Attached files

file filename
8-K - FORM 8-K - CIVISTA BANCSHARES, INC.d575740d8k.htm

Exhibit 99.1

 

LOGO

Civista Bancshares, Inc. Announces Second Quarter 2018 Earnings

Sandusky, Ohio, July 27, 2018 /PRNewswire/– Civista Bancshares, Inc. (NASDAQ:CIVB) (“Civista”) reported net income available to common shareholders of $2.7 million, or $0.24 per diluted share, for the second quarter of 2018, compared with $3.3 million, or $0.29 per diluted share, for the prior year period. For the six-month period ended June 30, 2018, Civista reported net income available to common shareholders of $9.4 million or $0.79 per diluted share, compared to $7.6 million or $0.68 per diluted share, in the same period of 2017. The results for both the second quarter and six-month periods include approximately $3.2 million or $0.20 per diluted share of pre-tax merger related expenses for the acquisition of United Community Bancorp (“UCB”). The increase in diluted earnings per share when comparing 2018 to 2017 was partially offset by an increase in dilutive shares outstanding as a result of the 1.6 million shares of stock issued in February 2017.

“We had a very successful second quarter in 2018. While we have begun to incur expenses related to the acquisition of UCB, those expenses have been in line with our initial projections. Our core earnings per share increased $0.31 per diluted share. Our loan balances have begun to pick up and we had annualized loan growth of 9.1% in the quarter. We recently announced our dividend for the third quarter of 2018 at $0.09 per share which is an increase of 28.6%. We announced earlier this week that we have obtained all necessary shareholder and regulatory approvals for the closing of the UCB acquisition. We look forward to welcoming the UCB shareholders, customers and employees to Civista.” said Dennis G. Shaffer, President and CEO of Civista.

Results of Operations:

Net interest income increased $1.4 million, or 10.5% for the second quarter of 2018, and $3.3 million or 12.5% and for the six months ended June 30, compared to the same periods of 2017. Interest income increased $1.9 million, or 13.6% for the second quarter of 2018 and $4.2 million or 14.9% for the six-month period ended June 30. For both periods, an increase in average loans outstanding, as well as an increase in loan yields, contributed to the increase in interest income compared to 2017. Interest expense increased $533 thousand or 61.9% for the second quarter of 2018 and $887 thousand or 53.5% for the six-months ended June 30 compared to the same periods of 2017. The increase in interest expense is due to both an increase in average balances and an increase in the cost of interest-bearing liabilities. The tax equivalent net interest margin increased 16 basis points to 4.21% for the second quarter of 2018, compared to 4.05% for the same period a year ago and increased 27 basis points to 4.13% for the six months ended June 30, 2018, compared to 3.86% for the same period a year ago.

Mr. Shaffer continued, “While we have seen an increase in our funding costs, the increase in our interest income has exceeded our interest expense. We have been, and continue to be, positioned to take advantage of rising rates.”


Average Balance Analysis

(Unaudited - Dollars in thousands except share data)

 

     Three Months Ended June 30,  
     2018     2017  
     Average
balance
    Interest      Yield/
rate *
    Average
balance
    Interest      Yield/
rate *
 
Assets:               

Interest-earning assets:

              

Loans

   $ 1,158,956     $ 14,144        4.90   $ 1,092,574     $ 12,412        4.56

Taxable securities

     145,435       1,040        2.85     150,250       940        2.54

Non-taxable securities

     101,866       886        4.46     88,150       784        5.58

Interest-bearing deposits in other banks

     21,696       90        1.66     37,413       92        0.99
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 1,427,953       16,160        4.60   $ 1,368,387       14,228        4.30
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     36,501            38,150       

Premises and equipment, net

     17,549            18,127       

Accrued interest receivable

     5,270            4,939       

Intangible assets

     28,351            28,680       

Other assets

     12,781            9,815       

Bank owned life insurance

     25,317            24,746       

Less allowance for loan losses

     (12,935          (13,173     
  

 

 

        

 

 

      

Total Assets

   $ 1,540,787          $ 1,479,671       
  

 

 

        

 

 

      
Liabilities and Shareholders Equity:               

Interest-bearing liabilities:

              

Demand and savings

   $ 615,667     $ 250        0.16   $ 576,072     $ 130        0.09

Time

     140,622       320        0.91     161,398       298        0.74

FHLB

     103,460       482        1.87     56,672       170        1.20

Subordinated debentures

     29,427       338        4.61     29,427       258        3.52

Repurchase Agreements

     16,546       4        0.10     17,985       5        0.11
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 905,722       1,394        0.62   $ 841,554       861        0.41
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     434,126            449,170       

Other liabilities

     12,609            12,662       

Shareholders’ Equity

     188,330            176,285       
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,540,787          $ 1,479,671       
  

 

 

        

 

 

      

Net interest income and interest rate spread

     $ 14,766        3.98     $ 13,367        3.89

Net interest margin

          4.21          4.05

 

* - Interest yields are calculated using a 21% tax-equivalent adjustment for 2018 and a 35% tax-equivalent adjustment for 2017


Average Balance Analysis

(Unaudited - Dollars in thousands except share data)

 

     Six Months Ended June 30,  
     2018     2017  
     Average
balance
    Interest      Yield/
rate *
    Average
balance
    Interest      Yield/
rate *
 
Assets:               

Interest-earning assets:

              

Loans

   $ 1,153,230     $ 27,783        4.86   $ 1,080,307     $ 24,189        4.52

Taxable securities

     143,229       2,026        2.84     141,253       1,787        2.58

Non-taxable securities

     101,673       1,764        4.49     83,506       1,496        5.63

Interest-bearing deposits in other banks

     67,108       511        1.54     112,695       448        0.80
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 1,465,240       32,084        4.48   $ 1,417,761       27,920        4.09
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     64,211            68,144       

Premises and equipment, net

     17,641            18,125       

Accrued interest receivable

     4,860            4,439       

Intangible assets

     28,359            28,753       

Other assets

     12,968            10,069       

Bank owned life insurance

     25,247            24,675       

Less allowance for loan losses

     (13,037          (13,242     
  

 

 

        

 

 

      

Total Assets

   $ 1,605,489          $ 1,558,724       
  

 

 

        

 

 

      
Liabilities and Shareholders Equity:               

Interest-bearing liabilities:

              

Demand and savings

   $ 615,940     $ 502        0.16   $ 576,936     $ 253        0.09

Time

     163,878       775        0.95     175,614       639        0.73

FHLB

     71,727       634        1.78     42,634       258        1.22

Subordinated debentures

     29,427       626        4.29     29,427       499        3.42

Repurchase Agreements

     17,467       9        0.10     20,767       10        0.10
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 898,439       2,546        0.57   $ 845,378       1,659        0.40
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     506,002            536,260       

Other liabilities

     14,656            12,912       

Shareholders’ Equity

     186,392            164,174       
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,605,489          $ 1,558,724       
  

 

 

        

 

 

      

Net interest income and interest rate spread

     $ 29,538        3.91     $ 26,261        3.69

Net interest margin

          4.13          3.86

 

* - Interest yields are calculated using a 21% tax-equivalent adjustment for 2018 and a 35% tax-equivalent adjustment for 2017

No provision for loan losses was recorded during 2018 and 2017.


For the second quarter of 2018, noninterest income totaled $4.4 million, an increase of $289 thousand, or 7.0%, compared to the prior year’s second quarter. Noninterest income for the first six-months of 2018 totaled $10.0 million, an increase of $769 thousand, or 8.3%, compared to the prior year’s first six months.

Noninterest income

 

(dollars in thousands)    Three months ended
June 30,
     Six months ended
June 30,
 
     2018      2017      2018      2017  

Service charges

   $ 1,359      $ 1,387      $ 2,493      $ 2,432  

Net gain on sale of securities

     40        —          80        —    

Net gain on sale of loans

     474        478        807        735  

ATM fees

     588        567        1,142        1,076  

Wealth management fees

     836        738        1,688        1,445  

Tax refund processing fees

     550        550        2,750        2,750  

Other

     543        381        1,046        799  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 4,390      $ 4,101      $ 10,006      $ 9,237  
  

 

 

    

 

 

    

 

 

    

 

 

 

Gain on sale of loans increased $72 thousand, or 9.8%, for the six-month period ended June 30 due to an increase in the volume of loans sold of $6.0 million, or 19.1%, compared to the same period in 2017. Wealth management fees increased $98 thousand, or 13.3%, and $243 thousand, or 16.8%, for the second quarter and six-month periods ended June 30, 2018 and 2017. Assets under management increased $1.1 million in the second quarter of 2018 and $13.7 million or 3.0% since the end of the second quarter 2017. Other noninterest income increased for the second quarter and six-month periods due to an increase in swap related income of $108 thousand and $166 thousand, respectively.


For the second quarter of 2018, noninterest expense totaled $15.9 million, an increase of $3.4 million, or 26.9%, compared to the prior year’s second quarter. Noninterest expense for the first six-months of 2018 increased $4.1 million, or 17.0%, when compared to the first six-months of 2017.

Noninterest expense

 

(dollars in thousands)    Three months ended
June 30,
     Six months ended
June 30,
 
     2018      2017      2018      2017  

Compensation expense

   $ 7,385      $ 6,943      $ 14,759      $ 13,925  

Net occupancy and equipment

     1,186        1,073        2,321        2,059  

Contracted data processing

     2,739        429        3,087        818  

Taxes and assessments

     479        388        948        810  

Professional services

     1,483        733        2,035        1,184  

Amortization of intangible assets

     26        158        59        325  

Marketing

     320        276        638        528  

Other

     2,310        2,549        4,286        4,402  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

   $ 15,928      $ 12,549      $ 28,133      $ 24,051  
  

 

 

    

 

 

    

 

 

    

 

 

 

Compensation expense increased $442 thousand, or 6.4%, for the second quarter and $834 thousand, or 6.0%, for the six-month period ending June 30, 2018. Employee salaries and incentives increased $415 thousand for the three months and $690 thousand for the six months ended June 30, 2018 compared to last year. Additionally, employee benefits increased $17 thousand for the three months and $113 thousand for the six months ended June 30, 2018 compared to last year. Net occupancy and equipment expense increased $113, or 10.5%, and $262, or 12.7%, for the three and six-month periods ended June 30, 2018, primarily due to increases in grounds maintenance and utilities, as a result of the extended winter weather we experienced in our region. Contracted data processing expenses increased $2.3 million, or 538.5%, and $2.3 million, or 277.4%, for the three and six-month periods ended June 30, 2018, due to expenses incurred for the data processing conversion of UCB. Both periods of 2018 included approximately $2.4 million of data conversion expenses related to the UCB acquisition. Professional services costs increased $750 thousand, or 102.3%, for the second quarter and $851 thousand, or 71.9%, for the six-month period ending June 30, 2018. Both periods of 2018 included approximately $700 thousand of legal and consulting expenses related to the UCB acquisition.

The efficiency ratio was 70.3% for the six months ended June 30, 2018 compared to 66.3% for the six months ended June 30, 2017. The increase in the efficiency ratio is due primarily to $3.2 million of expenses related to the pending merger with UCB, partially offset by an increase in net interest income. The merger expenses in the second quarter of 2018 accounted for 790 basis points of the change.

The 2018 impact of the Tax Cut and Jobs Act was a reduction of income tax expense of approximately $195 thousand or $0.02 per diluted share for the second quarter of 2018 and $1.1 million, or $0.09 per diluted share for the first six-months of 2018. Civista’ s effective income tax rate for the second quarter and six-month period ended June 30, 2018 was 6.6% and 12.3%, respectively.


Balance Sheet

Total assets increased $22.5 million, or 1.5%, from December 31, 2017 to June 30, 2018, primarily due to an increase in the loan portfolio of $15.4 million.

End of period loan balances

(dollars in thousands)

 

     June 30,
2018
     December 31,
2017
     $ Change      % Change  

Commercial and Agriculture

   $ 153,742      $ 152,473      $ 1,269        0.8

Commercial Real Estate:

           

Owner Occupied

     169,745        164,099        5,646        3.4

Non-owner Occupied

     431,095        425,623        5,472        1.3

Residential Real Estate

     271,207        268,735        2,472        0.9

Real Estate Construction

     100,812        97,531        3,281        3.4

Farm Real Estate

     37,845        39,461        (1,616      -4.1

Consumer and Other

     15,586        16,739        (1,153      -6.9
  

 

 

    

 

 

    

 

 

    

Total Loans

   $ 1,180,032      $ 1,164,661      $ 15,371        1.3
  

 

 

    

 

 

    

 

 

    

The $15.4 million, or 1.3%, increase in the loan portfolio from December 31, 2017 to June 30, 2018 is due to increases in our Commercial Real Estate and Real Estate Construction loan portfolios.

Mr. Shaffer continued, “The growth in our loan portfolio was slowed by the weather in the first quarter of this year. While our year-to-date growth is only 1.3% or 2.6% annually, our annualized growth in the second quarter was 9.1%. Our pipelines are strong and we are optimistic about our growth prospects for the rest of 2018. ”

Total deposits decreased $58.8 million, or 4.9%, from December 31, 2017 to June 30, 2018. The decrease was due primarily to a reduction of brokered deposits partially offset by cash balances related to the tax refund processing program.

End of period deposit balances

(dollars in thousands)

 

     June 30,
2018
     December 31,
2017
     $ Change      % Change  

Noninterest-bearing demand

   $ 391,785      $ 361,964      $ 29,821        8.2

Interest-bearing demand

     194,708        183,680        11,028        6.0

Savings and money market

     412,755        404,690        8,065        2.0

Time deposits

     130,373        133,853        (3,480      -2.6

Brokered deposits

     16,551        120,736        (104,185      -86.3
  

 

 

    

 

 

    

 

 

    

Total Deposits

   $ 1,146,172      $ 1,204,923      $ (58,751      -4.9
  

 

 

    

 

 

    

 

 

    

The increase in noninterest-bearing demand is due to an increase in deposits from the tax refund processing program of $53.2 million offset by a decrease in business deposits of $25.4 million. Interest-bearing demand deposits increased due to a $13.4 million increase in public funds accounts. Savings and money market deposits increased due to a $6.1 million increase in statement savings and a $1.9 million increase in personal money market accounts. Brokered deposits decreased due to a shift to overnight FHLB advances for wholesale funding.


Federal Home Loan Bank advances increased $84.3 million to $156.2 million at June 30, 2018 or 117.2% from December 31, 2017 to June 30, 2018, due to a short term shift in wholesale funding sources.

Total shareholders’ equity increased $5.4 million, or 2.9%, from December 31, 2017 to June 30, 2018, primarily due to a $8.2 million increase in retained earnings, partially offset by a $3.4 million decrease in accumulated other comprehensive income. During the second quarter of 2018, $3.8 million of preferred stock was converted to common stock. Since issuance in December 2013, approximately $9.9 million has been converted from preferred stock to common stock.

Asset Quality

The Company recorded net charge-offs of $267 thousand for the first half of 2018 compared to $258 thousand for the same period of 2017.

 

Allowance for Loan Losses              
(dollars in thousands)              
     June 30,
2018
     June 30,
2017
 

Beginning of period

   $ 13,134      $ 13,305  

Charge-offs

     (651      (488

Recoveries

     384        230  

Provision

     —          —    
  

 

 

    

 

 

 

End of period

   $ 12,867      $ 13,047  
  

 

 

    

 

 

 

The allowance for loan losses to loans was 1.09% for 2018 and 1.19% for 2017. The decrease in the ratio is primarily due to our continued improvement in asset quality during 2018. The non-performing assets to assets ratio decreased to 0.49% from 0.71% in 2017. The allowance for loan losses to non-performing loans increased to 168.36% from 154.41% in 2017.

Non-performing assets at June 30, 2018 were $7.6 million, a 20.0% decrease from December 31, 2017.

 

Non-performing Assets              
(dollars in thousands)    June 30,
2018
     December 31,
2017
 

Non-accrual loans

   $ 4,887      $ 6,648  

Restructured loans

     2,755        2,888  
  

 

 

    

 

 

 

Total non-performing loans

     7,642        9,536  

Other Real Estate Owned

     —          16  
  

 

 

    

 

 

 

Total non-performing assets

   $ 7,642      $ 9,552  
  

 

 

    

 

 

 


Conference Call and Webcast

Civista Bancshares, Inc. will also host a conference call to discuss the Company’s financial results for the second quarter of 2018 at 1:00 p.m. ET on Friday July 27, 2018. Interested parties can access the live webcast of the conference call through the Investor Relations section of the Company’s website, www.civb.com. Participants can also listen to the conference call by dialing 855-238-2712 and ask to be joined into the Civista Bancshares, Inc. Second Quarter 2018 Earnings call. Please log in or dial in at least 10 minutes prior to the start time to ensure a connection.

An archive of the webcast will be available for one year on the Investor Relations section of the Company’s website (www.civb.com).

Forward Looking Statements

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, 2017. 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.

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, Central and Southwestern Ohio. Civista Bancshares, Inc. may be accessed at HUwww.civb.comUH. 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”.

For additional information, contact:

Dennis G. Shaffer

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)
 
     2018     2017     2018     2017  

Interest income

     16,160       14,228       32,084       27,920  

Interest expense

     1,394       861       2,546       1,659  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     14,766       13,367       29,538       26,261  

Provision for loan losses

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision

     14,766       13,367       29,538       26,261  

Noninterest income

     4,390       4,101       10,006       9,237  

Noninterest expense

     15,928       12,549       28,133       24,051  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     3,228       4,919       11,411       11,447  

Income tax expense

     214       1,323       1,408       3,216  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     3,014       3,596       10,003       8,231  

Preferred stock dividends

     299       308       602       627  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

     2,715       3,288       9,401       7,604  

Dividends per common share

   $ 0.07     $ 0.06     $ 0.14     $ 0.12  

Earnings per common share,

        

basic

   $ 0.26     $ 0.32     $ 0.91     $ 0.79  

diluted

   $ 0.24     $ 0.29     $ 0.79     $ 0.68  

Average shares outstanding,

        

basic

     10,470,839       10,162,527       10,342,763       9,634,363  

diluted

     12,615,336       12,593,876       12,606,415       12,103,828  

Selected financial ratios:

        

Return on average assets

     0.78     0.97     1.26     1.06

Return on average equity

     6.42     8.18     10.82     10.11

Dividend payout ratio

     24.32     16.96     14.48     14.05

Net interest margin (tax equivalent)

     4.21     4.05     4.13     3.86


Selected Balance Sheet Items

 

     June 30,
2018
    December 31,
2017
 
     (unaudited)     (unaudited)  

Cash and due from financial institutions

   $ 41,156     $ 40,519  

Investment securities

     231,013       231,062  

Loans held for sale

     4,058       2,197  

Loans

     1,180,032       1,164,661  

Less allowance for loan losses

     12,867       13,134  
  

 

 

   

 

 

 

Net loans

     1,167,165       1,151,527  

Other securities

     15,154       14,247  

Fixed assets

     17,308       17,611  

Goodwill and other intangibles

     28,342       28,374  

Bank owned life insurance

     25,411       25,125  

Other assets

     18,700       15,195  
  

 

 

   

 

 

 

Total assets

   $ 1,548,307     $ 1,525,857  
  

 

 

   

 

 

 

Total deposits

   $ 1,146,172     $ 1,204,923  

Federal Home Loan Bank advances

     156,200       71,900  

Securities sold under agreements to repurchase

     14,230       21,755  

Subordinated debentures

     29,427       29,427  

Accrued expenses and other liabilities

     12,430       13,391  

Total shareholders’ equity

     189,848       184,461  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 1,548,307     $ 1,525,857  
  

 

 

   

 

 

 

Shares outstanding at period end

     10,788,892       10,198,475  

Book value per share

   $ 16.37     $ 16.39  

Equity to asset ratio

     12.26     12.09

Selected asset quality ratios:

    

Allowance for loan losses to total loans

     1.09     1.13

Non-performing assets to total assets

     0.49     0.63

Allowance for loan losses to non-performing loans

     168.36     137.73

Non-performing asset analysis

    

Nonaccrual loans

   $ 4,887     $ 6,648  

Troubled debt restructurings

     2,755       2,888  

Other real estate owned

     —         16  
  

 

 

   

 

 

 

Total

   $ 7,642     $ 9,552  
  

 

 

   

 

 

 


Supplemental Financial Information

(Unaudited - Dollars in thousands except share data)

 

End of Period Balances

   June 30,
2018
    March 31,
2018
    December 31,
2017
    September 30,
2017
    June 30,
2017
 
Assets           

Cash and due from banks

   $ 41,156     $ 118,970     $ 40,519     $ 33,394     $ 39,515  

Securities available for sale

     231,013       234,915       231,062       229,419       230,197  

Loans held for sale

     4,058       2,379       2,197       4,662       4,728  

Loans

     1,180,032       1,153,758       1,164,661       1,141,992       1,100,817  

Allowance for loan losses

     (12,867     (12,814     (13,134     (12,946     (13,047
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Loans

     1,167,165       1,140,944       1,151,527       1,129,046       1,087,770  

Other securities

     15,154       14,247       14,247       14,247       14,225  

Fixed assets

     17,308       17,424       17,611       17,688       17,777  

Goodwill and other intangibles

     28,342       28,354       28,374       28,455       28,589  

Bank owned life insurance

     25,411       25,267       25,125       24,981       24,839  

Other assets

     18,700       17,805       15,195       14,196       14,375  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 1,548,307     $ 1,600,305     $ 1,525,857     $ 1,496,088     $ 1,462,015  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Liabilities           

Total deposits

   $ 1,146,172     $ 1,290,671     $ 1,204,923     $ 1,201,289     $ 1,164,888  

Federal Home Loan Bank advances

     156,200       60,000       71,900       56,750       63,300  

Securities sold under agreement to repurchase

     14,230       17,452       21,755       15,148       12,730  

Subordinated debentures

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

Accrued expenses and other liabilities

     12,430       14,712       13,391       11,493       12,827  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     1,358,459       1,412,262       1,341,396       1,314,107       1,283,172  
Shareholders’ Equity           

Preferred shares, Series B

     13,250       17,034       17,358       17,557       17,568  

Common stock

     158,191       154,170       153,810       153,562       153,495  

Accumulated earnings

     39,898       37,902       31,652       28,494       25,751  

Treasury stock

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

Accumulated other comprehensive income (loss)

     (4,256     (3,828     (1,124     (397     (736
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     189,848       188,043       184,461       181,981       178,843  

Total Liabilities and Shareholders’ Equity

   $ 1,548,307     $ 1,600,305     $ 1,525,857     $ 1,496,088     $ 1,462,015  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Quarterly Average Balances

                              

Assets:

          

Earning assets

   $ 1,427,953     $ 1,502,943     $ 1,408,479     $ 1,377,137     $ 1,368,387  

Securities

     247,301       242,477       243,623       243,556       238,400  

Loans

     1,158,956       1,147,441       1,152,595       1,122,131       1,092,574  

Liabilities and Shareholders’ Equity

          

Total deposits

   $ 1,190,415     $ 1,380,413     $ 1,218,502     $ 1,152,235     $ 1,186,640  

Interest-bearing deposits

     756,289       803,604       849,423       788,452       737,470  

Interest-bearing liabilities

     149,433       87,467       91,515       130,057       104,084  

Total shareholders’ equity

     188,330       184,432       182,495       179,925       176,285  


Supplemental Financial Information

(Unaudited - Dollars in thousands except share data)

 

     Three Months Ended  

Income statement

   June 30,
2018
    March 31,
2018
    December 31,
2017
    September 30,
2017
    June 30,
2017
 

Total interest income

   $ 16,160     $ 15,924     $ 15,839     $ 14,836     $ 14,228  

Total interest expense

     1,394       1,152       1,276       1,156       861  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     14,766       14,772       14,563       13,680       13,367  

Provision for loan losses

     —         —         —         —         —    

Noninterest income

     4,390       5,616       3,630       3,465       4,101  

Noninterest expense

     15,928       12,205       12,387       12,167       12,549  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     3,228       8,183       5,806       4,978       4,919  

Income tax expense

     214       1,194       1,826       1,318       1,323  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     3,014       6,989       3,980       3,660       3,596  

Preferred stock dividends

     299       303       308       308       308  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

   $ 2,715     $ 6,686     $ 3,672     $ 3,352     $ 3,288  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common shares dividend paid

   $ 719     $ 714     $ 712     $ 610     $ 609  

Per share data

                              

Basic net income per common share

   $ 0.26     $ 0.65     $ 0.36     $ 0.33     $ 0.32  

Diluted net income per common share

     0.24       0.55       0.32       0.29       0.29  

Dividends per common share

     0.07       0.07       0.06       0.06       0.06  

Average common shares outstanding—basic

     10,470,839       10,213,264       10,179,079       10,170,734       10,162,527  

Average common shares outstanding—diluted

     12,615,336       12,597,394       12,597,396       12,597,299       12,593,876  

Asset quality

                              

Allowance for loan losses, beginning of period

   $ 12,814     $ 13,134     $ 12,946     $ 13,047     $ 13,300  

Charge-offs

     (226     (425     (145     (309     (357

Recoveries

     279       105       333       208       104  

Provision

     —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, end of period

   $ 12,867     $ 12,814     $ 13,134     $ 12,946     $ 13,047  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratios

          

Allowance to total loans

     1.09     1.11     1.13     1.13     1.19

Allowance to nonperforming assets

     168.36     154.21     137.50     117.19     120.25

Allowance to nonperforming loans

     168.36     154.41     137.73     117.47     120.54

Nonperforming assets

          

Nonperforming loans

   $ 7,642     $ 8,298     $ 9,536     $ 11,021     $ 10,823  

Other real estate owned

     —         11       16       27       27  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 7,642     $ 8,309     $ 9,552     $ 11,048     $ 10,850  

Capital and liquidity

          

Tier 1 leverage ratio

     12.96     11.82     12.69     12.74     12.50

Tier 1 risk-based capital ratio

     15.71     15.87     15.45     15.54     15.87

Total risk-based capital ratio

     16.74     16.92     16.53     16.63     17.01

Tangible common equity ratio

     9.80     9.12     9.33     9.31     9.30