, expressed as a percentage of average earning assets.
(6) 
Annualized income/expense is used for the yield/rate.






6



Average Balances, Interest Income and Expense and Average Yield and Rates (YTD)
 
For the Year Ended December 31,
 
2016
 
2015
 
Average
Balance
 
Income/
Expense
 
Yield/
Rate
 
Average
Balance
 
Income/
Expense
 
Yield/
Rate
 
($ in thousands)
Assets
 
 
 
 
 
 
 
 
 
 
 
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Loans (1)
$
1,440,519

 
$
68,901

 
4.78
%
 
$
1,187,273

 
$
59,346

 
5.00
%
Investment securities - taxable
243,578

 
4,274

 
1.75
%
 
186,931

 
3,257

 
1.74
%
Investment securities - tax-exempt (2)
6,849

 
149

 
2.18
%
 
3,088

 
93

 
3.01
%
Other equity securities
6,289

 
284

 
4.52
%
 
6,153

 
257

 
4.18
%
Interest-bearing balances
86

 
1

 
1.57
%
 
4,239

 
27

 
0.64
%
Federal funds sold
48,110

 
264

 
0.55
%
 
55,121

 
222

 
0.40
%
Total interest earning assets
1,745,431

 
73,873

 
4.23
%
 
1,442,805

 
63,202

 
4.32
%
Non-interest earning assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
3,209

 
 
 
 
 
3,795

 
 
 
 
Premises and equipment
7,499

 
 
 
 
 
6,575

 
 
 
 
Other real estate owned
1,609

 
 
 
 
 
250

 
 
 
 
Other assets (3)
47,291

 
 
 
 
 
40,549

 
 
 
 
Less: allowance for loan losses
(12,604
)
 
 
 
 
 
(10,474
)
 
 
 
 
Total non-interest earning assets
47,004

 
 
 
 
 
40,695

 
 
 
 
Total Assets
$
1,792,435

 
 
 
 
 
$
1,483,500

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Shareholders’ Equity
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing demand deposits
$
121,823

 
$
355

 
0.29
%
 
$
106,202

 
$
261

 
0.25
%
Money market deposit accounts
277,552

 
1,666

 
0.60
%
 
229,819

 
1,129

 
0.49
%
Savings accounts
207,153

 
1,469

 
0.71
%
 
137,010

 
943

 
0.69
%
Time deposits
475,224

 
5,237

 
1.10
%
 
411,336

 
4,098

 
1.00
%
Total interest-bearing deposits
1,081,752

 
8,727

 
0.81
%
 
884,367

 
6,431

 
0.73
%
FHLB advances
106,882

 
1,583

 
1.48
%
 
109,967

 
1,625

 
1.48
%
Other borrowings and long-term borrowings
39,122

 
2,161

 
5.52
%
 
23,816

 
1,155

 
4.85
%
Total interest-bearing liabilities
1,227,756

 
12,471

 
1.02
%
 
1,018,150

 
9,211

 
0.90
%
Non-interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Demand deposits
362,196

 
 
 
 
 
310,182

 
 
 
 
Other liabilities
12,851

 
 
 
 
 
10,676

 
 
 
 
Total non-interest-bearing liabilities
375,047

 
 
 
 
 
320,858

 
 
 
 
Total Liabilities
1,602,803

 
 
 
 
 
1,339,008

 
 
 
 
Shareholders’ Equity
189,632

 
 
 
 
 
144,492

 
 
 
 
Total Liabilities and Shareholders’ Equity
$
1,792,435

 
 
 
 
 
$
1,483,500

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest Spread (4)
 
 
 
 
3.21
%
 
 
 
 
 
3.42
%
Net Interest Margin (2)(5)
 
 
$
61,402

 
3.52
%
 
 
 
$
53,991

 
3.74
%

(1) 
Includes loans held for sale and loans placed on non-accrual status.
(2) 
Yield and income presented on a fully taxable equivalent basis using a federal statutory rate of 35 percent.
(3) 
Includes intangibles, deferred tax asset, accrued interest receivable, bank-owned life insurance and other assets.
(4) 
Interest spread is the average yield earned on earning assets, less the average rate incurred on interest bearing liabilities.
(5) 
Net interest margin is net interest income, expressed as a percentage of average earning assets.





7



Composition of Loans Held for Investment
 
December 31, 2016
 
December 31, 2015
 
($ in thousands)
Construction and development
$
288,193

 
$
249,433

Commercial real estate
789,260

 
657,110

Residential real estate
287,250

 
241,395

Real estate loans
1,364,703

 
1,147,938

Commercial and industrial
165,172

 
153,860

Consumer
4,668

 
6,285

Total loans
1,534,543

 
1,308,083

Less: allowance for loan losses
13,582

 
12,289

Net loans
$
1,520,961

 
$
1,295,794


Composition of Deposits
 
 
 
 
December 31, 2016
 
December 31, 2015
 
($ in thousands)
Demand deposit accounts
$
381,887

 
$
304,425

NOW accounts
134,938

 
115,459

Money market accounts
270,794

 
309,940

Savings accounts
209,961

 
163,289

Time deposits up to $250,000
386,095

 
324,454

Time deposits over $250,000
139,066

 
115,675

Total deposits
$
1,522,741

 
$
1,333,242


 
December 31, 2016
 
December 31, 2015
Allowance and Asset Quality Ratios:
 
 
 
Allowance for loan losses to loans held for investment
0.89
%
 
0.94
%
Adjusted allowance for loan losses to loans held for investment (1)
1.11
%
 
1.30
%
Allowance for loan losses to non-accrual loans
236.37
%
 
120.47
%
Allowance for loan losses to non-performing assets
159.10
%
 
84.76
%
Non-performing assets to total assets
0.43
%
 
0.86
%
(1) This is a non-GAAP financial measure. Refer to the table below outlining the reconciliation of GAAP Allowance Ratio to Adjusted Allowance Ratio.

Non-Performing Assets
 
 
 
 
December 31, 2016
 
December 31, 2015
 
($ in thousands)
Non-accrual loans
$
5,746

 
$
10,201

90+ days still accruing
2

 
28

Trouble debt restructurings still accruing
1,361

 
4,269

Other real estate owned
1,428

 

Total non-performing assets
$
8,537

 
$
14,498



8



Reconciliation of Tangible Common Equity to Tangible Assets Ratio (1)
 
December 31, 2016
 
December 31, 2015
 
($ in thousands)
Tangible Common Equity:
 
 
 
Common Stock Voting
$
109

 
$
103

Common Stock Non-Voting
19

 
18

Additional paid-in capital - common
177,924

 
160,861

Accumulated earnings
17,187

 
17,740

Accumulated other comprehensive income/(loss)
(2,579
)
 
(127
)
Total Common Equity
$
192,660

 
$
178,595

 
 
 
 
Less Intangibles:
 
 
 
Goodwill
$
11,420

 
$
11,431

Identifiable intangibles
1,619

 
1,888

Total Intangibles
$
13,039

 
$
13,319

 
 
 
 
Tangible Common Equity
$
179,621

 
$
165,276

 
 
 
 
Tangible Assets:
 
 
 
Total Assets
$
2,002,911

 
$
1,674,466

 
 
 
 
Less Intangibles:
 
 
 
Goodwill
$
11,420

 
$
11,431

Identifiable intangibles
1,619

 
1,888

Total Intangibles
$
13,039

 
$
13,319

 
 
 
 
Tangible Assets
$
1,989,872

 
$
1,661,147

 
 
 
 
Tangible Common Equity to Tangible Assets
9.03
%
 
9.95
%
(1)  Tangible common equity to tangible assets ratio is a non-GAAP financial measure that is presented to facilitate an understanding of the Company's capital structure. This table provides a reconciliation between certain GAAP amounts and this non-GAAP financial measure.

Reconciliation of GAAP Allowance Ratio to Adjusted Allowance Ratio (1)
 
December 31, 2016
 
December 31, 2015
 
($ in thousands)
GAAP allowance for loan losses
$
13,582

 
$
12,289

GAAP loans held for investment, at amortized cost
1,534,543

 
1,308,083

 
 
 
 
GAAP allowance for loan losses to total loans held for investment
0.89
%
 
0.94
%
 
 
 
 
GAAP allowance for loan losses
$
13,582

 
$
12,289

Plus: Credit purchase accounting marks
3,439

 
4,721

Adjusted allowance for loan losses
$
17,021

 
$
17,010

 
 
 
 
GAAP loans held for investment, at amortized cost
$
1,534,543

 
$
1,308,083

Plus: Credit purchase accounting marks
3,439

 
4,721

Adjusted loans held for investment, at amortized cost
$
1,537,982

 
$
1,312,804

 
 
 
 
Adjusted allowance for loan losses to total loans held for investment
1.11
%
 
1.30
%
(1) This is a non-GAAP financial measure. Credit purchase accounting marks are GAAP marks under purchase accounting guidance.


9



Segment Reporting (QTD)
 
For the Three Months Ended December 31, 2016
 
Commercial Bank
 
Mortgage Bank
 
Wealth Management
 
Other (1)
 
Consolidated Totals
 
($ in thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Interest income
19,102

 
427

 

 
(344
)
 
19,185

Gain on sale of loans

 
3,973

 

 

 
3,973

Other revenues
604

 
493

 
498

 

 
1,595

Total income
$
19,706

 
$
4,893

 
$
498

 
$
(344
)
 
$
24,753

 
 
 
 
 
 
 
 
 
 
Expenses:
 
 
 
 
 
 
 
 
 
Interest expense
2,677

 
344

 
1

 
184

 
3,206

Salaries and employee benefits
3,970

 
3,540

 
246

 
218

 
7,974

Other expenses
7,962

 
871

 
170

 
(174
)
 
8,829

Total expenses
$
14,609

 
$
4,755

 
$
417

 
$
228

 
$
20,009

 
 
 
 
 
 
 
 
 
 
Net Income (loss)
$
5,097

 
$
138

 
$
81

 
$
(572
)
 
$
4,744

 
 
 
 
 
 
 
 
 
 
Total assets
$
1,952,964

 
$
46,185

 
$
3,868

 
$
(106
)
 
$
2,002,911

(1) Includes parent company and intercompany eliminations

Segment Reporting (YTD)
 
For the Year Ended December 31, 2016
 
Commercial Bank
 
Mortgage Bank
 
Wealth Management
 
Other (1)
 
Consolidated Totals
 
($ in thousands)
Revenues:
 
 
 
 
 
 
 
 
 
Interest income
73,340

 
1,790

 

 
(1,283
)
 
73,847

Gain on sale of loans

 
18,329

 

 

 
18,329

Other revenues
3,008

 
4,265

 
1,837

 
66

 
9,176

Total income
$
76,348

 
$
24,384

 
$
1,837

 
$
(1,217
)
 
$
101,352

 
 
 
 
 
 
 
 
 
 
Expenses:
 
 
 
 
 
 
 
 
 
Interest expense
10,378

 
1,283

 
3

 
807

 
12,471

Salaries and employee benefits
18,376

 
14,961

 
974

 
872

 
35,183

Other expenses
30,466

 
5,227

 
602

 
(604
)
 
35,691

Total expenses
$
59,220

 
$
21,471

 
$
1,579

 
$
1,075

 
$
83,345

 
 
 
 
 
 
 
 
 
 
Net Income (loss)
$
17,128

 
$
2,913

 
$
258

 
$
(2,292
)
 
$
18,007

 
 
 
 
 
 
 
 
 
 
Total assets
$
1,952,964

 
$
46,185

 
$
3,868

 
$
(106
)
 
$
2,002,911

(1) Includes parent company and intercompany eliminations












10



Additional Discussion and Analysis

Consolidated net income for the year was $18.0 million ($1.37 per diluted common share), an increase of $5.8 million (47.8%) over the $12.2 million ($1.13 per diluted common share) earned during the prior year. For the three months ended December 31, 2016, consolidated net income was $4.7 million ($0.36 per diluted common share), an increase of $1.2 million (34.0%) over the $3.5 million in net income (or $0.30 per diluted common share) earned during the three months ended December 31, 2015.
As of December 31, 2016, the Company reported total assets of $2.0 billion, compared to $1.7 billion as of December 31, 2015. During the year ended December 31, 2016, total loans held for investment increased $226.5 million or 17.3% to $1.5 billion. This increase is attributable to organic loan growth from our existing lending team. During the year ended 2016, total deposits increased $189.5 million or 14.2% to $1.5 billion. The increase in deposits is due to core deposit growth in our branch network and commercial customers.
The net interest margin was 3.40% and 3.52% for the three months and year ended December 31, 2016, respectively, as compared to 3.53% and 3.74% for the same periods in 2015. This decrease is primarily attributable to the addition of $25.0 million in subordinated debt added in the fourth quarter of 2015 and competitive pressure for incremental loans and deposits. On a linked quarter basis, net interest margin decreased from 3.53% for the three months ended September 30, 2016, to 3.40% for the three months ended December 31, 2016. The Company remains focused on its pricing discipline on both sides of the balance sheet and on all factors contributing to net income.
The adjusted allowance for loan losses to adjusted total loans held for investment, which includes credit purchase accounting marks, was 1.11% as of December 31, 2016, compared to 1.30% as of December 31, 2015. This decrease is attributable to net charge-offs of $2.6 million which had substantially been reserved for previously and credit mark accretion during the year ended December 31, 2016. A reconciliation of the allowance for loan losses and related ratios to the adjusted allowance for loan losses and related ratios is included herein. Non-performing assets continue to decline. The ratio of non-performing assets to total assets decreased to 0.43% as of December 31, 2016, compared to 0.86% as of December 31, 2015.
Non-interest income grew during the three months and year ended December 31, 2016, by $1.8 million and $19.6 million, respectively, compared to the same periods ended December 31, 2015, as a result of the strong performance of the mortgage and wealth management units. The mortgage subsidiary closed on a record volume of loans during the year ended December 31, 2016. During the three months and year ended December 31, 2016, the mortgage subsidiary originated $168.9 million and $772.1 million, respectively, in total mortgage loan volume. The strategic initiatives executed in 2015 to diversify revenue channels have proven to be very effective.
Non-interest expense grew during both the three months and year ended December 31, 2016, by $1.3 million and $17.3 million, respectively, compared to the same periods ended December 31, 2015, primarily as a result of the new mortgage and wealth units acquired in 2015, as well as further expansion of the Bank's retail network. As a result of record performance of the new mortgage and wealth units where compensation is directly linked to production levels, total compensation and employee benefit costs have risen year over year. In addition, the Company incurred one-time debt termination expenses of $1.3 million during the year ended December 31, 2016. This was offset by gains on the sale of available-for-sale securities of $1.3 million as part of a debt repositioning strategy.
During the year ended 2016, total shareholders’ equity increased $14.1 million (7.9%) to $192.7 million due primarily to earnings offset by dividends of $3.1 million and changes in accumulated other comprehensive income. Tangible book value per common share increased to $13.93 as of December 31, 2016, compared to $12.91 as of December 31, 2015. The Company's capital position remains well in excess of "well-capitalized" per the regulatory framework.


11