Attached files

file filename
8-K - FORM 8-K - CIVISTA BANCSHARES, INC.d99075d8k.htm

Exhibit 99.1

 

LOGO

Civista Bancshares, Inc. Announces Continued Strong Earnings in Third Quarter 2015

Sandusky, Ohio, October 23, 2015 – Civista Bancshares, Inc. (NASDAQ:CIVB) PRNewswire (“Civista”) reported net income attributable to common shares of $2.9 million, or $0.30 per diluted share, for the third quarter of 2015, compared with $1.9 million, or $0.21 per diluted share, for the prior year period. For the nine-month period ended September 30, 2015, Civista reported net income available to common shareholders of $8.4 million or $0.87 per diluted share, compared to $5.8 million, or $0.64 per diluted share, in the same period of 2014.

“Through the first nine months of 2015 we have increased our diluted earnings per share by 36% compared to the first nine months of 2014. We completed the acquisition of TCNB Financial Corp (“TCNB”) in the first quarter of the year. We have decreased our nonperforming assets 25%, increased our net interest income and kept our noninterest income and noninterest expense stable.” said James O. Miller, Chairman, President and CEO of Civista.

Results of Operations:

Net interest income for the third quarter of 2015 increased $1.7 million, or 16.1% and increased $4.1 million, or 13.2%, for the nine months ended September 30 compared to the same periods of 2014. Tax equivalent net interest margin was 4.13% for the third quarter and 3.91% for the nine months ended September 30, 2015. The increase in net interest income for the quarter and nine months ended September 30, 2015 was due both to an increase in average loans outstanding as well as a decrease in cost of funds. Additionally during the third quarter, interest income was increased by $281 thousand due to the payoff of a loan that had been on nonaccrual status for significant period of time. Mr. Miller continued, “As we have discussed in previous quarters, our net interest margin is seasonally affected by an influx of cash in the first quarter for the tax refund processing program. Our core net interest margin has remained near 4.00%. This is an accomplishment I am proud of given the existing long-term low interest rate environment.”


 

Summary Average Balance Sheet   
(Tax-equivalent basis / dollars in thousands)   
     Nine months ended September 30,  
     2015     2014  
     Average
balance
     Interest      Yield /
rate
    Average
balance
     Interest      Yield /
rate
 

Assets

                

Loans

   $ 976,290       $ 33,271         4.56   $ 866,424       $ 29,850         4.61

Securities

     211,090         4,356         3.49     214,855         4,360         3.33

Interest-bearing deposits

     56,499         98         0.23     69,728         137         0.26
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest earning assets

   $ 1,243,879       $ 37,725         4.18   $ 1,151,007       $ 34,347         4.11

Liabilities

                

Int-bearing demand and savings

   $ 544,569       $ 315         0.08   $ 500,560       $ 282         0.08

Time deposits

     226,109         1,273         0.75     229,091         1,458         0.85

FHLB advances and other borrowings

     89,624         906         1.35     84,320         1,492         2.36
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 860,302       $ 2,494         0.39   $ 813,971       $ 3,232         0.53

Noninterest-bearing deposits

   $ 353,002            $ 309,345         

Net interest income and interest rate spread

  

   $ 35,231         3.79      $ 31,115         3.58

Net interest margin

           3.91           3.73

 

Summary Average Balance Sheet   
(Tax-equivalent basis / dollars in thousands)   
     Three months ended September 30,  
     2015     2014  
     Average
balance
     Interest      Yield /
rate
    Average
balance
     Interest      Yield /
rate
 

Assets

                

Loans

   $ 1,009,372       $ 11,755         4.62   $ 883,459       $ 10,218         4.59

Securities

     210,209         1,463         3.49     210,635         1,440         3.38

Interest-bearing deposits

     10,668         5         0.19     16,628         9         0.21
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest earning assets

   $ 1,230,249       $ 13,223         4.39   $ 1,110,722       $ 11,667         4.30

Liabilities

                

Int-bearing demand and savings

   $ 552,899       $ 108         0.08   $ 501,765       $ 94         0.08

Time deposits

     220,726         405         0.73     226,483         458         0.80

FHLB advances and other borrowings

     111,800         308         1.09     78,339         431         2.18
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 885,425       $ 821         0.37   $ 806,587       $ 983         0.48

Noninterest-bearing deposits

   $ 300,305            $ 257,903         

Net interest income and interest rate spread

  

   $ 12,402         4.02      $ 10,684         3.82

Net interest margin

           4.13           3.94


The provision for loan losses was $400 thousand and $0 for the third quarter of 2015 and 2014, respectively. The provision for loan losses was $1.2 million and $1.5 million for the nine months ended September 30, 2015 and 2014, respectively. The decrease in provision for loan losses for the nine months of 2015 is primarily related to improved asset quality.

During the quarter, noninterest income totaled $3.1 million, an increase of $64 thousand, or 2.1%, compared to the prior year’s third quarter. Year-to-date noninterest income increased $116 thousand, or 1.1%, when compared to the first nine months of 2014.

 

Noninterest income  
(dollars in thousands)    Three months ended
September 30,
     Nine months ended
September 30,
 
     2015      2014      2015      2014  

Service charges

   $ 1,262       $ 1,110       $ 3,487       $ 3,184   

Net gain on sale of securities

     (5      1         (5      114   

Net gain on sale of loans

     269         239         888         470   

ATM fees

     520         481         1,484         1,388   

Trust fees

     659         822         2,159         2,396   

Tax refund processing fees

     —           6         2,000         2,321   

Other

     371         353         1,119         1,143   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 3,076       $ 3,012       $ 11,132       $ 11,016   
  

 

 

    

 

 

    

 

 

    

 

 

 

Service charge income increased in both the three and nine-month periods, primarily due to an increase in business service charges, as well as service charge fees instituted in our Dayton market since the acquisition of TCNB. Gain on sale of loans increased $30 thousand and $418 thousand in the three and nine-month periods, respectively due to additional volume of loans sold as well as an increase in the premium on loans sold. Trust fees decreased $163 thousand and $237 thousand for the three and nine-month periods, respectively, due to a decrease in trust assets Tax refund processing fees were down $321 thousand, or 13.8% when compared to the nine months of 2014, due to a change in the fee structure for 2015.

Mr. Miller continued, “While the mix of our noninterest income has changed, the overall number has continued to increase. Market declines in the third quarter contributed to a decrease in trust fees, which is the only category that was down for the quarter.”

Noninterest expense totaled $10.7 million for the three months ended September 30, 2015 and 2014. Year-to-date noninterest expense increased $1.1 million, or 3.7%, when compared to the nine months of 2014.


 

Noninterest expense                            
(dollars in thousands)    Three months ended
September 30,
     Nine months ended
September 30,
 
     2015      2014      2015      2014  

Salaries, Wages and benefits

   $ 6,025       $ 5,654       $ 17,732       $ 16,661   

Net occupancy and equipment

     898         830         2,863         2,794   

Contracted data processing

     399         369         1,392         1,080   

Professional services

     597         538         1,716         1,332   

Amortization of intangible assets

     189         201         522         604   

Marketing

     298         434         842         1,227   

Other

     2,260         2,635         7,136         7,370   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

   $ 10,666       $ 10,661       $ 32,203       $ 31,068   
  

 

 

    

 

 

    

 

 

    

 

 

 

Salaries, wages and benefits expense increased $371 thousand for the third quarter and $1,071 thousand for the nine-month period ending September 30, 2015. The increase in salaries, wages and benefits expense was due to normal merit increases, the addition of TCNB employees, as well as a change to our 401k match expense. On January 1, 2015, the 401k plan was modified to a safe harbor plan which led to an increase in the company match. Contracted data processing and professional fees increased for the nine-month period ended September 30, 2015. These increases were primarily due to expenses related to the acquisition of TCNB. Overall acquisition related expenses included in the nine months ended September 30, 2015 approximate $374 thousand.

Mr. Miller continued, “While we have added three offices from the acquisition of TCNB, we have been able to keep our expenses flat for the third quarter. Removing the acquisition related expenses for the nine-month period, our noninterest expenses only increased 2.4%.”

Balance Sheet

Total assets increased $100.1 million, or 8.3%, from December 31, 2014 to September 30, 2015. This was due primarily to the acquisition of TCNB, which closed on March 6, 2015. Total assets of TCNB prior to the merger were $97.4 million, including $76.8 million in loans.

Total Loans increased $85.4 million or 9.3% from December 31, 2014 to September 30, 2015. The increase in total loans is primarily due to the acquisition of TCNB which added $76.8 million in loans.


End of period loan balances              
(dollars in thousands)              
     September 30,
2015
     December 31,
2014
 

Commercial and Agriculture

   $ 129,119       $ 114,186   

Commercial Real Estate - Owner Occupied

     160,457         143,014   

Commercial Real Estate - Non-owner Occupied

     340,702         308,666   

Residential Real Estate

     284,899         268,510   

Real Estate Construction

     67,461         65,452   

Consumer and Other

     17,637         15,029   
  

 

 

    

 

 

 

Total Loans

   $ 1,000,275       $ 914,857   
  

 

 

    

 

 

 

Total deposits increased $87.0 million, or 9.0%, from December 31, 2014 to September 30, 2015. The increase in deposits was primarily due to the acquisition of TCNB, which included $86.9 million in deposits.

 

End of period deposit balances              
(dollars in thousands)              
     September 30,
2015
     December 31,
2014
 

Noninterest-bearing demand

   $ 296,863       $ 250,701   

Interest-bearing demand

     184,622         179,388   

Savings and money market

     358,339         318,858   

Time deposits

     216,135         219,971   
  

 

 

    

 

 

 

Total Deposits

   $ 1,055,959       $ 968,918   
  

 

 

    

 

 

 

Total shareholder’s equity increased $7.4 million, or 6.4%, from December 31, 2014 to September 30, 2015 due to increased retained earnings of $7.2 million and an increase in Accumulated Other Comprehensive Income of $195 thousand.

Asset Quality

Nonperforming assets at September 30, 2015 were $14.3 million, a $4.7 million decrease from December 31, 2014, and a $6.6 million decrease compared to September 30, 2014.


Non-performing Assets                     
(dollars in thousands)                     
     September 30,
2015
     December 31,
2014
     September 30,
2014
 

Non-accrual loans

   $ 10,545       $ 13,558       $ 15,830   

Restructured loans

     3,305         4,928         4,798   
  

 

 

    

 

 

    

 

 

 

Total non-performing loans

     13,850         18,486         20,628   

Other Real Estate Owned

     494         560         266   
  

 

 

    

 

 

    

 

 

 

Total non-performing assets

   $ 14,344       $ 19,046       $ 20,894   
  

 

 

    

 

 

    

 

 

 

Mr. Miller continued, “During the recession we worked with many of our customers to keep them in their homes and businesses. As we move further from the recession we see continued improvements in asset quality. Our non-performing assets have decreased 31% since September 2014 and 25% since December 31, 2014. At the same time we have seen increases in net interest income and stability in non-interest income and expense. We are optimistic about the prospects for maintaining our momentum for the remainder of 2015.”


Civista Bancshares, Inc. is a $1.3 billion financial holding company headquartered in Sandusky, Ohio. The Company’s banking subsidiary, Civista Bank, operates 28 locations in North Central, West Central and Southwestern Ohio.

Civista Bancshares, Inc. may be accessed at www.civb.com. The Company’s common shares are traded on the NASDAQ Capital Market under the symbol “CIVB”. The Company’s depositary shares, each representing a 1/40th ownership interest in a Series B Preferred Share, are traded on the NASDAQ Capital Market under the symbol “CIVBP”.

This press release may contain forward-looking statements regarding the financial performance, business prospects, growth and operating strategies of Civista. For these statements, Civista claims the protections of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this press release should be considered in conjunction with the other information available about Civista, including the information in the filings we make with the Securities and Exchange Commission. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. We have tried, wherever possible, to identify such statements by using words such as “anticipate,” “estimate,” “project,” “intend,” “plan,” “believe,” “will” and similar expressions in connection with any discussion of future operating or financial performance. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include risk factors relating to the banking industry and the other factors detailed from time to time in Civista’ reports filed with the Securities and Exchange Commission, including those described in “Item 1A Risk Factors” of Part I of Civista’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014. 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 publicly release the result of any revisions that may be made to update any forward-looking statement to reflect the events or circumstances after the date on which the forward-looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law.

For additional information, contact:

James O. Miller

Chairman, President and CEO

Civista Bancshares, Inc.

888-645-4121


Civista Bancshares Inc.

Financial Highlights

(dollars in thousands, except share amounts)

Consolidated Condensed Statement of Income

 

    

Three Months Ended

September 30,

(unaudited)

   

Nine Months Ended

September 30,

(unaudited)

 
     2015     2014     2015     2014  

Interest income

     13,223        11,667        37,725        34,347   

Interest expense

     821        983        2,494        3,232   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     12,402        10,684        35,231        31,115   

Provision for loan losses

     400        —          1,200        1,500   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision

     12,002        10,684        34,031        29,615   

Noninterest income

     3,076        3,012        11,132        11,016   

Noninterest expense

     10,666        10,661        32,203        31,068   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     4,412        3,035        12,960        9,563   

Income tax expense

     1,159        729        3,414        2,306   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     3,253        2,306        9,546        7,257   

Preferred stock dividends

     391        406        1,186        1,467   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

     2,862        1,900        8,360        5,790   

Dividends per common share

   $ 0.05      $ 0.05      $ 0.15      $ 0.14   

Earnings per common share,

        

basic

   $ 0.36      $ 0.25      $ 1.07      $ 0.75   

diluted

   $ 0.30      $ 0.21      $ 0.87      $ 0.64   

Average shares outstanding,

        

basic

     7,843,578        7,707,917        7,815,222        7,707,917   

diluted

     10,921,823        10,904,848        10,917,159        10,904,848   

Selected financial ratios:

        

Return on average assets

     0.98     0.77     0.95     0.78

Return on average equity

     10.66     8.00     10.72     8.55

Dividend payout ratio

     12.06     16.71     12.28     14.87

Net interest margin (tax equivalent)

     4.13     3.94     3.91     3.73


Selected Balance Sheet Items

 

     September 30,
2015
    December 31,
2014
 
     (unaudited)        

Cash and due from financial institutions

   $ 33,619      $ 29,858   

Investment securities

     198,655        197,905   

Loans held for sale

     1,223        2,410   

Loans

     1,000,275        914,857   

Less allowance for loan losses

     14,760        14,268   
  

 

 

   

 

 

 

Net loans

     985,515        900,589   

Other securities

     13,324        12,586   

Fixed assets

     16,200        14,400   

Goodwill and other intangibles

     29,683        23,745   

Bank owned life insurance

     19,987        19,637   

Other assets

     15,125        12,061   
  

 

 

   

 

 

 

Total assets

   $ 1,313,331      $ 1,213,191   
  

 

 

   

 

 

 

Total deposits

   $ 1,055,959      $ 968,918   

Federal Home Loan Bank advances

     72,200        65,200   

Securities sold under agreements to repurchase

     20,887        21,613   

Subordinated debentures

     29,427        29,427   

Accrued expenses and other liabilities

     11,521        12,124   

Total shareholders’ equity

     123,337        115,909   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 1,313,331      $ 1,213,191   
  

 

 

   

 

 

 

Shares outstanding at period end

     7,843,578        7,707,917   

Book value per share

   $ 12.88      $ 12.04   

Tangible book value per share

     9.10        8.96   

Equity to asset ratio

     9.39     9.55

Selected asset quality ratios:

    

Allowance for loan losses to total loans

     1.48     1.56

Non-performing assets to total assets

     1.09     1.57

Allowance for loan losses to non-performing loans

     106.57     77.18

Non-performing asset analysis

    

Nonaccrual loans

   $ 10,545      $ 13,558   

Troubled debt restructurings

     3,305        4,928   

Other real estate owned

     494        560   
  

 

 

   

 

 

 

Total

   $ 14,344      $ 19,046   
  

 

 

   

 

 

 


Average Balance Analysis

(Unaudited - Dollars in thousands except share data)

 

     Nine Months Ended September 30,  
     2015     2014  
     Average
balance
    Interest      Yield/
rate *
    Average
balance
    Interest      Yield/
rate *
 

Assets:

              

Interest-earning assets:

              

Loans

   $ 976,290      $ 33,271         4.56   $ 866,424      $ 29,850         4.61

Taxable securities

     140,311        2,439         2.36     152,311        2,610         2.31

Non-taxable securities

     70,779        1,917         5.73     62,544        1,750         5.83

Interest-bearing deposits in other banks

     56,499        98         0.23     69,728        137         0.26
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 1,243,879        37,725         4.18   $ 1,151,007        34,347         4.11
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     38,735             40,540        

Premises and equipment, net

     15,807             16,186        

Accrued interest receivable

     4,261             4,070        

Intangible assets

     28,214             24,218        

Other assets

     10,282             8,513        

Bank owned life insurance

     19,795             19,318        

Less allowance for loan losses

     (14,676          (16,224     
  

 

 

        

 

 

      

Total Assets

   $ 1,346,297           $ 1,247,628        
  

 

 

        

 

 

      

Liabilities and Shareholders Equity:

              

Interest-bearing liabilities:

              

Demand and savings

   $ 544,569      $ 315         0.08   $ 500,560      $ 282         0.08

Time

     226,109        1,273         0.75     229,091        1,458         0.85

FHLB

     40,922        326         1.07     35,671        887         3.32

Federal funds purchased

     92        —           0.00     55        —           0.00

Subordinated debentures

     29,427        565         2.57     29,427        590         2.68

Repurchase Agreements

     19,183        15         0.10     19,167        15         0.10
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 860,302        2,494         0.39   $ 813,971        3,232         0.53
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     353,002             309,345        

Other liabilities

     13,881             10,865        

Shareholders’ Equity

     119,112             113,447        
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,346,297           $ 1,247,628        
  

 

 

        

 

 

      

Net interest income and interest rate spread

  

  $ 35,231         3.79     $ 31,115         3.58

Net interest margin

          3.91          3.73

 

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


Average Balance Analysis

(Unaudited - Dollars in thousands except share data)

 

     Three Months Ended September 30,  
     2015     2014  
     Average
balance
    Interest      Yield/
rate *
    Average
balance
    Interest      Yield/
rate *
 

Assets:

              

Interest-earning assets:

              

Loans

   $ 1,009,372      $ 11,755         4.62   $ 883,459      $ 10,218         4.59

Taxable securities

     138,129        810         2.36     146,060        845         2.33

Non-taxable securities

     72,080        653         5.65     64,575        595         5.75

Interest-bearing deposits in other banks

     10,668        5         0.19     16,628        9         0.21
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 1,230,249        13,223         4.39   $ 1,110,722        11,667         4.30
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     23,793             21,698        

Premises and equipment, net

     16,338             15,297        

Accrued interest receivable

     4,330             3,987        

Intangible assets

     29,589             24,026        

Other assets

     10,574             7,123        

Bank owned life insurance

     19,910             19,442        

Less allowance for loan losses

     (14,983          (15,721     
  

 

 

        

 

 

      

Total Assets

   $ 1,319,800           $ 1,186,574        
  

 

 

        

 

 

      

Liabilities and Shareholders Equity:

              

Interest-bearing liabilities:

              

Demand and savings

   $ 552,899      $ 108         0.08   $ 501,765      $ 94         0.08

Time

     220,726        405         0.73     226,483        458         0.80

FHLB

     62,057        111         0.71     31,705        236         2.95

Federal funds purchased

     272        —           0.00     162        —           0.00

Subordinated debentures

     29,427        192         2.59     29,427        190         2.56

Repurchase Agreements

     20,044        5         0.10     17,045        5         0.12
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 885,425        821         0.37   $ 806,587        983         0.48
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     300,305             257,903        

Other liabilities

     13,013             7,722        

Shareholders’ Equity

     121,057             114,362        
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,319,800           $ 1,186,574        
  

 

 

        

 

 

      

Net interest income and interest rate spread

  

  $ 12,402         4.02     $ 10,684         3.82

Net interest margin

          4.13          3.94

 

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


Supplemental Financial Information

(Unaudited - Dollars in thousands except share data)

 

End of Period Balances

   September 30,
2015
    June 30,
2015
    March 31,
2015
    December 31,
2014
    September 30,
2014
 

Assets

          

Cash and due from banks

   $ 33,619      $ 35,092      $ 142,339      $ 29,858      $ 24,128   

Securities available for sale

     198,655        197,429        199,693        197,905        200,891   

Loans held for sale

     1,223        4,034        2,919        2,410        1,399   

Loans

     1,000,275        1,002,917        984,105        914,857        887,018   

Allowance for loan losses

     (14,760     (14,707     (14,315     (14,268     (15,445
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Loans

     985,515        988,210        969,790        900,589        871,573   

Other securities

     13,324        13,261        13,400        12,586        12,554   

Fixed assets

     16,200        16,308        16,163        14,400        14,471   

Goodwill and other intangibles

     29,683        29,608        29,790        23,745        23,900   

Bank owned life insurance

     19,987        19,870        19,754        19,637        19,518   

Other assets

     15,125        13,460        13,391        12,061        13,565   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 1,313,331      $ 1,317,272      $ 1,407,239      $ 1,213,191      $ 1,181,999   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

          

Total Deposits

   $ 1,055,959      $ 1,075,806      $ 1,197,316      $ 968,918      $ 980,634   

Federal Home Loan Bank advances

     72,200        55,300        17,500        65,200        26,200   

Securities sold under agreement to repurchase

     20,887        17,460        21,488        21,613        20,128   

Subordinated debentures

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

Accrued expenses and other liabilities

     11,521        19,257        22,581        12,124        9,727   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     1,189,994        1,197,250        1,288,312        1,097,282        1,066,116   

Shareholders’ equity

          

Preferred shares, Series B

     22,273        22,273        22,309        23,132        23,132   

Common Stock

     115,267        115,248        115,193        114,365        114,365   

Accumulated deficit

     2,884        414        (1,924     (4,306     (5,785

Treasury stock

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

Accumulated other comprehensive income (loss)

     148        (678     584        (47     1,406   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     123,337        120,022        118,927        115,909        115,883   

Total liabilities and shareholders’ equity

   $ 1,313,331      $ 1,317,272      $ 1,407,239      $ 1,213,191      $ 1,181,999   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Quarterly Average Balances

                              

Assets:

          

Earning assets

   $ 1,230,249      $ 1,246,731      $ 1,254,924      $ 1,116,900      $ 1,110,722   

Securities

     210,209        211,553        211,521        211,955        210,635   

Loans

     1,009,372        991,487        927,105        898,197        883,459   

Liabilities and shareholders’ equity

          

Total deposits

   $ 1,073,930      $ 1,133,432      $ 1,164,674      $ 987,803      $ 986,151   

Interest-bearing deposits

     773,625        788,191        749,959        727,424        728,248   

Interest-bearing liabilities

     111,797        72,687        84,079        79,314        78,339   

Total shareholders’ equity

     121,057        119,212        117,021        116,695        114,362   


Supplemental Financial Information

(Unaudited - Dollars in thousands except share data)

 

     Three Months Ended  

Income statement

   September 30,
2015
    June 30,
2015
    March 31,
2015
    December 31,
2014
    September 30,
2014
 

Total interest income

   $ 13,223      $ 12,740      $ 11,762      $ 11,623      $ 11,667   

Total interest expense

     821        824        847        872        983   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     12,402        11,916        10,915        10,751        10,684   

Provision for loan losses

     400        400        400        —          —     

Noninterest income

     3,076        3,652        4,402        2,858        3,012   

Noninterest expense

     10,666        10,933        10,603        10,482        10,661   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     4,412        4,235        4,314        3,127        3,035   

Income tax expense

     1,159        1,113        1,143        857        729   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     3,253        3,122        3,171        2,270        2,306   

Preferred stock dividends

     391        391        404        406        406   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

   $ 2,862      $ 2,731      $ 2,767      $ 1,864      $ 1,900   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common stock dividend paid

   $ 392      $ 392      $ 385      $ 385      $ 385   

Per share data

                              

Basic net income per common share

   $ 0.36      $ 0.35      $ 0.36      $ 0.23      $ 0.25   

Diluted net income per common share

     0.30        0.29        0.29        0.21        0.21   

Dividends per common share

     0.05        0.05        0.05        0.05        0.05   

Average common shares outstanding - basic

     7,843,578        7,842,159        7,758,998        7,707,917        7,707,917   

Average common shares outstanding - diluted

     10,921,823        10,921,824        10,907,674        10,904,848        10,904,848   

Asset quality

                              

Allowance for loan losses, beginning of period

   $ 14,707      $ 14,315      $ 14,268      $ 15,445      $ 15,395   

Charge-offs

     (634     (305     (585     (1,341     (456

Recoveries

     287        297        232        164        506   

Provision

     400        400        400        —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, end of period

   $ 14,760      $ 14,707      $ 14,315      $ 14,268      $ 15,445   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratios

          

Allowance to total loans

     1.48     1.47     1.45     1.56     1.74

Allowance to nonperforming assets

     102.90     86.33     74.69     74.91     73.92

Allowance to nonperforming loans

     106.57     88.80     76.81     77.18     74.88

Nonperforming assets

          

Nonperforming loans

   $ 13,851      $ 16,562      $ 18,638      $ 18,486      $ 20,628   

Other real estate owned

     494        474        528        560        266   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 14,345      $ 17,036      $ 19,166      $ 19,046      $ 20,894   

Capital and liquidity

          

Tier 1 leverage ratio

     9.68     9.38     8.91     10.29     10.28

Tier 1 risk-based capital ratio

     12.47     12.20     12.10     13.44     13.77

Total risk-based capital ratio

     13.72     13.45     13.35     14.70     15.03

Tangible common equity ratio

     5.56     5.29     4.79     5.80     5.95