Attached files

file filename
8-K - FORM 8-K - CIVISTA BANCSHARES, INC.d432493d8k.htm

Exhibit 99.1

 

LOGO

Civista Bancshares, Inc. Announces Second Quarter 2017 Earnings

Sandusky, Ohio, July 28, 2017 /PRNewswire/– Civista Bancshares, Inc. (NASDAQ:CIVB) (“Civista”) reported net income available to common shareholders of $3.3 million, or $0.29 per diluted share, for the second quarter of 2017, compared with $4.8 million, or $0.47 per diluted share, for the prior year period. For the six-month period ended June 30, 2017, Civista reported net income available to common shareholders of $7.6 million or $0.68 per diluted share, compared to $9.1 million, or $0.91 per diluted share, in the same period of 2016. The 2016 results for both the second quarter and six-month period were impacted by a large loan recovery that resulted in a negative provision of $1.3 million and a recovery of interest income of over $900 thousand before taxes and approximately $1.5 million after taxes. In addition, we issued approximately 1.6 million new shares in February related to raising $32.8 million of additional capital, net of costs.

“When we remove the impact of the 2016 loan recovery, our net income for the 2017 periods is comparable to 2016. Our noninterest expenses have increased during the year due to lending staff increases in our new Westlake, Ohio office and additional lenders in our Mayfield Heights and Dublin, Ohio, markets. We have already seen some results from these lenders and view their hires as an investment in future growth of the company” said James O. Miller, Chairman, President and CEO of Civista.

Results of Operations:

Net interest income for the second quarter of 2017 increased $427 thousand, or 3.3% compared to the same period of 2016 and for the six months ended June 30 increased $1.1 million, or 4.3%, when compared to the same period of 2016. For the three and six-month periods ended June 30, an increase in average loans outstanding primarily contributed to the increase in interest income compared to 2016. The increase in loan volume was mitigated by a decrease in loan yield. The net interest income for both periods in 2016 included approximately $900 thousand of recovered interest income on a previous non-accrual loan. Tax equivalent net interest margin was 4.05% for the second quarter, compared to 4.13% for the same period a year ago and was 3.86% for the six months ended June 30, 2017, compared to 3.81% for the same period a year ago. 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. The impact to net interest margin related to the tax refund processing program through June 30 was a reduction of 16 basis points in 2017 and 38 basis points in 2016.


Summary Average Balance Sheet

(Tax-equivalent basis / dollars in thousands)

 

     Three months ended June 30,  
     2017      2016  
     Average
balance
     Interest      Yield /
rate
     Average
balance
     Interest      Yield /
rate
 

Assets

                 

Loans

   $ 1,092,574      $ 12,412        4.56%      $ 1,015,687      $ 12,170        4.82%  

Securities

     238,400        1,724        3.66%        215,059        1,482        3.56%  

Interest-bearing deposits

     37,413        92        0.99%        70,355        87        0.50%  
  

 

 

    

 

 

       

 

 

    

 

 

    

Total interest earning assets

   $ 1,368,387      $ 14,228        4.30%      $ 1,301,101      $ 13,739        4.38%  

Liabilities

                 

Int-bearing demand and savings

   $ 576,072      $ 130        0.09%      $ 563,561      $ 114        0.08%  

Time deposits

     161,398        298        0.74%        202,347        371        0.74%  

FHLB advances and other borrowings

     104,084        433        1.67%        68,445        314        1.84%  
  

 

 

    

 

 

       

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 841,554      $ 861        0.41%      $ 834,353      $ 799        0.39%  

Noninterest-bearing deposits

   $ 449,170            $ 425,390        

Net interest income and interest rate spread

      $ 13,367        3.89%         $ 12,940        3.99%  

Net interest margin

           4.05%              4.13%  

Summary Average Balance Sheet

(Tax-equivalent basis / dollars in thousands)

 

     Six months ended June 30,  
     2017      2016  
     Average
balance
     Interest      Yield /
rate
     Average
balance
     Interest      Yield /
rate
 

Assets

                 

Loans

   $ 1,080,307      $ 24,189        4.52%      $ 1,008,203      $ 23,487        4.69%  

Securities

     224,759        3,283        3.71%        213,528        2,937        3.54%  

Interest-bearing deposits

     112,695        448        0.80%        149,046        367        0.50%  
  

 

 

    

 

 

       

 

 

    

 

 

    

Total interest earning assets

   $ 1,417,761      $ 27,920        4.09%      $ 1,370,777      $ 26,791        4.05%  

Liabilities

                 

Int-bearing demand and savings

   $ 576,936      $ 253        0.09%      $ 559,901      $ 227        0.08%  

Time deposits

     175,614        639        0.73%        205,949        747        0.73%  

FHLB advances and other borrowings

     92,828        767        1.67%        80,086        642        1.61%  
  

 

 

    

 

 

       

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 845,378      $ 1,659        0.40%      $ 845,936      $ 1,616        0.38%  

Noninterest-bearing deposits

   $ 536,260            $ 516,738        

Net interest income and interest rate spread

      $ 26,261        3.69%         $ 25,175        3.67%  

Net interest margin

           3.86%              3.81%  


No provision for loan losses was made for the second quarter and six months ended June 30, 2017, while the provision was negative $1.3 million for the second quarter and six months ended June 30, 2016.

During the quarter, noninterest income totaled $4.1 million, an increase of $26 thousand, compared to the prior year’s second quarter. Year-to-date noninterest income totaled $9.2 million, a decrease of $98 thousand, or 1.0%, compared to the prior year’s first six months.

Noninterest income

 

(dollars in thousands)    Three months ended
June 30,
     Six months ended
June 30,
 
     2017      2016      2017      2016  

Service charges

   $ 1,387      $ 1,391      $ 2,432      $ 2,520  

Net gain on sale of securities

     —          6        —          1  

Net gain on sale of loans

     478        406        735        800  

ATM fees

     567        535        1,076        1,043  

Wealth management fees

     738        666        1,445        1,300  

Tax refund processing fees

     550        550        2,750        2,750  

Other

     381        521        799        921  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 4,101      $ 4,075      $ 9,237      $ 9,335  
  

 

 

    

 

 

    

 

 

    

 

 

 

Service charge income for the three-month period this year compared to last year were flat but decreased $88 thousand, or 3.5%, for the six-month period ended June 30, 2017 compared to 2016, primarily due to an increase in the business account earnings credits. Overdraft charges were also down, related to consumer account activity. Gain on sale of loans increased $72 thousand, or 17.7%, for the three-month period ended June 30, but remain down $65 thousand, or 8.1% for the year. The six-month period ended June 30, 2016 included a gain associated with Commercial loans which totaled $77 thousand. Wealth management fees increased $72 thousand and $145 thousand for the three-month and six-month periods ended June 30, 2017 and 2016. Assets under management have increased $21.4 million since the end of the first quarter 2017 and $38.1 million since the end of the second quarter 2016.


During the quarter, noninterest expense totaled $12.5 million, an increase of $1.5 million, or 13.5%, compared to the prior year’s second quarter. Year-to-date noninterest expense increased $2.1 million, or 9.5%, when compared to the six months of 2016.

Noninterest expense

 

(dollars in thousands)    Three months ended
June 30,
     Six months ended
June 30,
 
     2017      2016      2017      2016  

Salaries, Wages and benefits

   $ 7,178      $ 6,354      $ 14,296      $ 12,678  

Net occupancy and equipment

     1,073        1,038        2,059        1,965  

Contracted data processing

     429        395        818        750  

Taxes and assessments

     388        419        810        889  

Professional services

     733        517        1,184        1,019  

Amortization of intangible assets

     158        172        325        355  

Marketing

     276        275        528        561  

Other

     2,314        1,880        4,031        3,740  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

   $ 12,549      $ 11,050      $ 24,051      $ 21,957  
  

 

 

    

 

 

    

 

 

    

 

 

 

Salaries, wages and benefits expense increased $824 thousand for the second quarter and $1.6 million for the six-month period ending June 30, 2017. The increases in salaries, wages and benefits expense for both periods were due to an increase in employees, normal merit raises, as well as increases in incentives, insurance costs and pension expense. ATM expenses increased $139 thousand for the second quarter and $272 thousand for the six-month period ending June 30, 2017. The increases are primarily due to vendor credits that expired in the second quarter of 2016 and expenses incurred related to the Company’s debit card program conversion. Professional services costs increased $216 thousand for the second quarter and $165 thousand for the six-month period ending June 30, 2017. The increase for both periods was primarily attributable to the Company retaining professional services to analyze its’ workflow systems and recommend process improvements.

The efficiency ratio was 66.3% for the six months ended June 30, 2017 compared to 62.4% for the six months ended June 30, 2016. The increase in the efficiency ratio is due primarily to the increase in noninterest expense, partially offset by an increase in net interest income. The recovery of interest income in 2016 accounted for 168 basis points of the change.


Balance Sheet

Total assets increased $84.8 million, or 6.2%, from December 31, 2016 to June 30, 2017, primarily due to an increase in the loan portfolio of $45.3 million and an increase in investment securities of $34.3 million.

The $45.3 million, or 4.3%, increase in the loan portfolio from December 31, 2016 to June 30, 2017 continues to come from growth in our Commercial and Agriculture, Commercial Real Estate and Residential Real Estate loan portfolios.

End of period loan balances

(dollars in thousands)

 

     June 30,
2017
     December 31,
2016
     $ Change      % Change  

Commercial and Agriculture

   $ 143,708      $ 135,462      $ 8,246        6.1%  

Commercial Real Estate:

           

Owner Occupied

     172,262        161,364        10,898        6.8%  

Non-owner Occupied

     405,876        395,931        9,945        2.5%  

Residential Real Estate

     258,580        247,308        11,272        4.6%  

Real Estate Construction

     63,538        56,293        7,245        12.9%  

Farm Real Estate

     39,069        41,170        (2,101      -5.1%  

Consumer and Other

     17,784        17,978        (194      -1.1%  
  

 

 

    

 

 

    

 

 

    

Total Loans

   $ 1,100,817      $ 1,055,506      $ 45,311        4.3%  
  

 

 

    

 

 

    

 

 

    

Mr. Miller continued, “June 2017 marks the first quarter that we have ended with more than $1.1 billion in gross loans. Our annualized growth for 2017 is 8.6%. The addition of several lenders and the opening of the Westlake, Ohio loan production office have provided a good foundation for growth.”

Total deposits increased $43.8 million, or 3.9%, from December 31, 2016 to June 30, 2017. The increase was due primarily to the additional cash balances related to the tax refund processing program.

End of period deposit balances

(dollars in thousands)

 

     June 30,
2017
     December 31,
2016
     $ Change      % Change  

Noninterest-bearing demand

   $ 391,619      $ 345,588      $ 46,031        13.3

Interest-bearing demand

     195,313        183,759        11,554        6.3

Savings and money market

     388,183        384,330        3,853        1.0

Time deposits

     189,773        207,426        (17,653      -8.5
  

 

 

    

 

 

    

 

 

    

Total Deposits

   $ 1,164,888      $ 1,121,103      $ 43,785        3.9
  

 

 

    

 

 

    

 

 

    


Federal Home Loan Bank advances increased $14.8 million or 30.5% from December 31, 2016 to June 30, 2017, primarily to fund loan growth.

Total shareholders’ equity increased $41.2 million, or 30.0%, from December 31, 2016 to June 30, 2017, primarily due to approximately $32.8 million of additional common equity raised in February. Retained earnings also increased by $6.5 million.

Asset Quality

The Company recorded net charge-offs of $258 thousand for the first half of 2017 compared to net recoveries of $1.5 million for the same period of 2016.

 

Allowance for Loan Losses              
(dollars in thousands)              
     June 30,
2017
     June 30,
2016
 

Beginning of period

   $ 13,305      $ 14,361  

Charge-offs

     (488      (356

Recoveries

     230        1,842  

Provision

     —          (1,300
  

 

 

    

 

 

 

End of period

   $ 13,047      $ 14,547  
  

 

 

    

 

 

 

Non-performing assets at June 30, 2017 were $10.8 million, a 7.5% decrease from December 31, 2016.

 

Non-performing Assets              
(dollars in thousands)    June 30,
2017
     December 31,
2016
 

Non-accrual loans

   $ 7,300      $ 7,518  

Restructured loans

     3,523        4,180  
  

 

 

    

 

 

 

Total non-performing loans

     10,823        11,698  

Other Real Estate Owned

     27        37  
  

 

 

    

 

 

 

Total non-performing assets

   $ 10,850      $ 11,735  
  

 

 

    

 

 

 

Civista Bancshares, Inc. is a $1.5 billion bank holding company headquartered in Sandusky, Ohio. The Company’s banking subsidiary, Civista Bank, operates 29 locations in Northern, Mid-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, 2016. 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 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
June 30,
(unaudited)
    Six Months Ended
June 30,
(unaudited)
 
     2017      2016     2017      2016  

Interest income

     14,228        13,739       27,920        26,791  

Interest expense

     861        799       1,659        1,616  
  

 

 

    

 

 

   

 

 

    

 

 

 

Net interest income

     13,367        12,940       26,261        25,175  

Provision for loan losses

     —          (1,300     —          (1,300
  

 

 

    

 

 

   

 

 

    

 

 

 

Net interest income after provision

     13,367        14,240       26,261        26,475  

Noninterest income

     4,101        4,075       9,237        9,335  

Noninterest expense

     12,549        11,050       24,051        21,957  
  

 

 

    

 

 

   

 

 

    

 

 

 

Income before taxes

     4,919        7,265       11,447        13,853  

Income tax expense

     1,323        2,084       3,216        3,947  
  

 

 

    

 

 

   

 

 

    

 

 

 

Net income

     3,596        5,181       8,231        9,906  

Preferred stock dividends

     308        391       627        782  
  

 

 

    

 

 

   

 

 

    

 

 

 

Net income available to common shareholders

     3,288        4,790       7,604        9,124  

Dividends per common share

   $ 0.06      $ 0.05     $ 0.12      $ 0.10  

Earnings per common share,

          

basic

   $ 0.32      $ 0.61     $ 0.79      $ 1.16  

diluted

   $ 0.29      $ 0.47     $ 0.68      $ 0.91  

Average shares outstanding,

          

basic

     10,162,527        7,877,119       9,634,363        7,861,444  

diluted

     12,593,876        10,951,521       12,103,828        10,937,768  

Selected financial ratios:

          

Return on average assets

     0.97%        1.48%       1.06%        1.31%  

Return on average equity

     8.18%        15.75%       10.11%        15.37%  

Dividend payout ratio

     16.96%        7.60%       12.88%        7.94%  

Net interest margin (tax equivalent)

     4.05%        4.13%       3.86%        3.81%  


Selected Balance Sheet Items

 

     June 30,
2017
     December 31,
2016
 
     (unaudited)      (unaudited)  

Cash and due from financial institutions

   $ 39,515      $ 36,695  

Investment securities

     230,197        195,864  

Loans held for sale

     4,728        2,268  

Loans

     1,100,817        1,055,506  

Less allowance for loan losses

     13,047        13,305  
  

 

 

    

 

 

 

Net loans

     1,087,770        1,042,201  

Other securities

     14,225        14,055  

Fixed assets

     17,777        17,920  

Goodwill and other intangibles

     28,589        28,879  

Bank owned life insurance

     24,839        24,552  

Other assets

     14,375        14,829  
  

 

 

    

 

 

 

Total assets

   $ 1,462,015      $ 1,377,263  
  

 

 

    

 

 

 

Total deposits

   $ 1,164,888      $ 1,121,103  

Federal Home Loan Bank advances

     63,300        48,500  

Securities sold under agreements to repurchase

     12,730        28,925  

Subordinated debentures

     29,427        29,427  

Accrued expenses and other liabilities

     12,827        11,692  

Total shareholders’ equity

     178,843        137,616  
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 1,462,015      $ 1,377,263  
  

 

 

    

 

 

 

Shares outstanding at period end

     10,169,181        8,343,509  

Book value per share

   $ 15.86      $ 14.22  

Equity to asset ratio

     12.23%        9.99%  

Selected asset quality ratios:

     

Allowance for loan losses to total loans

     1.19%        1.26%  

Non-performing assets to total assets

     0.74%        0.85%  

Allowance for loan losses to non-performing loans

     120.55%        113.74%  

Non-performing asset analysis

     

Nonaccrual loans

   $ 7,300      $ 7,518  

Troubled debt restructurings

     3,523        4,180  

Other real estate owned

     27        37  
  

 

 

    

 

 

 

Total

   $ 10,850      $ 11,735  
  

 

 

    

 

 

 


Average Balance Analysis

(Unaudited – Dollars in thousands except share data)

 

     Three Months Ended June 30,  
     2017      2016  
     Average
balance
    Interest      Yield/
rate*
     Average
balance
    Interest      Yield/
rate*
 
Assets:                

Interest-earning assets:

               

Loans

   $ 1,092,574     $ 12,412        4.56%      $ 1,015,687     $ 12,170        4.82%  

Taxable securities

     150,250       940        2.54%        139,238       821        2.41%  

Non-taxable securities

     88,150       784        5.58%        75,821       661        5.66%  

Interest-bearing deposits in other banks

     37,413       92        0.99%        70,355       87        0.50%  
  

 

 

   

 

 

       

 

 

   

 

 

    

Total interest-earning assets

   $ 1,368,387       14,228        4.30%      $ 1,301,101       13,739        4.38%  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

               

Cash and due from financial institutions

     38,150             37,863       

Premises and equipment, net

     18,127             16,731       

Accrued interest receivable

     4,939             4,636       

Intangible assets

     28,680             29,286       

Other assets

     9,815             9,844       

Bank owned life insurance

     24,746             23,450       

Less allowance for loan losses

     (13,173           (14,621     
  

 

 

         

 

 

      

Total Assets

   $ 1,479,671           $ 1,408,290       
  

 

 

         

 

 

      
Liabilities and Shareholders Equity:                

Interest-bearing liabilities:

               

Demand and savings

   $ 576,072     $ 130        0.09%      $ 563,561     $ 114        0.08%  

Time

     161,398       298        0.74%        202,347       371        0.74%  

FHLB

     56,672       170        1.20%        18,636       91        1.96%  

Subordinated debentures

     29,427       258        3.52%        29,427       218        2.98%  

Repurchase Agreements

     17,985       5        0.11%        20,382       5        0.10%  
  

 

 

   

 

 

       

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 841,554       861        0.41%      $ 834,353       799        0.39%  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     449,170             425,390       

Other liabilities

     12,662             16,280       

Shareholders’ Equity

     176,285             132,267       
  

 

 

         

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,479,671           $ 1,408,290       
  

 

 

         

 

 

      

Net interest income and interest rate spread

 

  $ 13,367        3.89%        $ 12,940        3.99%  

Net interest margin

          4.05%             4.13%  

 

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

 


Average Balance Analysis

(Unaudited – Dollars in thousands except share data)

 

     Six Months Ended June 30,  
     2017      2016  
     Average
balance
    Interest      Yield/
rate*
     Average
balance
    Interest      Yield/
rate*
 
Assets:                

Interest-earning assets:

               

Loans

   $ 1,080,307     $ 24,189        4.52%      $ 1,008,203     $ 23,487        4.69%  

Taxable securities

     141,253       1,787        2.58%        138,517       1,622        2.39%  

Non-taxable securities

     83,506       1,496        5.63%        75,011       1,315        5.67%  

Interest-bearing deposits in other banks

     112,695       448        0.80%        149,046       367        0.50%  
  

 

 

   

 

 

       

 

 

   

 

 

    

Total interest-earning assets

   $ 1,417,761       27,920        4.09%      $ 1,370,777       26,791        4.05%  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

               

Cash and due from financial institutions

     68,144             76,208       

Premises and equipment, net

     18,125             16,801       

Accrued interest receivable

     4,439             4,327       

Intangible assets

     28,753             29,366       

Other assets

     10,069             9,876       

Bank owned life insurance

     24,675             22,506       

Less allowance for loan losses

     (13,242           (14,562     
  

 

 

         

 

 

      

Total Assets

   $ 1,558,724           $ 1,515,299       
  

 

 

         

 

 

      
Liabilities and Shareholders Equity:                

Interest-bearing liabilities:

               

Demand and savings

   $ 576,936     $ 253        0.09%      $ 559,901     $ 227        0.08%  

Time

     175,614       639        0.73%        205,949       747        0.73%  

FHLB

     42,634       258        1.22%        28,537       201        1.42%  

Subordinated debentures

     29,427       499        3.42%        29,427       430        2.94%  

Repurchase Agreements

     20,767       10        0.10%        22,122       11        0.10%  
  

 

 

   

 

 

       

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 845,378       1,659        0.40%      $ 845,936       1,616        0.38%  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     536,260             516,738       

Other liabilities

     12,912             23,004       

Shareholders’ Equity

     164,174             129,621       
  

 

 

         

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,558,724           $ 1,515,299       
  

 

 

         

 

 

      

Net interest income and interest rate spread

 

  $ 26,261        3.69%        $ 25,175        3.67%  

Net interest margin

          3.86%             3.81%  

 

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


Supplemental Financial Information

(Unaudited – Dollars in thousands except share data)

 

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

End of Period Balances

  2017     2017     2016     2016     2016  
Assets          

Cash and due from banks

  $ 39,515     $ 182,446     $ 36,695     $ 33,229     $ 41,772  

Securities available for sale

    230,197       223,245       195,864       200,967       200,643  

Loans held for sale

    4,728       1,740       2,268       2,827       5,167  

Loans

    1,100,817       1,075,240       1,055,506       1,046,967       1,028,922  

Allowance for loan losses

    (13,047     (13,300     (13,305     (13,451     (14,547
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Loans

    1,087,770       1,061,940       1,042,201       1,033,516       1,014,375  

Other securities

    14,225       14,072       14,055       13,926       13,734  

Fixed assets

    17,777       17,952       17,920       17,340       16,711  

Goodwill and other intangibles

    28,589       28,727       28,879       29,038       29,186  

Bank owned life insurance

    24,839       24,696       24,552       24,404       24,255  

Other assets

    14,375       14,197       14,829       17,033       14,068  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

  $ 1,462,015     $ 1,569,015     $ 1,377,263     $ 1,372,280     $ 1,359,911  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Liabilities          

Total deposits

  $ 1,164,888     $ 1,311,453     $ 1,121,103     $ 1,134,153     $ 1,115,007  

Federal Home Loan Bank advances

    63,300       15,000       48,500       35,000       47,300  

Securities sold under agreement to repurchase

    12,730       23,674       28,925       21,713       17,725  

Subordinated debentures

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

Accrued expenses and other liabilities

    12,827       14,724       11,692       13,678       14,249  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    1,283,172       1,394,278       1,239,647       1,233,971       1,223,708  
Shareholders’ Equity          

Preferred shares, Series B

    17,568       17,708       18,950       19,776       22,124  

Common stock

    153,495       153,167       118,975       118,126       115,750  

Accumulated earnings

    25,751       23,073       19,263       16,471       13,640  

Treasury stock

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

Accumulated other comprehensive income (loss)

    (736     (1,976     (2,337     1,171       1,924  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

    178,843       174,737       137,616       138,309       136,203  

Total Liabilities and Shareholders’ Equity

  $ 1,462,015     $ 1,569,015     $ 1,377,263     $ 1,372,280     $ 1,359,911  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Quarterly Average Balances

                             

Assets:

         

Earning assets

  $ 1,368,387     $ 1,467,678     $ 1,274,928     $ 1,271,069     $ 1,301,101  

Securities

    238,400       210,962       211,458       215,470       215,059  

Loans

    1,092,574       1,067,903       1,044,121       1,042,721       1,015,687  

Liabilities and Shareholders’ Equity

         

Total deposits

  $ 1,186,640     $ 1,392,109     $ 1,147,351     $ 1,130,181     $ 1,191,298  

Interest-bearing deposits

    737,470       767,794       788,549       782,269       765,908  

Interest-bearing liabilities

    104,084       81,448       73,012       84,389       68,445  

Total shareholders’ equity

    176,285       151,928       137,717       136,737       132,267  


Supplemental Financial Information

(Unaudited – Dollars in thousands except share data)

 

    Three Months Ended  
    June 30,     March 31,     December 31,     September 30,     June 30,  

Income statement

  2017     2017     2016     2016     2016  

Total interest income

  $ 14,228     $ 13,692     $ 13,407     $ 13,370     $ 13,739  

Total interest expense

    861       800       849       844       799  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

    13,367       12,892       12,558       12,526       12,940  

Provision for loan losses

    —         —         —         —         (1,300

Noninterest income

    4,101       5,138       3,143       3,653       4,075  

Noninterest expense

    12,549       11,502       10,702       11,195       11,050  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

    4,919       6,528       4,999       4,984       7,265  

Income tax expense

    1,323       1,893       1,368       1,304       2,084  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    3,596       4,635       3,631       3,680       5,181  

Preferred stock dividends

    308       319       345       374       391  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

  $ 3,288     $ 4,316     $ 3,286     $ 3,306     $ 4,790  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common shares dividend paid

  $ 609     $ 507     $ 495     $ 474     $ 392  

Per share data

                             

Basic net income per common share

  $ 0.32     $ 0.47     $ 0.40     $ 0.41     $ 0.61  

Diluted net income per common share

    0.29       0.40       0.33       0.34       0.47  

Dividends per common share

    0.06       0.06       0.06       0.05       0.05  

Average common shares outstanding – basic

    10,162,527       9,100,329       8,273,167       8,042,422       7,877,119  

Average common shares outstanding – diluted

    12,593,876       11,608,333       10,963,109       10,965,031       10,951,521  

Asset quality

                             

Allowance for loan losses, beginning of period

  $ 13,300     $ 13,305     $ 13,451     $ 14,547     $ 14,433  

Charge-offs

    (357     (131     (287     (1,183     (230

Recoveries

    104       126       141       87       1,644  

Provision

    —         —         —         —         (1,300
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, end of period

  $ 13,047     $ 13,300     $ 13,305     $ 13,451     $ 14,547  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratios

         

Allowance to total loans

    1.19%       1.24%       1.26%       1.28%       1.41%  

Allowance to nonperforming assets

    120.25%       113.48%       113.38%       102.71%       105.20%  

Allowance to nonperforming loans

    120.54%       114.34%       113.74%       103.21%       106.02%  

Nonperforming assets

         

Nonperforming loans

  $ 10,823     $ 11,632     $ 11,698     $ 13,033     $ 13,721  

Other real estate owned

    27       17       37       62       107  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

  $ 10,850     $ 11,649     $ 11,735     $ 13,095     $ 13,828  

Capital and liquidity

         

Tier 1 leverage ratio

    12.50%       11.08%       10.55%       10.38%       9.85%  

Tier 1 risk-based capital ratio

    15.87%       15.93%       12.98%       12.84%       12.76%  

Total risk-based capital ratio

    17.01%       17.12%       14.20%       14.08%       14.01%  

Tangible common equity ratio

    9.30%       8.37%       6.70%       6.71%       6.42%