Attached files

file filename
8-K - Altabancorppub8k_07282015.htm


Exhibit 99.1
 
 
 
PEOPLE’S UTAH BANCORP REPORTS SECOND QUARTER 2015 RESULTS
 
American Fork, Utah, July 28, 2015 – People’s Utah Bancorp (the “Company”) (Nasdaq: PUB) today announced results for the quarter ended June 30, 2015.
 
Consolidated net income for the second quarter of 2015 was $4.7 million compared to $3.1 million for the second quarter of 2014, an increase of 52.4%.  Earnings per share was $0.30 per diluted share compared to $0.20 per diluted share in the comparable quarter in 2014, an increase of 46.3%.
 
“We are quite pleased with our successful initial public offering last month and our second quarter 2015 operating results.  We have grown our loan portfolio 5.4%, increased deposits by 6.3% since year-end and continue to maintain our net interest margin above 4%,” said Richard Beard, President and Chief Executive Officer of People’s Utah Bancorp.
 
Second Quarter Highlights
 
Highlights of the second quarter of 2015 include:
 
·
Completed an initial public offering of 2.65 million common shares in June 2015 raising net proceeds after offering expenses of $34.8 million.
 
·
Net interest margin of 4.43%, an increase of 5 basis points compared to 4.38% for the second quarter of 2014.
 
·
Return on average common equity of 10.88% and return on average assets of 1.31%.
 
·
Gross loans grew 5.4% since year-end 2014 and increased 16.8% compared to the second quarter of 2014.
 
·
Deposits grew 6.3% since year-end 2014 and increased 10.1% compared to the second quarter of 2014.
 
·
Efficiency ratio of 60.29% as of the second quarter 2015 compared to 66.67% excluding merger-related expenses of $0.6 million in the second quarter of 2014.
 
·
Tangible book value per share of $11.51 as of June 30, 2015.
 
Earnings Summary
 
The increase in net income in second quarter 2015 compared to the second quarter of 2014 was due primarily to a $1.5 million increase in the net interest income after provision for loan losses, a $0.3 million increase in non-interest income, a $0.6 million decrease in non-interest expense and a $0.8 million increase in income tax expense.
 
Consolidated net income for the six months ended June 30, 2015 increased by 36.4% to $9.5 million compared to $6.9 million for the six months ended June 30, 2014. Diluted earnings per share increased to $0.61 per share for the six month period ended June 30, 2015 from $0.46 per share for the comparable six month period in 2014, an increase of 32.6%.
 

1
 

 


Return on average assets for the current quarter was 1.31% compared to 0.94% in the second quarter of 2014.  Return on average equity for the second quarter of 2015 was 10.88% compared to 8.13% in the corresponding quarter in 2014.  Future returns on average equity could be impacted by the additional $34.8 million of capital raised in the initial public offering last month.
 
Net Interest Income and Margin
 
Net interest income for the second quarter of 2015 increased $1.6 million compared to the second quarter of 2014, primarily due to an increase in interest income of $1.5 million driven primarily by a higher average balance of our loan portfolio, partially offset by lower loan yields. Average quarterly loan balances increased $148.3 million in the second quarter of 2015 compared to the same period in 2014. Additional increases in net interest margin in the second quarter of 2015 compared to the second quarter of 2014 were the result of slightly higher yields in average earning assets and lower cost of funds. Cost of funds on interest-bearing liabilities was 0.33% for the second quarter 2015 compared to 0.38% for the comparable quarter in 2014. As a result of these changes, net interest margin for the second quarter of 2015 grew to 4.43% compared to 4.37% in the second quarter of 2014.
 
Provision for Loan Losses
 
The $0.1 million increase in the provision for loan losses compared to the second quarter of 2014 was primarily due to the impact of higher loan growth offset by lower net charge-offs (annualized) of 0.04% of average loans in the second quarter of 2015 compared to 0.22% in the second quarter of 2014.
 
Non-interest Income
 
Non-interest income of $4.1 million for the second quarter of 2015 increased $0.3 million compared to the second quarter of 2014 largely due to higher mortgage banking income from a higher volume of mortgage loans originated and sold to investors during the quarter.
 
Non-interest Expense
 
Noninterest expense for the second quarter of 2015 decreased $0.6 million compared to the second quarter of 2014, primarily due to $0.6 million of merger–related expenses in 2014 which were not recurring in 2015. Excluding these merger-related expenses, non-interest expense for the second quarter of 2015 was essentially flat compared to the same quarter in 2014. Additional changes in the components of non-interest expense include an increase in personnel expenses of $0.3 million which was offset by a decrease of $0.3 million in OREO expenses resulting from lower OREO balances. Higher personnel expenses were driven primarily by higher incentive compensation expense and an increase of five average full-time equivalent employees for the second quarter of 2015 compared to the same quarter in 2014.
 
Income Tax Provision
 
Our effective tax rate for the six months ended June 2015 was 34.2% compared to 35.6% for the same period in 2014.  The tax rate decreased due primarily from an increase in the portion of nontaxable income to taxable income and certain tax credits.

 
2
 

 

Loans and Credit Quality
 
Gross loans increased 5.4% to $991.4 million as of June 30, 2015 from $940.4 million as of year-end 2014. Average loans for the second quarter 2015 increased from $829.0 million in the second quarter 2014 to $977.3 million.
 
At June 30, 2015, non-performing assets to total assets was 0.57% compared to 0.70% as of June 30, 2014.  The allowance for loan losses to loans was 1.56% at June 30, 2015 and 1.67% at June 30, 2014.
 
Investments Securities
 
Investment securities at the end of current quarter declined 10.7% to $314.2 million compared to $330.8 million at the end of the second quarter of 2014 as a result of continued strong loan growth. Our available-for-sale securities portfolio totaled $276.4 million at June 30, 2015 and our held to maturity securities portfolio was an amortized cost of $37.8 million at June 30, 2015.
 
Deposits
 
Our June 30, 2015 period-end deposits increased $116.6 million, or 10.1%, to $1.3 billion compared to June 30, 2014.  These increases were primarily due to growth of our client base and new customers. Our period-end non-interest-bearing deposits increased to $388.0 million, or 25.1%, while our interest-bearing deposits increased to $886.8 million, or 4.6%, from June 30, 2014.
 
Average interest-bearing deposits increased $42.8 million in the current quarter compared to the second quarter of 2014 and average non-interest bearing deposits increased $58.4 million compared to the second quarter of 2014.
 
Shareholders’ Equity
 
Shareholders’ equity increased to $201.6 million as of June 30, 2015 compared to $151.1 million as of June 30, 2014.  The increase resulted primarily from the successful initial public offering of 2.65 million common shares in June 2015 which provided net proceeds after offering expenses of $34.8 million, and net income during the intervening period net of cash dividends paid to shareholders.
 
Dividend
 
As previously announced on July 22, 2015, the Board of Directors declared a cash dividend of $0.06 per share, which represents 22.5% of net income for the quarter ended June 30, 2015.  The dividend will be payable to shareholders of record on August 3, 2015 and paid on August 14, 2015.   Future cash dividends will depend on a variety of factors, including net income, capital, asset quality, general economic conditions and regulatory considerations.
 
Merger of Bank Charters
 
Our two subsidiary banks, Bank of American Fork and Lewiston Stake Bank, have applied to the FDIC and Utah Department of Financial Institutions to merge the charters of the two banks.  The new amended charter will rename the combined bank to People’s Intermountain Bank (PIB) with Bank of American Fork and Lewiston State Bank continuing to do business as registered names of PIB.  Products and services will continue to be offered under the names of Bank of American Fork and Lewiston State Bank and we believe this merger of charters will allow the banks to improve efficiencies.

 
3
 

 


Conference Call and Webcast
 
Management will conduct a live conference call and webcast for investors, analysts and the public relating to the Company's results for the second quarter 2015 at 11:00 a.m. Eastern Time on Wednesday, July 29, 2015. The conference call will be accessible by telephone and through the Internet. Interested individuals are invited to listen to the call by telephone at 888-317-6003 (international calls 412-317-6061) and the conference ID is 2827289.
 
To participate on the webcast, log on to: http://services.choruscall.com/links/pub150729.html.
 
If you are unable to participate during the live webcast, the call will be archived on our website, www.peoplesutah.com, or at the same URL above until August 26, 2015.
 
Forward-Looking Statements
 
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.
 
There are or will be important factors that could cause our actual results to differ materially from those indicated in these forward-looking statements, including, but not limited to, the following: (i) market and economic conditions (including the interest rate environment, levels of public offerings, mergers and acquisitions and venture capital financing activities) and the associated impact on us; (ii) the sufficiency of our capital, including sources of capital (such as funds generated through retained earnings) and the extent to which capital may be used or required; (iii) our overall investment plans, strategies and activities, including our investment of excess cash/liquidity; (iv) operational, liquidity and credit risks associated with our business; (v) deterioration of our asset quality; (vi) our overall management of interest rate risk; (vii) our ability to execute our strategy and to achieve organic loan and deposit growth; (viii) increased competition in the financial services industry, nationally, regionally or locally, which may adversely affect pricing and terms; (ix) the adequacy of reserves (including allowance for loan and lease losses) and the appropriateness of our methodology for calculating such reserves; (x) volatility and direction of market interest rates; (xi) changes in the regulatory or legal environment; and (xiii) other factors that are discussed in the section titled “Risk Factors,” in our Registration Statement on Form S-1 filed with filed with the Securities and Exchange Commission in June 2015.
 
The foregoing factors should not be construed as exhaustive. If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. Any forward-looking statement speaks only as of the date on which it is made, and we do not intend, or undertake any obligation to publicly update these forward-looking statements.
 
 
4
 

 
 
About People’s Utah Bancorp
 
People’s Utah Bancorp (“People’s) is the holding company for a family of community banks with 18 locations in two wholly–owned subsidiaries, Bank of American Fork and Lewiston State Bank. The banks have been serving their communities in Utah and southern Idaho for more than 100 years.  People’s is committed to preserving the community bank model with a full range of bank products and technologies. More information about the People’s family of community banks is available at www.peoplesutah.com.
 

Investor Relations Contact:
Wolfgang T. N. Muelleck
Executive Vice President/Chief Financial Officer
1 East Main Street
American Fork UT 84003
investorrelations@peoplesutah.com
Phone: 801-642-3998 
 
 
 

5
 

 

 
PEOPLE’S UTAH BANCORP
SUMMARY FINANCIAL INFORMATION
 
 
    As of or Year-to-Date  
 (Dollars in thousands, except share data)
  June 30,
2015
    March 31,
2015
    December 31,
2014
    June 30,
2014
 
Financial Condition Data:
                       
Average loans
  $ 963,058     $ 948,681     $ 861,785     $ 824,687  
Average earning assets
    1,337,886       1,329,324       1,250,156       1,219,110  
Average total assets
    1,407,788       1,391,076       1,331,291       1,298,411  
Average shareholders’ equity
    166,525       161,091       152,788       149,123  
                                 
Selected Balance Sheet Financial Ratios:
                               
Book value per share
  $ 11.55     $ 11.07     $ 10.68     $ 10.27  
Tangible book value per share
  $ 11.51     $ 11.01     $ 10.63     $ 10.47  
Non-performing assets to total assets
    0.57 %     0.45 %     0.58 %     0.70 %
Allowance for loan losses to gross loans
    1.56 %     1.57 %     1.59 %     1.67 %
Loans to Deposits
    77.27 %     77.62 %     78.18 %     73.06 %
                                 
Asset Quality Data:
                               
Non-performing loans
  $ 8,429     $ 6,316     $ 7,864     $ 9,213  
Non-performing assets
    9,044       7,914       9,537       11,287  
Net charge-offs
    96       4       939       516  
                                 
Capital Ratios:
                               
Tier 1 leverage capital (1) 
    14.25 %     11.63 %     11.32 %     11.51 %
Total risk–based capital (1) 
    19.24 %     16.32 %     16.01 %     16.46 %
Average equity to average assets
    11.83 %     11.58 %     11.48 %     11.49 %
Tangible common equity to tangible assets (4) 
    13.50 %     11.56 %     11.48 %     11.32 %

 
 
    Three Months Ended     Six Months Ended  
    June 30,
2015
   
March 31,
2015
   
June 30,
2014
   
June 30,
2015
   
June 30,
2014
 
Selected Performance Ratios:
                             
Net income per basic common share
  $ 0.31     $ 0.32     $ 0.20     $ 0.63     $ 0.47  
Net income per diluted common share
  $ 0.30     $ 0.31     $ 0.20     $ 0.61     $ 0.46  
Net interest margin (2) 
    4.44 %     4.42 %     4.37 %     4.43 %     4.38 %
Efficiency ratio (3) 
    60.29 %     60.18 %     66.67 %     60.24 %     65.12 %
Non-interest income to average assets
    1.17 %     1.21 %     1.18 %     1.17 %     1.18 %
Non-interest expense to average assets
    3.23 %     3.27 %     3.72 %     3.21 %     3.54 %
Return on average assets
    1.31 %     1.40 %     0.94 %     1.34 %     1.08 %
Return on average equity
    10.88 %     12.08 %     8.13 %     11.10 %     9.26 %
Net charge-offs to average loans
    0.04 %     0.00 %     0.22 %     0.02 %     0.13 %
 
(2)  
 Net interest margin is defined as net interest income divided by average earning assets.
(3)  
Represents the sum of non-interest expense less merger costs all divided by the sum of net interest income and non-interest income. Merger costs were $615,000 for the three months and six months ended June 30, 2014. There were no merger costs in any period during 2015.
(4)  
Represents the sum of total shareholders’ equity less intangible assets all divided by the sum of total assets less intangible assets.  Intangible assets were $727,000, $752,000, $776,000 and $824,000 at June 30, 2015, March 31, 2015, December 31, 2104 and June 30, 2014, respectively.
 
 
6
 

 

 
PEOPLE’S UTAH BANCORP
UNAUDITED CONSOLIDATED BALANCE SHEETS
 
   
June 30,
   
March 31,
   
December 31,
   
June 30,
 
(Dollars in thousands, except share data)
 
2015
   
2015
   
2014
   
2014
 
ASSETS
                       
Cash and due from banks
  $ 18,465     $ 18,790     $ 30,277     $ 8,061  
Interest bearing deposits
    113,535       57,839       16,701       62,915  
Federal funds sold
    5,064       3,449       724       723  
Total cash and cash equivalents
    137,064       80,078       47,702       71,699  
Investment securities:
                               
Available for sale, at fair value
    276,398       281,854       295,637       318,053  
Held to maturity, at historical cost
    37,799       38,496       35,202       33,723  
Total investment securities
    314,197       320,350       330,839       351,776  
Non-marketable equity securities
    1,644       2,600       2,628       2,683  
Loans held for sale
    9,322       16,397       12,272       11,437  
Loans:
                               
Loans held for investment
    991,422       956,335       940,457       849,039  
Less allowance for loan losses
    (15,655 )     (15,297 )     (15,151 )     (14,375 )
Total loans held for investment, net
    975,767       941,038       925,306       834,664  
Premises and equipment, net
    22,753       22,036       21,608       21,222  
Accrued interest receivable
    5,338       5,315       5,253       5,103  
Deferred income tax assets
    7,697       7,190       7,682       7,886  
Other real estate owned
    615       1,598       1,673       2,074  
Bank-owned life insurance
    6,749       6,703       6,657       6,564  
Other assets
    7,713       5,792       5,505       6,129  
Total assets
  $ 1,488,859     $ 1,409,097     $ 1,367,125     $ 1,321,237  
                                 
LIABILITIES AND SHAREHOLDERS’ EQUITY
                               
Deposits:
                               
Non-interest bearing deposits
  $ 387,971     $ 347,965     $ 327,075     $ 310,019  
Interest bearing deposits
    886,819       885,497       872,158       848,127  
Total deposits
    1,274,790       1,233,462       1,199,233       1,158,146  
Short-term borrowings
    2,334       2,122       1,496       1,309  
Accrued interest payable
    314       329       343       358  
Dividends payable
                2,066       1,177  
Other liabilities
    9,850       9,682       6,328       9,151  
Total liabilities
    1,287,288       1,245,595       1,209,466       1,170,141  
Commitments and contingencies
                               
Shareholders’ equity:
                               
Preferred shares, $0.01 par value
                       
Common shares, $0.01 par value
    175       148       148       147  
Additional paid-in capital
    66,425       31,331       31,137       30,679  
Retained earnings
    134,170       130,393       125,595       119,694  
Accumulated other comprehensive income
    801       1,630       779       576  
Total shareholders’ equity
    201,571       163,502       157,659       151,096  
Total liabilities and shareholders’ equity
  $ 1,488,859     $ 1,409,097     $ 1,367,125     $ 1,321,237  
                                 
Common shares outstanding
    17,452,101       14,775,721       14,758,407       14,707,656  


 
7
 

 


PEOPLE’S UTAH BANCORP
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
 
 
   
Three Months Ended
    Six Months Ended   
(Dollars in thousands, except share
 and per share data)
 
June 30,
2015
   
March 31,
2015
   
June 30,
2014
   
June 30,
2015
   
June 30,
2014
 
Interest income
                             
Interest and fees on loans
  $ 14,346     $ 13,809     $ 12,469     $ 28,155     $ 24,734  
Interest and dividends on investments
    1,297       1,450       1,668       2,747       3,356  
Total interest income
    15,643       15,259       14,137       30,902       28,090  
Interest expense
    740       760       807       1,500       1,639  
Net interest income
    14,903       14,499       13,330       29,402       26,451  
Provision for loan losses
    450       150       350       600       500  
Net interest income after provision for loan losses
    14,453       14,349       12,980       28,802       25,951  
Non-interest income
                                       
Service charges on deposit accounts
    614       643       708       1,257       1,413  
Card processing
    1,066       1,002       1,063       2,068       2,059  
Mortgage banking
    2,025       1,772       1,701       3,797       3,035  
Other operating
    438       727       356       1,165       1,138  
Total non-interest income
    4,143       4,144       3,828       8,287       7,645  
Non-interest expense
                                       
Salaries and employee benefits
    7,308       7,194       7,038       14,502       13,744  
Occupancy, equipment and depreciation
    955       990       892       1,945       1,861  
Data processing
    848       689       772       1,537       1,545  
FDIC premiums
    191       187       195       378       407  
Card processing
    534       470       564       1,004       1,066  
Other real estate owned
    40       17       312       57       318  
Marketing and advertising
    204       173       177       377       383  
Merger-related expenses
                615             615  
Other
    1,403       1,499       1,489       2,902       2,881  
Total non-interest expense
    11,483       11,219       12,054       22,702       22,820  
                                         
Income before income tax expense
    7,113       7,274       4,754       14,387       10,776  
Income tax expense
    2,449       2,476       1,693       4,925       3,838  
Net income
  $ 4,664     $ 4,798     $ 3,061     $ 9,462     $ 6,938  
                                         
Earnings per common share
                                       
Basic
  $ 0.31     $ 0.32     $ 0.20     $ 0.63     $ 0.47  
Diluted
  $ 0.30     $ 0.31     $ 0.20     $ 0.61     $ 0.46  
                                         
Weighted average common shares outstanding:
                                       
Basic
    15,197,106       14,770,306       14,646,893       14,984,885       14,637,516  
Diluted
    15,684,499       15,301,015       15,054,729       15,493,813       15,062,494  
                                         
 
 

8
 

 

 
PEOPLE’S UTAH BANCORP
AVERAGE BALANCES AND YIELDS

 
   Three Months Ended
   June 30, 2015  June 30, 2014
(Dollars in thousands, except footnotes)   Average
Balance
     Interest
Income/
Expense
     Average
Yield/
Rate
     Average
Balance
     Interest
Income/
Expense
      Average
Yield/
Rate
 
ASSETS
                                   
Interest earning deposits in other banks and federal funds sold
  $ 53,436     $ 38       0.29 %   $ 42,220     $ 34       0.32 %
Securities (1) 
                                               
Taxable securities
    235,488       867       1.48 %     263,344       1,194       1.82 %
Non-taxable securities (2) 
    77,852       529       2.73 %     85,050       593       2.80 %
Loans (3) (4) 
    977,277       14,346       5.89 %     829,060       12,469       6.03 %
Non-marketable equity securities
    2,301       1       0.17 %     2,702             %
                                                 
Total interest earning assets
    1,346,354     $ 15,781       4.70 %     1,222,376     $ 14,290       4.69 %
                                                 
Allowance for loan losses
    (15,339 )                     (14,468 )                
Non-interest earning assets
     93,301                       93,327                  
                                                 
Total average assets
  $ 1,424,316                     $ 1,301,235                  
                                                 
LIABILITIES AND SHAREHOLDERS’ EQUITY
                                               
Interest bearing deposits:
                                               
Demand and savings accounts
  $ 555,401     $ 385       0.28 %   $ 499,425     $ 371       0.30 %
Money market accounts
    138,153       78       0.23 %     134,865       75       0.22 %
Certificates of deposit, under $100,000
    108,148       110       0.41 %     116,139       144       0.50 %
Certificates of deposit, $100,000 and over
    84,089       166       0.79 %     92,522       217       0.94 %
                                                 
Total interest bearing deposits
    885,791       739       0.33 %     842,951       807       0.38 %
Short-term borrowings
    2,271       1       0.18 %     1,266             %
                                                 
Total interest bearing liabilities
    888,062     $ 740       0.33 %     844,217     $ 807       0.38 %
                                                 
Other non-interest bearing liabilities
    364,355                       306,005                  
Shareholders’ equity
    171,899                       151,013                  
                                                 
Total average liabilities and shareholders’ equity
  $ 1,424,316                     $ 1,301,235                  
                                                 
Net interest income (tax-equivalent)
          $ 15,041                     $ 13,483          
                                                 
Interest rate spread (tax-equivalent)
                    4.37 %                     4.31 %
                                                 
Net interest margin (tax-equivalent) (5) 
                    4.48 %                     4.42 %
                                                 
 

9
 

 

 
PEOPLE’S UTAH BANCORP
AVERAGE BALANCES AND YIELDS

   Six Months Ended
   June 30, 2015    June 30, 2014
 (Dollars in thousands, except footnotes)    Average
Balance
     Interest
Income/
Expense
     Average
Yield/
Rate
     Average
Balance
     Interest
Income/
Expense
     Average
Yield/
Rate
 
ASSETS
                                   
Interest earning deposits in other banks and federal funds sold
  $ 53,672     $ 65       0.24 %   $ 51,046     $ 74       0.29 %
Securities (1) 
                                               
Taxable securities
    241,419       1,890       1.58 %     257,093       2,394       1.88 %
Non-taxable securities (2) 
    77,277       1,067       2.78 %     83,569       1,197       2.89 %
Loans (3) (4) 
    963,058       28,155       5.90 %     824,687       24,734       6.05 %
Non-marketable equity securities
    2,460       2       0.16 %     2,715       1       0.07 %
                                                 
Total interest earning assets
    1,337,886     $ 31,179       4.70 %     1,219,110     $ 28,400       4.70 %
                                                 
Allowance for loan losses
    (15,290 )                     (14,518 )                
Non-interest earning assets
    85,192                       93,819                  
                                                 
Total average assets
  $ 1,407,788                     $ 1,298,411                  
                                                 
LIABILITIES AND SHAREHOLDERS’ EQUITY
                                               
Interest bearing deposits:
                                               
Demand and savings accounts
  $ 548,372     $ 758       0.28 %   $ 502,882     $ 738       0.30 %
Money market accounts
    139,372       157       0.23 %     133,199       148       0.22 %
Certificates of deposit, under $100,000
    109,697       234       0.43 %     117,575       305       0.52 %
Certificates of deposit, $100,000 and over
    86,155       349       0.82 %     93,192       447       0.97 %
                                                 
Total interest bearing deposits
    883,596       1,498       0.34 %     846,848       1,638       0.39 %
Short-term borrowings
    1,978       2       0.20 %     1,220       1       0.17 %
                                                 
Total interest bearing liabilities
    885,574     $ 1,500       0.34 %     848,068     $ 1,639       0.39 %
                                                 
Other non-interest bearing liabilities
    355,689                       301,220                  
Shareholders’ equity
    166,525                       149,123                  
                                                 
Total average liabilities and shareholders’ equity
  $ 1,407,788                     $ 1,298,411                  
                                                 
Net interest income (tax-equivalent)
          $ 29,679                     $ 26,761          
                                                 
Interest rate spread (tax-equivalent)
                    4.36 %                     4.31 %
                                                 
Net interest margin (tax-equivalent) (5) 
                    4.47 %                     4.43 %
                                                 
 
(1)
Excludes average unrealized gains of $2.6 million and $378,000 for the three months ended June 30, 2015 and 2014, respectively, and $2.2 million and $85,000 for the six months ended June 30, 2015 and 2014, respectively, which are included in non-interest earning assets.
(2)
Calculated on a fully tax equivalent basis using an assumed tax rate of 35%, which includes federal tax benefits relating to income earned on municipal securities totaling $137,000 and $153,000 for the three months ended June 30, 2015 and 2014, respectively, and $277,000 and $310,000 for the six months ended June 30, 2015 and 2014, respectively.
(3)
Loan interest income includes loan fees of $3.2 million and $2.4 million for the three months ended June 30, 2015 and 2014, respectively, and $2.1 million and $1.6 million for the six months ended June 30, 2015 and 2014, respectively.
(4)
Average loans do not include average non-accrual loans of $7.4 million and $10.3 million for the three months ended June 30, 2015 and 2014, respectively, and $7.2 million and $12.2 million for six months ended June 30, 2015 and 2014, respectively, which are included in non-interest earning assets.
(5)
Net interest margin is computed by dividing net interest income by average interest earning assets.



###

 
 
10