Attached files

file filename
8-K - 8-K (EARNINGS RELEASE FOR QUARTER ENDED SEPTEMBER 30, 2017) - PCSB Financial Corppcsb-8k_20171026.htm

Exhibit 99.1

 

PCSB Financial Corporation Announces Results for Three Months Ended September 30, 2017

 

Yorktown Heights, New York; October 26, 2017 – PCSB Financial Corporation (the “Company”) (NASDAQ: PCSB), parent of PCSB Bank (the "Bank"), today announced net income of $1.8 million, or $0.10 per basic and diluted share, for the three months ended September 30, 2017 compared to a net loss of $1.8 million for the quarter ended June 30, 2017 and net income of $1.5 million for the three months ended September 30, 2016. The $1.8 million loss in the quarter ended June 30, 2017 primarily reflects the Company’s $5.0 million pre-tax contribution to PCSB Community Foundation.

 

Effective April 20, 2017, PCSB Bank completed its mutual-to-stock conversion and the Company completed its related initial public offering. Accordingly, 2016 financial results are for the Bank only.

President’s Comments

“We continue to build on our positive momentum over the past couple of years, starting with the acquisition of CMS Bank in 2015 and our successful initial public offering earlier this year,” said Joseph Roberto, Chairman, President and Chief Executive Officer of PCSB Financial Corporation.  “These key initiatives have contributed to the Company’s solid core earnings performance, exhibited through the growth in net interest income of 12.5% from a year ago and 5.0% from the quarter ended June 30, 2017.”

 

“Our strategy moving forward is to continue to leverage the capital raised in a safe and disciplined way; allowing for sustained growth in profitability in order to create maximum value for our shareholders.  Our first Annual Meeting as a public company will be held on November 15th where I look forward to meeting our shareholders.”

 

Income Statement Summary

Net interest income increased $1.1 million, or 12.5%, to $9.9 million for the three months ended September 30, 2017, compared to the same period in 2016 and increased $471,000, or 5.0%, compared to the previous quarter.  Net interest income increased as a result of an increase in the average balances of loans and investment securities outstanding, partially offset by an increase in the average balance of advances from Federal Home Loan Bank and the average rate paid on advances.  The net interest margin was 2.89% for both the three months ended September 30, 2017 and 2016, and increased from 2.81% for the three months ended June 30, 2017.  

 

The provision for loan losses increased $109,000 to $135,000 for the three months September 30, 2017 compared to the same period in 2016 due to loan portfolio growth.  The Company did not record a provision in the three months ended June 30, 2017.  Charge-offs, net of recoveries, were $17,000 and $3,000 for the three months ended September 30, 2017 and 2016, respectively, and recoveries net of charge-offs was $321,000 for the three months ended June 30, 2017.  Loans classified as substandard and doubtful decreased slightly to $24.6 million at September 30, 2017 from $25.1 million at June 30, 2017 and decreased $3.5 million from $28.1 million at September 30, 2016.  

 

Noninterest income increased by $162,000 to $714,000 for the three months ended September 30, 2017 compared to the same period in 2016 and increased $67,000 from the three months ended June 30, 2017, primarily driven by $173,000 in gains on sale of securities recognized in the current period.

 

Noninterest expense increased $696,000 to $7.9 million for the three months ended September 30, 2017 compared to the same period in 2016 and decreased $5.0 million from the three months ended June 30, 2017. The $696,000 increase was caused primarily by increases in salaries and employee benefits of $563,000, other operating expenses of $154,000 and professional fees of $104,000, partially offset by a decrease in FDIC assessment of $137,000.  The increase in salaries and benefits was due primarily to a $290,000 increase in retirement expenses, including ESOP expense which commenced in April 2017, and a $226,000 increase in salaries expense due to the hiring of additional employees.  The increase in other operating expenses was caused primarily by increases in Director and Officer insurance and data processing fees; and the increase in professional fees was due primarily to expenses related to being a public company.  The $5.0 million decrease from the three months ended June 30, 2017 was primarily due to the $5.0 million charitable foundation contribution recorded in the previous quarter.

 

Income tax expense increased $158,000 to $805,000 for the three months ended September 30, 2017 compared to the same period in 2016 and was caused by the $458,000 increase in pre-tax income.  The Company recorded a $1.0 million income tax benefit for the quarter ended June 30, 2017 as the Company had a pre-tax loss of $2.8 million.  The effective income tax rate was 31.4% and 30.8% for the three months ended September 30, 2017 and 2016, respectively.



Balance Sheet Summary

Total assets decreased $14.8 million to $1.41 billion at September 30, 2017 from $1.43 billion at June 30, 2017.  This decrease was primarily due to decreases of $25.8 million in cash and cash equivalents and $19.6 million in total investment securities, partially offset by an increase of $30.3 million in net loans receivable. The decrease in cash and cash equivalents and investment securities was primarily utilized to fund the growth in the loan portfolio and the decrease in liabilities. The $30.3 million increase in net loans was primarily due to increases of $32.3 million in commercial mortgage loans and $1.7 million in other loans secured, partially offset by decreases of $2.2 million in residential mortgage loans and $1.9 million in commercial loans.

 

Total liabilities decreased $17.0 million to $1.13 billion at September 30, 2017 from $1.15 billion at June 30, 2017.  This decrease was primarily due to decreases of $6.8 million in advances from FHLB, $6.8 million in total deposits and $3.1 million in mortgage escrow funds.  

 

Total shareholders’ equity increased $2.2 million to $282.1 million at September 30, 2017 from $279.8 million at June 30, 2017.  This increase was primarily due to net income of $1.8 million and a $607,000 reduction in unearned ESOP shares for plan shares earned during the period.  At September 30, 2017 the Company’s book value per share and tangible book value per share were $15.53 and $15.16, respectively, compared to $15.41 and $15.04, respectively, at June 30, 2017.  At September 30, 2017, the Bank was considered “well capitalized” under applicable regulatory guidelines.

About PCSB Financial Corporation and PCSB Bank

 

PCSB Financial Corporation is the bank holding company for PCSB Bank. PCSB Bank is a New York-chartered stock savings bank and has served the banking needs of its customers in the Lower Hudson Valley of New York State since 1871. It operates from its executive offices/headquarters and 15 branch offices located in Dutchess, Putnam, Rockland and Westchester Counties in New York.

 

This News Release contains a number of forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements may be identified by use of words such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "outlook," "plan," "potential," "predict," "project," "should," "will," "would" and similar terms and phrases, including references to assumptions.

 

Forward-looking statements are based upon various assumptions and analyses made by the Company in light of management's experience and its perception of historical trends, current conditions and expected future developments, as well as other factors it believes are appropriate under the circumstances. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors (many of which are beyond the Company's control) that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. These factors include, without limitation, the following: the timing and occurrence or non-occurrence of events may be subject to circumstances beyond the Company’s control; there may be increases in competitive pressure among financial institutions or from non-financial institutions; changes in the interest rate environment may reduce interest margins; changes in deposit flows, loan demand or real estate values may adversely affect the Company's business; changes in accounting principles, policies or guidelines may cause the Company’s financial condition to be perceived differently; changes in corporate and/or individual income tax laws may adversely affect the Company's financial condition or results of operations; general economic conditions, either nationally or locally in some or all areas in which the Company conducts business, or conditions in the securities markets or the banking industry may be less favorable than the Company currently anticipates; legislation or regulatory changes may adversely affect the Company’s business; technological changes may be more difficult or expensive than the Company anticipates; success or consummation of new business initiatives may be more difficult or expensive than the Company anticipates; or litigation or other matters before regulatory agencies, whether currently existing or commencing in the future, may delay the occurrence or non-occurrence of events longer than the Company anticipates. The Company assumes no obligation to update any forward-looking statements except as may be required by applicable law or regulation.

 

Contact: Joseph D. Roberto

Chairman, President and Chief Executive Officer

(914) 248-7272



PCSB Financial Corporation and Subsidiaries

Consolidated Balance Sheets (unaudited)

(amounts in thousands, except share data)

 

 

  

 

September 30,

 

 

June 30,

 

 

 

2017

 

 

2017

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

30,354

 

 

$

59,115

 

Federal funds sold

 

 

4,379

 

 

 

1,371

 

Cash and cash equivalents

 

 

34,733

 

 

 

60,486

 

Investment Securities:

 

 

 

 

 

 

 

 

Held to maturity investment securities, at amortized cost

   (fair value of $368,537 and $383,588, respectively)

 

 

369,213

 

 

 

383,551

 

Available for sale securities, at fair value

 

 

106,610

 

 

 

111,889

 

Total investment securities

 

 

475,823

 

 

 

495,440

 

Loans receivable, net of allowance for loan losses of $5,268 and $5,150, respectively

 

 

839,963

 

 

 

809,648

 

Accrued interest receivable

 

 

4,178

 

 

 

3,693

 

Federal Home Loan Bank stock

 

 

2,622

 

 

 

3,132

 

Premises and equipment, net

 

 

12,903

 

 

 

12,959

 

Deferred tax asset, net

 

 

4,825

 

 

 

4,770

 

Foreclosed real estate

 

 

977

 

 

 

977

 

Bank-owned life insurance

 

 

23,328

 

 

 

23,179

 

Goodwill

 

 

6,106

 

 

 

6,106

 

Other intangible assets

 

 

527

 

 

 

559

 

Other assets

 

 

5,721

 

 

 

5,509

 

Total assets

 

$

1,411,706

 

 

$

1,426,458

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Interest bearing deposits

 

$

948,222

 

 

$

952,109

 

Non-interest bearing deposits

 

 

133,485

 

 

 

136,352

 

Total deposits

 

 

1,081,707

 

 

 

1,088,461

 

Mortgage escrow funds

 

 

4,955

 

 

 

8,084

 

Advances from Federal Home Loan Bank

 

 

35,750

 

 

 

42,598

 

Other liabilities

 

 

7,209

 

 

 

7,469

 

Total liabilities

 

 

1,129,621

 

 

 

1,146,612

 

Commitment and contingencies

 

 

-

 

 

 

-

 

Preferred stock ($0.01 par value, 10,000,000 shares authorized, no shares issued or outstanding as of September 30, 2017 and June 30, 2017, respectively)

 

 

-

 

 

 

-

 

Common stock ($0.01 par value, 200,000,000 shares authorized, 18,165,110 shares issued and outstanding as of September 30, 2017 and June 30, 2017, respectively)

 

 

182

 

 

 

182

 

Additional paid in capital

 

 

178,234

 

 

 

177,993

 

Retained earnings

 

 

122,904

 

 

 

121,148

 

Unallocated common stock of Employee Stock Ownership Plan ("ESOP")

 

 

(13,913

)

 

 

(14,262

)

Accumulated other comprehensive loss,  net of income taxes

 

 

(5,322

)

 

 

(5,215

)

Total shareholders' equity

 

 

282,085

 

 

 

279,846

 

Total liabilities and shareholders' equity

 

$

1,411,706

 

 

$

1,426,458

 

 

 

 

 

 

 

 

 



PCSB Financial Corporation and Subsidiaries

Consolidated Statements of Operations (unaudited)

(amounts in thousands, except share and per share data)

 

 

 

Three Months Ended September 30,

 

 

 

2017

 

 

2016

 

Interest and dividend income

 

 

 

 

 

 

 

 

Loans

 

$

8,818

 

 

$

8,525

 

Investment securities

 

 

2,245

 

 

 

1,480

 

Federal funds and other

 

 

234

 

 

 

104

 

Total interest and dividend income

 

 

11,297

 

 

 

10,109

 

Interest expense

 

 

 

 

 

 

 

 

Deposits

 

 

1,267

 

 

 

1,284

 

FHLB advances

 

 

154

 

 

 

50

 

Total interest expense

 

 

1,421

 

 

 

1,334

 

Net interest income

 

 

9,876

 

 

 

8,775

 

Provision for loan losses

 

 

135

 

 

 

26

 

Net interest income after provision for loan losses

 

 

9,741

 

 

 

8,749

 

Noninterest income

 

 

 

 

 

 

 

 

Fees and service charges

 

 

276

 

 

 

242

 

Gains on sales of securities, net

 

 

173

 

 

 

-

 

Bank-owned life insurance

 

 

149

 

 

 

167

 

Other

 

 

116

 

 

 

143

 

Total noninterest income

 

 

714

 

 

 

552

 

Noninterest expense

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

4,813

 

 

 

4,250

 

Occupancy and equipment

 

 

1,282

 

 

 

1,291

 

Professional fees

 

 

413

 

 

 

309

 

Advertising

 

 

165

 

 

 

139

 

Postage, printing, stationary and supplies

 

 

132

 

 

 

133

 

FDIC assessment

 

 

78

 

 

 

215

 

Amortization of intangible assets

 

 

32

 

 

 

36

 

Other operating expenses

 

 

979

 

 

 

825

 

Total noninterest expense

 

 

7,894

 

 

 

7,198

 

Net income before income tax expense

 

 

2,561

 

 

 

2,103

 

Income tax expense

 

 

805

 

 

 

647

 

Net income

 

$

1,756

 

 

$

1,456

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

Basic

 

$

0.10

 

 

N/A

 

Diluted

 

$

0.10

 

 

N/A

 

 

 

 

 

 

 

 

 

 

Weighted average common share - basic and diluted

 

 

16,756,447

 

 

N/A

 

 



PCSB Financial Corporation and Subsidiaries

Condensed Financial Information (unaudited)

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

Condensed Income Statements

September 30,

2017

 

June 30,

2017

 

March 31,

2017

 

December 31,

2016

 

September 30,

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

11,297

 

$

10,723

 

$

10,276

 

$

9,850

 

$

10,109

 

Interest expense

 

1,421

 

 

1,318

 

 

1,318

 

 

1,323

 

 

1,334

 

Net interest income

 

9,876

 

 

9,405

 

 

8,958

 

 

8,527

 

 

8,775

 

Provision for loan losses

 

135

 

 

-

 

 

235

 

 

562

 

 

26

 

Noninterest income

 

714

 

 

647

 

 

626

 

 

2,259

 

 

552

 

Noninterest expense

 

7,894

 

 

12,859

 

 

6,580

 

 

7,794

 

 

7,198

 

Income before income tax expense (benefit)

 

2,561

 

 

(2,807

)

 

2,769

 

 

2,430

 

 

2,103

 

Income tax expense (benefit)

 

805

 

 

(1,017

)

 

878

 

 

758

 

 

647

 

Net income (loss)

$

1,756

 

$

(1,790

)

$

1,891

 

$

1,672

 

$

1,456

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

Condensed Balance Sheets

September 30,

2017

 

June 30,

2017

 

March 31,

2017

 

December 31,

2016

 

September 30,

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

34,733

 

$

60,486

 

$

178,409

 

$

48,327

 

$

60,423

 

Total investment securities

 

475,823

 

 

495,440

 

 

391,359

 

 

367,954

 

 

374,662

 

Loans receivable, net

 

839,963

 

 

809,648

 

 

776,756

 

 

766,681

 

 

763,915

 

Other assets

 

61,187

 

 

60,884

 

 

60,797

 

 

57,921

 

 

55,444

 

Total assets

$

1,411,706

 

$

1,426,458

 

$

1,407,321

 

$

1,240,883

 

$

1,254,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits and escrow

$

1,086,662

 

$

1,096,545

 

$

1,121,201

 

$

1,114,457

 

$

1,121,041

 

Advances from Federal Home Loan Bank

 

35,750

 

 

42,598

 

 

24,446

 

 

4,022

 

 

11,051

 

Other liabilities

 

7,209

 

 

7,469

 

 

144,404

 

 

9,647

 

 

10,846

 

Total liabilities

 

1,129,621

 

 

1,146,612

 

 

1,290,051

 

 

1,128,126

 

 

1,142,938

 

Total shareholders' equity

 

282,085

 

 

279,846

 

 

117,270

 

 

112,757

 

 

111,506

 

Total liabilities and shareholders' equity

$

1,411,706

 

$

1,426,458

 

$

1,407,321

 

$

1,240,883

 

$

1,254,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



PCSB Financial Corporation and Subsidiaries

Selected Financial Data (unaudited)

(amounts in thousands, except per share amounts)

 

 

For the Quarter Ended

 

 

September 30,

2017

 

June 30,

2017

 

March 31,

2017

 

December 31,

2016

 

September 30,

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.49

%

 

-0.50

%

 

0.59

%

 

0.54

%

 

0.46

%

Return on average equity

 

2.44

%

 

-2.69

%

 

6.62

%

 

5.95

%

 

5.24

%

Interest rate spread

 

2.74

%

 

2.69

%

 

2.87

%

 

2.80

%

 

2.80

%

Net interest margin

 

2.89

%

 

2.81

%

 

2.96

%

 

2.89

%

 

2.89

%

Efficiency ratio (2)

 

75.78

%

 

78.18

%

 

78.24

%

 

79.30

%

 

77.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.10

 

n/a

 

n/a

 

n/a

 

n/a

 

Diluted

$

0.10

 

n/a

 

n/a

 

n/a

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income to average assets

 

0.20

%

 

0.18

%

 

0.20

%

 

0.73

%

 

0.17

%

Noninterest expense to average assets

 

2.20

%

 

3.60

%

 

2.07

%

 

2.51

%

 

2.27

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets to average interest-bearing liabilities

 

136.50

%

 

130.71

%

 

118.73

%

 

119.42

%

 

120.00

%

Equity to assets (3)

 

20.10

%

 

18.65

%

 

8.97

%

 

9.17

%

 

8.76

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries) to average outstanding loans during the period

 

0.01

%

 

-0.16

%

 

0.02

%

 

0.00

%

 

0.00

%

 

 

 

 



PCSB Financial Corporation and Subsidiaries

Selected Financial Data (unaudited) - Continued

(amounts in thousands, except share and per share amounts)

 

 

As of

 

 

September 30,

2017

 

June 30,

2017

 

March 31,

2017

 

December 31,

2016

 

September 30,

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans to deposits

 

77.65

%

 

74.38

%

 

69.70

%

 

69.21

%

 

68.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding

 

18,165,110

 

 

18,165,110

 

n/a

 

n/a

 

n/a

 

Book value per common share

$

15.53

 

$

15.41

 

n/a

 

n/a

 

n/a

 

Tangible book value per common share (4)

$

15.16

 

$

15.04

 

n/a

 

n/a

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses as a percent of total gross loans

 

0.62

%

 

0.63

%

 

0.62

%

 

0.60

%

 

0.53

%

Allowance for loan losses as a percent of non-performing loans

 

48.53

%

 

42.66

%

 

41.58

%

 

65.86

%

 

46.49

%

Non-performing loans as a percent of total loans

 

1.28

%

 

1.48

%

 

1.49

%

 

0.91

%

 

1.14

%

Non-performing assets as a percent of total assets

 

0.84

%

 

0.92

%

 

0.95

%

 

0.74

%

 

0.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios(5):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital (to adjusted total assets)

 

13.52

%

 

13.65

%

 

9.13

%

 

9.28

%

 

8.85

%

Common equity Tier 1 capital (to risk-weighted assets)

 

21.13

%

 

21.69

%

 

13.99

%

 

14.05

%

 

13.89

%

Tier 1 capital (to risk-weighted assets)

 

21.13

%

 

21.69

%

 

13.99

%

 

14.05

%

 

13.89

%

Total capital (to risk-weighted assets)

 

21.71

%

 

22.27

%

 

14.57

%

 

14.62

%

 

14.39

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Performance ratios are annualized.

 

(2) Efficiency ratio is a non-GAAP measure and is defined as noninterest expense, less certain nonrecurring items, divided by our operating revenue, which is equal to net interest income plus non-interest income excluding certain nonrecurring items. In our judgment, the adjustments made to operating revenue allow investors and analysts to better assess our operating expenses in relation to our core operating revenue by removing the volatility that is associated with certain one-time items and other discrete items that are unrelated to our core business.

 

(3) Represents average shareholders' equity divided by average total assets.

 

(4) Tangible book value per share is a non-GAAP measure and equals total shareholders’ equity, less goodwill and other intangible assets, divided by shares outstanding.  We believe this disclosure may be meaningful to those investors who seek to evaluate our equity without giving effect to goodwill and other intangible assets.

 

(5) Represents Bank ratios.

 

 

 

 

 



PCSB Financial Corporation and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures (unaudited)

(amounts in thousands, except share and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

Computation of Efficiency Ratio

September 30,

2017

 

June 30,

2017

 

March 31,

2017

 

December 31,

2016

 

September 30,

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

$

7,894

 

$

12,859

 

$

6,580

 

$

7,794

 

$

7,198

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCSB Community Foundation contribution

 

-

 

 

5,000

 

 

-

 

 

-

 

 

-

 

Defined benefit pension plan curtailment

 

-

 

 

-

 

 

(919

)

 

-

 

 

-

 

Write-down of operating lease obligation

 

-

 

 

-

 

 

-

 

 

521

 

 

 

 

Adjusted noninterest expense

$

7,894

 

$

7,859

 

$

7,499

 

$

7,273

 

$

7,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$

9,876

 

$

9,405

 

$

8,958

 

$

8,527

 

$

8,775

 

Noninterest income

 

714

 

 

647

 

 

626

 

 

2,259

 

 

552

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Settlement on acquired loan

 

-

 

 

-

 

 

-

 

 

1,615

 

 

-

 

Gain on sale of securities

 

173

 

 

-

 

 

-

 

 

-

 

 

-

 

Adjusted operating revenue

$

10,417

 

$

10,052

 

$

9,584

 

$

9,171

 

$

9,327

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

75.78

%

 

78.18

%

 

78.24

%

 

79.30

%

 

77.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

Computation of Tangible Book Value per Common Share

September 30,

2017

 

June 30,

2017

 

March 31,

2017

 

December 31,

2016

 

September 30,

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

$

282,085

 

$

279,846

 

$

117,270

 

$

112,757

 

$

111,506

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Common shareholders' equity

 

282,085

 

 

279,846

 

 

117,270

 

 

112,757

 

 

111,506

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

6,106

 

 

6,106

 

 

6,106

 

 

6,106

 

 

6,106

 

Other intangible assets

 

527

 

 

559

 

 

593

 

 

629

 

 

666

 

Tangible common shareholders' equity

$

275,452

 

$

273,181

 

$

110,571

 

$

106,022

 

$

104,734

 

Common shares outstanding

 

18,165,110

 

 

18,165,110

 

n/a

 

n/a

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

$

15.53

 

$

15.41

 

n/a

 

n/a

 

n/a

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effects of intangible assets

$

0.37

 

$

0.37

 

n/a

 

n/a

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per common share

$

15.16

 

$

15.04

 

n/a

 

n/a

 

n/a