Attached files

file filename
8-K - FORM 8-K - CIVISTA BANCSHARES, INC.d640622d8k.htm

Exhibit 99.1

 

 

LOGO

Civista Bancshares, Inc. Announces Third Quarter 2018 Earnings

Sandusky, Ohio, November 2, 2018 /PRNewswire/– Civista Bancshares, Inc. (NASDAQ:CIVB) (“Civista”) reported net loss available to common shareholders of $3.6 million, or ($0.31) per diluted share, for the third quarter of 2018. This compares to net income available to common shareholders of $3.4 million, or $0.29 per diluted share, for the prior year period.

For the nine-month period ended September 30, 2018, Civista reported net income available to common shareholders of $5.8 million or $0.51 per diluted share. This compares to $11.0 million or $0.97 per diluted share, in the same period of 2017.

“The third quarter of 2018 was a very busy quarter. We closed on the acquisition of United Community Bancorp and completed the integration of their systems. While those two items are big accomplishments by themselves, we also originated $36.7 million of loans. With our organic growth and the acquisition, our loans are now over $1.5 billion. Our annualized organic loan growth was 12.5% for the quarter,” said Dennis G. Shaffer, President and CEO of Civista.

Factors Affecting Comparability

Most recently, Civista acquired United Community Bancorp (“UCB”) in September 2018. The financial position and results of operations of UCB prior to its acquisition date are not included in the Company’s financial results for periods prior to the acquisition date.

Adjusted Earnings

Financial results for the third quarter and nine months ended September 30, 2018 included $8.8 million and $12.0 million respectively, in acquisition and integration expenses, as well as a loss on sale of securities of $392 thousand. Excluding these expenses, adjusted earnings were $4.8 million, or $0.37 diluted earnings per share, for the third quarter of 2018 and $16.8 million, or $1.37 diluted earnings per share, for the nine months ended September 30, 2018.

A reconciliation of adjusted earnings to net income according to accounting principles generally accepted in the United States (“GAAP”) is provided in the financial tables at the end of this press release.


Results of Operations:

Net interest income increased $2.1 million, or 15.7%, for the third quarter of 2018, and $5.4 million, or 13.6%, for the nine months ended September 30, compared to the same periods of 2017. Interest income increased $3.1 million, or 20.6%, for the third quarter of 2018 and $7.2 million or 16.9% for the nine-month period ended September 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 $906 thousand, or 78.4 %, for the third quarter of 2018 and $1.8 million, or 63.6%, for the nine months ended September 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 7 basis points to 4.15% for the third quarter of 2018, compared to 4.08% for the same period a year ago and increased 21 basis points to 4.14% for the nine months ended September 30, 2018, compared to 3.93% for the same period a year ago.

Mr. Shaffer continued, “We have been positioned for some time for an increase in interest rates. We have seen the benefits through the increase in our net interest margin. The addition of UCB provides core low-cost funding for the future.”


Average Balance Analysis

(Unaudited - Dollars in thousands except share data)

 

     Three Months Ended September 30,  
     2018     2017  
     Average
balance
    Interest      Yield/
rate*
    Average
balance
    Interest      Yield/
rate*
 

Assets:

              

Interest-earning assets:

              

Loans

   $ 1,256,680     $ 15,833        5.00   $ 1,122,131     $ 13,022        4.60

Taxable securities

     145,621       1,042        2.81     150,534       977        2.61

Non-taxable securities

     107,211       908        4.29     93,022       812        5.44

Interest-bearing deposits in other banks

     24,527       103        1.67     11,450       25        0.87
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 1,534,039       17,886        4.69   $ 1,377,137       14,836        4.41
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     22,399            24,652       

Premises and equipment, net

     18,219            18,000       

Accrued interest receivable

     5,120            4,460       

Intangible assets

     38,920            28,541       

Other assets

     16,929            10,352       

Bank owned life insurance

     28,452            24,889       

Less allowance for loan losses

     (13,303          (12,988     
  

 

 

        

 

 

      

Total Assets

   $ 1,650,775          $ 1,475,043       
  

 

 

        

 

 

      

Liabilities and Shareholders Equity:

              

Interest-bearing liabilities:

              

Demand and savings

   $ 653,537     $ 317        0.19   $ 594,088     $ 160        0.11

Time

     163,236       466        1.13     194,364       447        0.91

FHLB advances

     180,073       925        2.04     85,840       276        1.28

Federal funds purchased

     —         —          0.00     462       2        1.72

Subordinated debentures

     29,427       349        4.71     29,427       268        3.61

Repurchase Agreements

     18,664       5        0.11     14,328       3        0.08
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 1,044,937       2,062        0.78   $ 918,509       1,156        0.50
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     385,646            363,783       

Other liabilities

     14,591            12,826       

Shareholders’ Equity

     205,601            179,925       
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,650,775          $ 1,475,043       
  

 

 

        

 

 

      

Net interest income and interest rate spread

 

  $ 15,824        3.91     $ 13,680        3.91

Net interest margin

          4.15          4.08

 

*

– 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)

 

     Nine Months Ended September 30,  
     2018     2017  
     Average
balance
    Interest      Yield/
rate*
    Average
balance
    Interest      Yield/
rate*
 

Assets:

              

Interest-earning assets:

              

Loans

   $ 1,188,093     $ 43,615        4.91   $ 1,094,401     $ 37,211        4.55

Taxable securities

     144,036       3,069        2.83     144,379       2,764        2.59

Non-taxable securities

     103,540       2,672        4.42     86,713       2,307        5.56

Interest-bearing deposits in other banks

     53,566       614        1.53     78,576       473        0.80
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 1,489,235       49,970        4.55   $ 1,404,069       42,755        4.20
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     49,330            53,487       

Premises and equipment, net

     17,836            18,084       

Accrued interest receivable

     4,947            4,446       

Intangible assets

     31,918            28,682       

Other assets

     14,539            10,164       

Bank owned life insurance

     26,327            24,747       

Less allowance for loan losses

     (13,127          (13,156     
  

 

 

        

 

 

      

Total Assets

   $ 1,621,005          $ 1,530,523       
  

 

 

        

 

 

      

Liabilities and Shareholders Equity:

              

Interest-bearing liabilities:

              

Demand and savings

   $ 628,610     $ 819        0.17   $ 582,716     $ 413        0.09

Time

     163,660       1,241        1.01     181,931       1,087        0.80

FHLB

     108,239       1,560        1.93     57,195       534        1.25

Federal funds purchased

     —         —          0.00     156       2        1.71

Subordinated debentures

     29,427       975        4.43     29,427       766        3.48

Repurchase Agreements

     17,871       13        0.10     18,597       14        0.10
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 947,807       4,608        0.65   $ 870,022       2,816        0.43
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     465,448            478,137       

Other liabilities

     14,889            12,881       

Shareholders’ Equity

     192,861            169,483       
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,621,005          $ 1,530,523       
  

 

 

        

 

 

      

Net interest income and interest rate spread

     $ 45,362        3.90     $ 39,939        3.77

Net interest margin

          4.14          3.93

 

*

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

Provision for loan losses was $390 thousand for the nine months ended September 30, 2018. No provision was recorded during 2017.


For the third quarter of 2018, noninterest income totaled $3.3 million, a decrease of $177 thousand, or 5.1%, compared to the prior year’s third quarter. Noninterest income for the first nine months of 2018 totaled $13.3 million, an increase of $589 thousand, or 4.6%, compared to the prior year’s first nine months.

Noninterest income

 

(dollars in thousands)    Three months ended
September 30,
     Nine months ended
September 30,
 
     2018      2017      2018     2017  

Service charges

   $ 1,219      $ 1,177      $ 3,712     $ 3,609  

Net gain on sale of securities

     (392      (9      (386     (9

Net gain on equity securities

     27        —          102       —    

Net gain on sale of loans

     428        472        1,235       1,207  

ATM/Interchange fees

     622        567        1,764       1,643  

Wealth management fees

     873        787        2,561       2,233  

Bank owned life insurance

     147        142        432       429  

Tax refund processing fees

     —          —          2,750       2,750  

Other

     364        329        1,123       842  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest income

   $ 3,288      $ 3,465      $ 13,293     $ 12,704  
  

 

 

    

 

 

    

 

 

   

 

 

 

For the third quarter of 2018, we recorded a loss on securities sold of $392 thousand as a result of selling three securities to improve the structure and to gain future yield. ATM/Interchange fees increased $55 thousand, or 9.7%, and $121 thousand, or 7.4%, for the third quarter and nine-month periods ended September 30, 2018 and 2017, primarily due to increased interchange income. Wealth management fees increased $86 thousand, or 10.9%, and $328 thousand, or 14.7%, for the third quarter and nine-month period ended September 30, 2018 and 2017. Assets under management totaled $468.2 million, representing an increase of $2.8 million in the third quarter of 2018 and $5.0 million, or 1.1%, since the end of the third quarter 2017. Other noninterest income increased for the nine-month period due primarily to an increase in swap related income of $164 thousand.

Mr. Shaffer continued, “During the third quarter we took a look at our investment portfolio and determined that by repositioning a couple of securities we could improve the structure of our portfolio as well as add yield. In the short-term, that resulted in a $392 thousand loss. In the long-term, this transaction should result in the pick-up of approximately 146 basis points in yield.”

For the third quarter of 2018, noninterest expense totaled $22.2 million, an increase of $10.0 million, or 82.1%, compared to the prior year’s third quarter. Noninterest expense for the first nine months of 2018 increased $14.1 million, or 38.9%, when compared to the first nine months of 2017.


Noninterest expense

(dollars in thousands)

   Three months ended
September 30,
     Nine months ended
September 30,
 
     2018      2017      2018      2017  

Compensation expense

   $ 12,054      $ 7,389      $ 26,812      $ 21,313  

Net occupancy and equipment

     1,122        1,040        3,444        3,099  

Contracted data processing

     3,150        357        6,237        1,174  

Taxes and assessments

     472        370        1,419        1,181  

Professional services

     2,198        534        4,233        1,718  

Amortization of intangible assets

     26        158        85        483  

Marketing

     350        240        988        768  

Other

     2,784        2,079        7,070        6,481  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

   $ 22,156      $ 12,167      $ 50,288      $ 36,217  
  

 

 

    

 

 

    

 

 

    

 

 

 

Compensation expense increased $4.6 million and $5.5 million for the three and nine-month periods ending September 30, 2018. Both 2018 periods included $4.2 million of acquisition related expenses. The remaining increases were due to an increase in employee salaries and incentives of $388 thousand for the three months and $878 thousand for the nine months ended September 30, 2018 compared to last year. Additionally, employee insurance increased $69 thousand for the three months and $284 thousand for the nine months ended September 30, 2018 compared to last year. Net occupancy and equipment expense increased $82 thousand, or 7.9%, and $345 thousand, or 11.1%, for the three and nine-month periods ended September 30, 2018. The increase for the nine-month period is 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 $2.8 million and $5.1 million for the three and nine-month periods ended September 30, 2018, due to $2.8 million for three months and $5.3 million for nine months, incurred for data processing conversion expenses of UCB. Professional services costs increased $1.7 million and $2.5 million for the three and nine-month periods ended September 30, 2018, respectively. The increase includes $1.6 million and $2.3 million of legal and consulting expenses related to the UCB acquisition, respectively.

The efficiency ratio was 84.7% for the nine months ended September 30, 2018 compared to 67.3% for the nine months ended September 30, 2017. The increase in the efficiency ratio is due primarily to $12.0 million of expenses related to the merger with UCB, partially offset by an increase in net interest income. Excluding the merger related expenses, the efficiency ratio was 64.2% for the nine months ended September 30, 2018. Please see the non-GAAP reconciliation at the end of this document.

Civista’ s effective income tax rate for the third quarter and nine-month period ended September 30, 2018 was 0.0% and 17.6%, respectively.


Balance Sheet

Total assets increased $559.7 million, or 36.7%, from December 31, 2017 to September 30, 2018, primarily due to the acquisition of United Community Bancorp.

End of period loan balances

 

(dollars in thousands)    September 30,
2018
     December 31,
2017
     $ Change     % Change  

Commercial and Agriculture

   $ 169,686      $ 152,473      $ 17,213       11.3

Commercial Real Estate:

          

Owner Occupied

     203,087        164,099        38,988       23.8

Non-owner Occupied

     499,240        425,623        73,617       17.3

Residential Real Estate

     459,021        268,735        190,286       70.8

Real Estate Construction

     126,288        97,531        28,757       29.5

Farm Real Estate

     38,038        39,461        (1,423     -3.6

Consumer and Other

     20,284        16,739        3,545       21.2
  

 

 

    

 

 

    

 

 

   

Total Loans

   $ 1,515,644      $ 1,164,661      $ 350,983       30.1
  

 

 

    

 

 

    

 

 

   

The acquisition of UCB contributed $298.9 million, or 85.2%, of the increase in the loan portfolio. Organic loan growth during 2018 totaled $52.1 million with increases of $23.2 million in the Commercial Real Estate, $13.6 million in the Residential Real Estate and $17.4 million in the Real Estate Construction loan portfolios.

Total deposits increased $372.8 million, or 30.9%, from December 31, 2017 to September 30, 2018. The acquisition of UCB added $475.9 million in deposits. Organic deposits decreased $103.1 million due to a shift from brokered deposits to borrowings.

End of period deposit balances

 

(dollars in thousands)    September 30,
2018
     December 31,
2017
     $ Change     % Change  

Noninterest-bearing demand

   $ 466,527      $ 361,964      $ 104,563       28.9

Interest-bearing demand

     261,248        183,680        77,568       42.2

Savings and money market

     572,589        404,690        167,899       41.5

Time deposits

     259,394        133,853        125,541       93.8

Brokered deposits

     17,997        120,736        (102,739     -85.1
  

 

 

    

 

 

    

 

 

   

Total Deposits

   $ 1,577,755      $ 1,204,923      $ 372,832       30.9
  

 

 

    

 

 

    

 

 

   

The increase in noninterest-bearing demand is due to an increase in deposits from the acquisition of $112.8 million, which was partially offset by cash paid by the Company related to the UCB acquisition. Interest-bearing demand deposits increased due to an $86.1 million increase related to the UCB acquisition. Savings and money market deposits increased primarily due to a $148.5 million increase related to the UCB acquisition. Time deposits would have decreased $3.1 million if not for the increase related to the UCB acquisition. The decrease in brokered deposits was due to a shift in wholesale funding sources.


Federal Home Loan Bank advances increased $73.2 million to $145.1 million at September 30, 2018, or 101.8%, from December 31, 2017, due to a short term shift in wholesale funding sources.

Total shareholders’ equity increased $104.9 million, or 56.9%, from December 31, 2017 to September 30, 2018. The acquisition of UCB resulted in the issuance of 4.3 million shares of stock totaling $104.7 million. In addition, retained earnings increased $3.5 million, partially offset by a $4.1 million decrease in accumulated other comprehensive income. During 2018, $6.5 million of preferred stock was converted to 896 thousand shares of common stock. Since issuance in December 2013, approximately $12.3 million has been converted from preferred stock to common stock.

Asset Quality

The Company recorded net charge-offs of $193 thousand for the nine months of 2018 compared to $359 thousand for the same period of 2017.

Allowance for Loan Losses

 

(dollars in thousands)    September 30,
2018
     September 30,
2017
 

Beginning of period

   $ 13,134      $ 13,305  

Charge-offs

     (784      (797

Recoveries

     591        438  

Provision

     390        —    
  

 

 

    

 

 

 

End of period

   $ 13,331      $ 12,946  
  

 

 

    

 

 

 

The allowance for loan losses to loans was 0.88% for 2018 and 1.13% for 2017. The non-performing assets to assets ratio decreased to 0.48% from 0.74% in 2017. The allowance for loan losses to non-performing loans decreased to 132.86% from 168.36% in 2017. The decreases in these ratios is primarily due to the UCB acquisition.

Non-performing assets at September 30, 2018 were $10.0 million, a 5.0% increase from December 31, 2017.

Non-performing Assets

 

(dollars in thousands)    September 30,
2018
     December 31,
2017
 

Non - accrual loans

   $ 6,505      $
 
 
6,648
 
 

Restructured loans

     3,529        2,888  
  

 

 

    

 

 

 

Total non-performing loans

     10,034        9,536  

Other Real Estate Owned

     —          16  
  

 

 

    

 

 

 

Total non-performing assets

   $ 10,034      $ 9,552  
  

 

 

    

 

 

 


Conference Call and Webcast

Civista Bancshares, Inc. will also host a conference call to discuss the Company’s financial results for the third quarter of 2018 at 1:00 p.m. ET on Friday, November 2, 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. Third 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).

Non-GAAP Financial Measures

Some of the financial measures included in this press release are not measures of financial performance recognized in accordance with GAAP. These non-GAAP financial measures include “Adjusted Earnings,” and “Adjusted Efficiency Ratio.” The Company believes these non-GAAP financial measures provide both management and investors a more complete understanding of the Company’s profitability. These non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP financial measures. Not all companies use the same calculation of these measures; therefore, this presentation may not be comparable to other similarly titled measures as presented by other companies.

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 $2.1 billion financial holding company headquartered in Sandusky, Ohio. The Company’s banking subsidiary, Civista Bank, operates 38 locations in Northern, Central and Southwestern Ohio, Southeastern Indiana and Northern Kentucky. 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
September 30, (unaudited)
    Nine Months Ended
September 30, (unaudited)
 
     2018     2017     2018     2017  

Interest income

     17,886       14,836       49,970       42,755  

Interest expense

     2,062       1,156       4,608       2,816  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     15,824       13,680       45,362       39,939  

Provision for loan losses

     390       —         390       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision

     15,434       13,680       44,972       39,939  

Noninterest income

     3,288       3,465       13,293       12,704  

Noninterest expense

     22,156       12,167       50,288       36,217  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before taxes

     (3,434     4,978       7,977       16,426  

Income tax expense

     (1     1,318       1,407       4,534  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     (3,433     3,660       6,570       11,892  

Preferred stock dividends

     192       308       794       935  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) available to common shareholders

     (3,625     3,352       5,776       10,957  

Dividends per common share

   $ 0.09     $ 0.06     $ 0.25     $ 0.18  

Earnings (loss) per common share,

        

basic

   $ (0.31   $ 0.33     $ 0.54     $ 1.12  

diluted

   $ (0.31   $ 0.29     $ 0.51     $ 0.97  

Average shares outstanding,

        

basic

     11,627,093       10,170,734       10,775,577       9,815,118  

diluted

     13,271,073       12,597,299       12,830,402       12,270,126  

Selected financial ratios:

        

Return on average assets

     -0.83     0.98     0.54     1.04

Return on average equity

     -6.62     8.07     4.55     9.38

Dividend payout ratio

     -30.48     16.67     41.00     14.86

Net interest margin (tax equivalent)

     4.15     4.08     4.14     3.93


Selected Balance Sheet Items

 

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

Cash and due from financial institutions

   $ 64,754     $ 40,519  

Investment securities

     318,112       231,062  

Loans held for sale

     4,025       2,197  

Loans

     1,515,644       1,164,661  

Less allowance for loan losses

     13,331       13,134  
  

 

 

   

 

 

 

Net loans

     1,502,313       1,151,527  

Other securities

     17,774       14,247  

Fixed assets

     22,518       17,611  

Goodwill and other intangibles

     85,964       28,374  

Bank owned life insurance

     42,750       25,125  

Other assets

     27,325       15,195  
  

 

 

   

 

 

 

Total assets

   $ 2,085,535     $ 1,525,857  
  

 

 

   

 

 

 

Total deposits

   $ 1,577,755     $ 1,204,923  

Federal Home Loan Bank advances

     145,100       71,900  

Securities sold under agreements to repurchase

     18,515       21,755  

Subordinated debentures

     29,427       29,427  

Accrued expenses and other liabilities

     25,350       13,391  

Total shareholders’ equity

     289,388       184,461  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 2,085,535     $ 1,525,857  
  

 

 

   

 

 

 

Shares outstanding at period end

     15,395,064       10,198,475  

Book value per share

   $ 18.09     $ 16.39  

Equity to asset ratio

     13.88     12.09

Selected asset quality ratios:

    

Allowance for loan losses to total loans

     0.88     1.13

Non-performing assets to total assets

     0.48     0.63

Allowance for loan losses to non-performing loans

     132.86     137.73

Non-performing asset analysis

    

Nonaccrual loans

   $ 6,505     $ 6,648  

Troubled debt restructurings

     3,529       2,888  

Other real estate owned

     —         16  
  

 

 

   

 

 

 

Total

   $ 10,034     $ 9,552  
  

 

 

   

 

 

 


Supplemental Financial Information

(Unaudited – Dollars in thousands except share data)

 

End of Period Balances

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

Assets

          

Cash and due from banks

   $ 64,754     $ 41,156     $ 118,970     $ 40,519     $ 33,394  

Securities available for sale

     318,112       231,013       234,915       231,062       229,419  

Loans held for sale

     4,025       4,058       2,379       2,197       4,662  

Loans

     1,515,644       1,180,032       1,153,758       1,164,661       1,141,992  

Allowance for loan losses

     (13,331     (12,867     (12,814     (13,134     (12,946
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Loans

     1,502,313       1,167,165       1,140,944       1,151,527       1,129,046  

Other securities

     17,774       15,154       14,247       14,247       14,247  

Fixed assets

     22,518       17,308       17,424       17,611       17,688  

Goodwill and other intangibles

     85,964       28,342       28,354       28,374       28,455  

Bank owned life insurance

     42,750       25,411       25,267       25,125       24,981  

Other assets

     27,325       18,700       17,805       15,195       14,196  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 2,085,535     $ 1,548,307     $ 1,600,305     $ 1,525,857     $ 1,496,088  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

          

Total deposits

   $ 1,577,755     $ 1,146,172     $ 1,290,671     $ 1,204,923     $ 1,201,289  

Federal Home Loan Bank advances

     145,100       156,200       60,000       71,900       56,750  

Securities sold under agreement to repurchase

     18,515       14,230       17,452       21,755       15,148  

Subordinated debentures

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

Accrued expenses and other liabilities

     25,350       12,430       14,712       13,391       11,493  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     1,796,147       1,358,459       1,412,262       1,341,396       1,314,107  

Shareholders’ Equity

          

Preferred shares, Series B

     10,878       13,250       17,034       17,358       17,557  

Common stock

     265,324       158,191       154,170       153,810       153,562  

Accumulated earnings

     35,302       39,898       37,902       31,652       28,494  

Treasury stock

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

Accumulated other comprehensive income (loss)

     (4,881     (4,256     (3,828     (1,124     (397
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     289,388       189,848       188,043       184,461       181,981  

Total Liabilities and Shareholders’ Equity

   $ 2,085,535     $ 1,548,307     $ 1,600,305     $ 1,525,857     $ 1,496,088  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Quarterly Average Balances

          

Assets:

          

Earning assets

   $ 1,534,039     $ 1,427,953     $ 1,502,943     $ 1,408,479     $ 1,377,137  

Securities

     252,832       247,301       242,477       243,623       243,556  

Loans

     1,256,680       1,158,956       1,147,441       1,152,595       1,122,131  

Liabilities and Shareholders’ Equity

          

Total deposits

   $ 1,202,419     $ 1,190,415     $ 1,380,413     $ 1,218,502     $ 1,152,235  

Interest-bearing deposits

     816,773       756,289       803,604       849,423       788,452  

Interest-bearing liabilities

     228,164       149,433       87,467       91,515       130,057  

Total shareholders’ equity

     205,601       188,330       184,432       182,495       179,925  


Supplemental Financial Information

(Unaudited – Dollars in thousands except share data)

 

     Three Months Ended  

Income statement

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

Total interest income

   $ 17,886     $ 16,160     $ 15,924     $ 15,839     $ 14,836  

Total interest expense

     2,062       1,394       1,152       1,276       1,156  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     15,824       14,766       14,772       14,563       13,680  

Provision for loan losses

     390       —         —         —         —    

Noninterest income

     3,288       4,390       5,616       3,630       3,465  

Noninterest expense

     22,156       15,928       12,205       12,387       12,167  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before taxes

     (3,434     3,228       8,183       5,806       4,978  

Income tax expense

     (1     214       1,194       1,826       1,318  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     (3,433     3,014       6,989       3,980       3,660  

Preferred stock dividends

     192       299       303       308       308  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) available to common shareholders

   $ (3,625   $ 2,715     $ 6,686     $ 3,672     $ 3,352  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common shares dividend paid

   $ 971     $ 719     $ 714     $ 712     $ 610  

 

Per share data

          

Basic net income (loss) per common share

   $ (0.31   $ 0.26     $ 0.65     $ 0.36     $ 0.33  

Diluted net income (loss) per common share

     (0.31     0.24       0.55       0.32       0.29  

Dividends per common share

     0.09       0.07       0.07       0.06       0.06  

Average common shares outstanding – basic

     11,627,093       10,470,839       10,213,264       10,179,079       10,170,734  

Average common shares outstanding – diluted

     13,271,073       12,615,336       12,597,394       12,597,396       12,597,299  

 

Asset quality

          

Allowance for loan losses, beginning of period

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

Charge-offs

     (133     (226     (425     (145     (309

Recoveries

     207       279       105       333       208  

Provision

     390       —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, end of period

   $ 13,331     $ 12,867     $ 12,814     $ 13,134     $ 12,946  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratios

          

Allowance to total loans

     0.88     1.09     1.11     1.13     1.13

Allowance to nonperforming assets

     132.86     168.36     154.21     137.50     117.19

Allowance to nonperforming loans

     132.86     168.36     154.41     137.73     117.47

Nonperforming assets

          

Nonperforming loans

   $ 10,034     $ 7,642     $ 8,298     $ 9,536     $ 11,021  

Other real estate owned

     —         —         11       16       27  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 10,034     $ 7,642     $ 8,309     $ 9,552     $ 11,048  

Capital and liquidity

          

Tier 1 leverage ratio

     15.37     12.96     11.82     12.69     12.74

Tier 1 risk-based capital ratio

     15.43     15.71     15.87     15.45     15.54

Total risk-based capital ratio

     16.29     16.74     16.92     16.53     16.63

Tangible common equity ratio

     9.70     9.80     9.12     9.33     9.31


Reconciliation of Non-GAAP Financial Measures

(Unaudited – Dollars in thousands except share data)

 

     Three Months
Ended
    Three Months
Ended
    Nine Months
Ended
    Nine Months
Ended
 

Adjusted earnings

   September 30,
2018
    September 30,
2017
    September 30,
2018
    September 30,
20
17
 

Income before taxes (GAAP)

     (3,434     4,978       7,977       16,426  

Loss on sale of investment securities

     (392     —         (392     —    

Acquisition and integration expenses

     8,801       —         11,952       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings, pretax

     5,759       4,978       20,321       16,426  

Adjusted income tax expense

     821       1,318       2,897       4,534  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income (Non-GAAP)

     4,938       3,660       17,424       11,892  

Preferred stock dividends

     192       308       794       936  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income available to common shareholders

   $ 4,746     $ 3,352     $ 16,630     $ 10,956  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings per common share – basic

   $ 0.41     $ 0.33     $ 1.54     $ 1.12  

Adjusted earnings per common share – diluted

     0.37       0.29       1.36       0.97  

Average common shares outstanding – basic

     11,627,093       10,170,734       10,775,577       9,815,118  

Average common shares outstanding – diluted

     13,271,073       12,597,299       12,830,402       12,270,126  

 

Adjusted Efficiency ratio

        
     Nine Months
Ended
    Nine Months
Ended
             
     September 30,
2018
    September 30,
2017
             

Noninterest expense (GAAP)

     50,288       36,217      

Acquisition and integration expense

     (11,952     —        
  

 

 

   

 

 

     

Adjusted noninterest expense

     38,336       36,217      

Net interest income (GAAP)

     45,362       39,939      

Effect of tax-exempt income

     712       1,187      
  

 

 

   

 

 

     

Adjusted net interest income

     46,074       41,126      

Noninterest Income – GAAP

     13,293       12,704      

Loss(gain) on sales of investment securities, net

     392       —        
  

 

 

   

 

 

     

Adjusted Non-interest Income

     13,685       12,704      

Adjusted total revenue

     59,759       53,830      

Adjusted Efficiency ratio

     64.2     67.3