Attached files
file | filename |
---|---|
8-K - 8-K - Your Community Bankshares, Inc. | a15-22655_18k.htm |
Exhibit 99.1
Your Community Bankshares, Inc. reports 3rd quarter net income available to common shareholders of $3.8 million, or $0.70 per diluted common share
New Albany, Ind. (November 9, 2015) Your Community Bankshares, Inc. (YCB) reported third quarter net income available to common shareholders of $3.8 million and earnings per diluted common share of $0.70, compared to $2.2 million, or $0.63 per diluted common share, for the same period in 2014. Excluding merger and integration expenses resulting from the acquisition of First Financial Service Corporation of Elizabethtown, Kentucky (FFKY), the consolidation of the Companys two subsidiary banks, and a non-taxable gain on recognition of life insurance benefit of $835,000, net income available to common shareholders for the quarter would have been $3.9 million or $0.71 per diluted common share (see Regulation G Disclosure below).
We were very pleased with third quarter earnings, stated James Rickard, President and Chief Executive Officer. We recognized some non-recurring items that materially impacted the income statement in the third quarter, but achieve quarterly record earnings after factoring out those items. We also realized a significant improvement in our credit quality ratios during the quarter. We are in the process of finalizing a bulk loan sale that will eliminate a substantial portion of our non-performing assets from the balance sheet.
Mr. Rickard continued, While we took a sizable charge related to the closing of one of our underperforming branches, the cost savings going forward are very meaningful to the bottom line. We expect to save about $0.045 per share per year starting around March 1, 2016. While not as significant, we have some other cost savings initiatives that will benefit our results starting late in the fourth quarter of 2015. One involves closing a drive through facility which has seen declining transactions, and the other is converting an underperforming branch to a drive through only location.
The following points summarize significant financial information for the third quarter of 2015:
· Net income for the third quarter of 2015 was $3.9 million while net income available to common shareholders was $3.8 million. Excluding merger and integration expenses of $1.4 million ($913,000, net of tax) and non-taxable gain on recognition of life insurance benefit of $835,000, net income would have been $4.0 million (see Regulation G Disclosure below).
· Non-performing assets to total assets declined to 0.86% at September 30, 2015 from 1.31% at June 30, 2015. Non-accrual loans declined from $12.2 million at June 30, 2015 to $4.5 million at September 30, 2015. Foreclosed and repossessed assets increased from $8.4 million to $9.0 million over the same period.
· The decrease in non-performing assets and non-accrual loans was due to the reclassification of loans with a carrying value of $20.7 million to loans held for sale. The Company is currently in negotiations to sell these loans to third party purchasers, with the sale expected to be completed sometime during the fourth quarter of 2015. Of the total loans reclassified to loans held for sale, $5.0 million were non-accrual and were excluded from the Companys credit quality metrics.
· Tangible book value per common share was $21.33 as of September 30, 2015 as compared to $20.55 at 12/31/2014 and $19.66 at September 30, 2014.
· The Company is closing its financial center located at 12629 Taylorsville Road, Louisville, KY 40299 sometime during the middle of the first quarter of 2016. The Company leases the land and owns the building and incurred approximately $99,000 in non-interest expense related to the operations of this location during third quarter of 2015. The Company entered into a sublease with a third party and took a charge of $972,000 related to the transaction. Consequently, the Company expects to recognize approximately $400,000 in annual pre-tax cost savings starting on March 1, 2015.
· The Company will close its drive through located at 401 E. Spring Street, New Albany, IN 47150 on November 20, 2015, which will allow the Company to avoid approximately $60,000 in non-interest expense per year starting on the closing date. The Company recognized approximately $15,500 of expense for this facility during the third quarter of 2015.
· The Company will close the lobby of its location located at 1671 N. Wilson Road, Radcliff, KY 40160 effective November 20, 2015. The Company will continue to operate a drive through and an ATM at this location. The Company recognized
approximately $50,000 of expense for this facility during the third quarter of 2015, of which about $17,000 would have been avoided if the facility had been operated as drive through only. Consequently, the Company expects to avoid approximately $70,000 in non-interest expense per year starting on the closing date.
· Net interest income declined to $13.4 million from $13.9 million in the second quarter of 2015 due primarily to the recognition of $300,000 in interest income from a loan reclassified from non-accretable yield to accretable in the second quarter of 2015. The loan was acquired in the acquisition of First Federal Savings Bank of Lexington, Kentucky in April 2013. Net interest income was also impacted by higher costs on other borrowings.
· Fully tax equivalent net interest margin was 3.94%, a decline from 4.04% for the second quarter of 2015. The decrease in the margin was attributable to the same factors that drove the decrease in net interest income.
· The Company recorded no provision for loan losses during the quarter, a decrease from $166,000 for the same quarter in 2014 and $2.2 million for the second quarter of 2016, primarily because of generally improving credit quality metrics and lower net charge-offs.
· Non-interest income increased to $3.5 million compared to $2.7 million for the second quarter of 2015. The increase was mostly attributable to a gain on recognition of life insurance benefit of $835,000. Excluding the gain, non-interest income would have been $2.7 million or $22,000 more than the prior quarter.
· Non-interest expense was $12.7 million as compared to $10.5 million for the second quarter of 2015. The increase was due to merger and integration expenses in the third quarter of $1.4 million compared to $156,000 in the second quarter. Excluding the merger and integration expenses of $1.4 million non-interest expense would have been $11.2 million. The increase in core non-interest expenses from the second quarter is largely attributable to higher incentive and stock compensation in the third quarter. The $972,000 in occupancy-related merger and integration expenses for the third quarter of 2015 were completely caused by the prospective closure of the branch located at 12629 Taylorsville Road, Louisville, KY 40299, which the Company acquired through it merger with First Financial Service Corporation (FFKY) of Elizabethtown. Of the $413,000 in data processing-related merger and integration expense, about 36% was related to the merger and data integration of the Companys wholly-owned subsidiary Scott County State Bank into Your Community Bank. The remaining data processing merger and integration expenses were associated with the acquisition of FFKY; the Company does not expect to incur any additional FFKY-related data processing merger and integration expenses.
· The Companys effective tax rate was 7.86% during the quarter due to the gain on recognition of life insurance benefit of $835,000, which is non-taxable.
· Beginning March 31, 2015, the Company and its subsidiaries were subject to the new Basel III capital standards and met the definition of well-capitalized under the revised rules as of September 30, 2015.
· Selected performance ratios for the company are set out in the following table.
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||||
|
|
September |
|
June |
|
March |
|
December |
|
September |
|
September |
|
September |
|
|
|
30, |
|
30, |
|
31, |
|
31, |
|
30, |
|
30, |
|
31, |
|
|
|
2015 |
|
2015 |
|
2015 |
|
2014 |
|
2014 |
|
2015 |
|
2014 |
|
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets |
|
0.99 |
% |
0.89 |
% |
(0.23 |
)% |
1.11 |
% |
1.07 |
% |
0.55 |
% |
1.02 |
% |
Return on average assets, excluding merger and integration expenses, net of income taxes, and gain on life insurance benefit |
|
1.22 |
% |
0.92 |
% |
0.37 |
% |
1.17 |
% |
1.12 |
% |
0.76 |
% |
1.07 |
% |
Return on average equity |
|
10.44 |
% |
9.75 |
% |
(2.57 |
)% |
9.83 |
% |
9.59 |
% |
5.93 |
% |
9.44 |
% |
Return on average equity, excluding merger and integration expenses, net of income taxes |
|
10.65 |
% |
10.02 |
% |
4.16 |
% |
10.46 |
% |
10.11 |
% |
8.31 |
% |
9.88 |
% |
Net interest margin, fully tax equivalent |
|
3.94 |
% |
4.04 |
% |
3.87 |
% |
4.52 |
% |
4.28 |
% |
3.95 |
% |
4.22 |
% |
Efficiency ratio (1) |
|
64.56 |
% |
58.85 |
% |
82.07 |
% |
57.15 |
% |
66.15 |
% |
68.31 |
% |
65.06 |
% |
(1) Net interest income on a fully taxable equivalent basis. Excludes gains or losses on sales of securities, foreclosed asset expenses, amortization of intangibles, and merger and integration expenses.
Your Community Bankshares, Inc.
Consolidated Balance Sheets
|
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
| |||||
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
|
|
(Unaudited) |
| |||||
|
|
|
|
(As Recast) |
|
(As Recast) |
|
|
|
|
| |||||
|
|
|
|
|
|
(In thousands) |
|
|
|
|
| |||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
| |||||
Cash and due from financial institutions |
|
$ |
29,618 |
|
$ |
28,947 |
|
$ |
45,784 |
|
$ |
12,872 |
|
$ |
14,540 |
|
Interest-bearing deposits in other financial institutions |
|
10,814 |
|
32,383 |
|
56,290 |
|
6,808 |
|
5,655 |
| |||||
Securities available for sale |
|
403,486 |
|
398,292 |
|
385,498 |
|
202,177 |
|
202,174 |
| |||||
Loans held for sale |
|
20,896 |
|
390 |
|
221 |
|
|
|
|
| |||||
Loans |
|
992,622 |
|
1,010,001 |
|
1,006,693 |
|
603,575 |
|
593,124 |
| |||||
Allowance for loan losses |
|
(6,416 |
) |
(8,045 |
) |
(7,120 |
) |
(6,465 |
) |
(7,784 |
) | |||||
Federal Home Loan Bank and Federal Reserve stock |
|
3,891 |
|
3,807 |
|
5,451 |
|
4,964 |
|
5,964 |
| |||||
Accrued interest receivable |
|
5,151 |
|
5,083 |
|
4,802 |
|
3,152 |
|
3,028 |
| |||||
Premises and equipment, net |
|
30,314 |
|
31,462 |
|
31,793 |
|
18,124 |
|
17,986 |
| |||||
Premises and equipment held for sale |
|
3,898 |
|
5,954 |
|
5,974 |
|
|
|
|
| |||||
Company owned life insurance |
|
32,828 |
|
33,348 |
|
33,095 |
|
22,058 |
|
21,887 |
| |||||
Goodwill |
|
4,115 |
|
4,115 |
|
4,115 |
|
|
|
|
| |||||
Core deposit intangible |
|
5,321 |
|
5,634 |
|
5,951 |
|
682 |
|
759 |
| |||||
Foreclosed and repossessed assets |
|
9,028 |
|
8,337 |
|
15,927 |
|
4,431 |
|
4,677 |
| |||||
Other assets |
|
27,121 |
|
29,357 |
|
27,881 |
|
16,368 |
|
3,945 |
| |||||
Total Assets |
|
$ |
1,572,687 |
|
$ |
1,589,065 |
|
$ |
1,622,355 |
|
$ |
888,746 |
|
$ |
865,955 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
| |||||
Deposits |
|
|
|
|
|
|
|
|
|
|
| |||||
Non-interest bearing |
|
$ |
275,350 |
|
$ |
293,179 |
|
$ |
285,634 |
|
$ |
200,142 |
|
$ |
187,592 |
|
Interest-bearing |
|
968,620 |
|
1,014,357 |
|
1,052,089 |
|
450,802 |
|
467,619 |
| |||||
Total deposits |
|
1,243,970 |
|
1,307,536 |
|
1,337,723 |
|
650,944 |
|
655,211 |
| |||||
Short-term borrowings |
|
74,034 |
|
42,989 |
|
39,228 |
|
45,818 |
|
37,070 |
| |||||
Subscription agreement proceeds in escrow |
|
|
|
|
|
|
|
20,774 |
|
|
| |||||
Other borrowings |
|
93,974 |
|
84,737 |
|
85,611 |
|
67,000 |
|
72,000 |
| |||||
Accrued interest payable |
|
375 |
|
703 |
|
462 |
|
158 |
|
87 |
| |||||
Other liabilities |
|
8,832 |
|
8,741 |
|
14,059 |
|
4,504 |
|
5,099 |
| |||||
Total liabilities |
|
1,421,185 |
|
1,444,706 |
|
1,477,083 |
|
789,198 |
|
769,467 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
| |||||
Preferred stock |
|
28,000 |
|
28,000 |
|
28,000 |
|
28,000 |
|
28,000 |
| |||||
Common stock |
|
578 |
|
578 |
|
578 |
|
386 |
|
386 |
| |||||
Additional paid-in capital |
|
90,459 |
|
89,791 |
|
89,342 |
|
44,421 |
|
44,085 |
| |||||
Retained earnings |
|
36,336 |
|
32,228 |
|
30,419 |
|
32,110 |
|
30,196 |
| |||||
Accumulated other comprehensive income |
|
2,489 |
|
150 |
|
3,788 |
|
1,809 |
|
1,035 |
| |||||
Treasury stock |
|
(6,360 |
) |
(6,388 |
) |
(6,855 |
) |
(7,178 |
) |
(7,214 |
) | |||||
Total shareholders equity |
|
151,502 |
|
144,359 |
|
145,272 |
|
99,548 |
|
96,488 |
| |||||
Total Liabilities and Shareholders Equity |
|
$ |
1,572,687 |
|
$ |
1,589,065 |
|
$ |
1,622,355 |
|
$ |
888,746 |
|
$ |
865,955 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Book value per common share |
|
$ |
22.84 |
|
$ |
21.53 |
|
$ |
21.81 |
|
$ |
20.75 |
|
$ |
19.88 |
|
Tangible book value per common share |
|
$ |
21.10 |
|
$ |
19.31 |
|
$ |
19.51 |
|
$ |
20.55 |
|
$ |
19.66 |
|
(1) Management obtained information subsequent to the issuance of the June 30, 2015 and March 31, 2015 financial statements about the fair value of assets acquired and liabilities assumed from First Financial Service Corporation which resulted in an adjustment to the initial fair values established. The table below details the adjustments to the June 30, 2015 and March 31, 2015 consolidated balance sheet; there were no adjustments to the consolidated statement of operations for the periods ending June 30, 2015 and March 31, 2015.
|
|
June 30, 2015 |
|
March 31, 2015 |
| ||||||||||||||
|
|
As Previously |
|
Recast |
|
As Recast |
|
As Previously |
|
Recast |
|
As Recast |
| ||||||
|
|
|
|
|
|
|
|
|
|
(In thousands) |
|
|
| ||||||
Loans |
|
$ |
1,005,016 |
|
$ |
4,985 |
|
$ |
1,010,001 |
|
$ |
999,906 |
|
$ |
6,787 |
|
$ |
1,006,693 |
|
Premises and equipment held for sale |
|
5,635 |
|
319 |
|
5,954 |
|
6,155 |
|
(181 |
) |
5,974 |
| ||||||
Foreclosed and repossessed assets |
|
8,354 |
|
(17 |
) |
8,337 |
|
15,818 |
|
109 |
|
15,927 |
| ||||||
Other assets (deferred tax asset) |
|
30,647 |
|
(1,290 |
) |
29,357 |
|
29,430 |
|
(1,549 |
) |
27,881 |
| ||||||
Goodwill |
|
6,375 |
|
(2,260 |
) |
4,115 |
|
7,544 |
|
(3,429 |
) |
4,115 |
| ||||||
Other borrowings (subordinated debt) |
|
83,000 |
|
1,737 |
|
84,737 |
|
83,874 |
|
1,737 |
|
85,611 |
| ||||||
Your Community Bankshares, Inc.
Consolidated Statements of Operations
|
|
Three Months Ended |
|
Nine Months Ended |
| |||||||||||||||||
|
|
September |
|
June |
|
March |
|
December |
|
September |
|
September |
|
September |
| |||||||
|
|
30, |
|
30, |
|
31, |
|
31, |
|
30, |
|
30, |
|
30, |
| |||||||
|
|
2015 |
|
2015 |
|
2015 |
|
2014 |
|
2014 |
|
2015 |
|
2014 |
| |||||||
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
| |||||||
|
|
(In thousands except share and per data) |
| |||||||||||||||||||
Interest and dividend income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Loans, including fees |
|
$ |
12,361 |
|
$ |
12,787 |
|
$ |
12,523 |
|
$ |
7,911 |
|
$ |
7,317 |
|
$ |
37,671 |
|
$ |
21,039 |
|
Investment securities and other |
|
2,334 |
|
2,319 |
|
2,233 |
|
1,322 |
|
1,313 |
|
6,886 |
|
4,002 |
| |||||||
Interest and dividend income |
|
14,695 |
|
15,106 |
|
14,756 |
|
9,233 |
|
8,630 |
|
44,557 |
|
25,041 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Deposits |
|
570 |
|
580 |
|
574 |
|
245 |
|
255 |
|
1,724 |
|
775 |
| |||||||
Borrowed funds |
|
731 |
|
612 |
|
698 |
|
291 |
|
201 |
|
2,041 |
|
630 |
| |||||||
Total interest expense |
|
1,301 |
|
1,192 |
|
1,272 |
|
536 |
|
456 |
|
3,765 |
|
1,405 |
| |||||||
Net interest income |
|
13,394 |
|
13,914 |
|
13,484 |
|
8,697 |
|
8,174 |
|
40,792 |
|
23,636 |
| |||||||
Provision for loan losses |
|
|
|
2,155 |
|
106 |
|
637 |
|
166 |
|
2,261 |
|
638 |
| |||||||
Net interest income after provision for loan losses |
|
13,394 |
|
11,759 |
|
13,378 |
|
8,060 |
|
8,008 |
|
38,531 |
|
22,998 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Non-interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Service charges on deposit accounts |
|
1,655 |
|
1,669 |
|
1,391 |
|
854 |
|
874 |
|
4,715 |
|
2,501 |
| |||||||
Interchange income |
|
575 |
|
476 |
|
444 |
|
287 |
|
281 |
|
1,495 |
|
881 |
| |||||||
Earnings on company owned life insurance |
|
226 |
|
253 |
|
252 |
|
170 |
|
169 |
|
731 |
|
501 |
| |||||||
Net gain (loss)on sales of available for sale securities |
|
(1 |
) |
|
|
51 |
|
|
|
172 |
|
50 |
|
468 |
| |||||||
Mortgage banking income |
|
70 |
|
74 |
|
117 |
|
42 |
|
40 |
|
261 |
|
84 |
| |||||||
Commission income |
|
48 |
|
50 |
|
47 |
|
48 |
|
50 |
|
145 |
|
146 |
| |||||||
Gain on recognition of life insurance benefit |
|
835 |
|
|
|
|
|
|
|
|
|
835 |
|
|
| |||||||
Other income |
|
101 |
|
130 |
|
110 |
|
128 |
|
113 |
|
341 |
|
335 |
| |||||||
Non-interest income |
|
3,509 |
|
2,652 |
|
2,412 |
|
1,529 |
|
1,699 |
|
8,573 |
|
4,916 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Non-interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Salaries and employee benefits |
|
5,619 |
|
5,086 |
|
9,119 |
|
3,276 |
|
3,869 |
|
19,824 |
|
10,602 |
| |||||||
Occupancy & equipment |
|
2,640 |
|
1,672 |
|
2,208 |
|
966 |
|
971 |
|
6,520 |
|
2,848 |
| |||||||
Data processing |
|
1,567 |
|
921 |
|
1,814 |
|
670 |
|
618 |
|
4,302 |
|
1,947 |
| |||||||
Core deposit intangible amortization |
|
312 |
|
318 |
|
397 |
|
78 |
|
80 |
|
1,027 |
|
245 |
| |||||||
Foreclosed assets, net |
|
119 |
|
(95 |
) |
344 |
|
118 |
|
(148 |
) |
368 |
|
43 |
| |||||||
Other expense |
|
2,395 |
|
2,573 |
|
4,042 |
|
1,444 |
|
1,467 |
|
9,010 |
|
4,252 |
| |||||||
Total non-interest expense |
|
12,652 |
|
10,475 |
|
17,924 |
|
6,552 |
|
6,857 |
|
41,051 |
|
19,937 |
| |||||||
Income (loss) before income taxes |
|
4,251 |
|
3,936 |
|
(2,134 |
) |
3,037 |
|
2,850 |
|
6,053 |
|
7,977 |
| |||||||
Income tax expense (benefit) |
|
334 |
|
371 |
|
(1,198 |
) |
600 |
|
534 |
|
(493 |
) |
1,401 |
| |||||||
Net income (loss) |
|
3,917 |
|
3,565 |
|
(936 |
) |
2,437 |
|
2,316 |
|
6,546 |
|
6,576 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Preferred stock dividend |
|
(110 |
) |
(109 |
) |
(110 |
) |
(110 |
) |
(110 |
) |
(329 |
) |
(329 |
) | |||||||
Net income (loss) available (attributable) to common shareholders |
|
$ |
3,807 |
|
$ |
3,456 |
|
$ |
(1,046 |
) |
$ |
2,327 |
|
$ |
2,206 |
|
$ |
6,217 |
|
$ |
6,247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Earnings (loss) per basic share |
|
$ |
0.70 |
|
$ |
0.64 |
|
$ |
(0.19 |
) |
$ |
0.68 |
|
$ |
0.64 |
|
$ |
1.15 |
|
$ |
1.82 |
|
Earnings (loss) per diluted share |
|
$ |
0.70 |
|
$ |
0.64 |
|
$ |
(0.19 |
) |
$ |
0.66 |
|
$ |
0.63 |
|
$ |
1.14 |
|
$ |
1.80 |
|
Dividend per common share |
|
$ |
0.12 |
|
$ |
0.12 |
|
$ |
0.12 |
|
$ |
0.12 |
|
$ |
0.12 |
|
$ |
0.36 |
|
$ |
0.36 |
|
Average number of basic shares |
|
5,405,691 |
|
5,383,887 |
|
5,374,819 |
|
3,446,486 |
|
3,443,787 |
|
5,388,245 |
|
3,434,660 |
| |||||||
Average number of dilutive shares |
|
5,470,557 |
|
5,437,602 |
|
5,374,819 |
|
3,499,951 |
|
3,480,816 |
|
5,457,205 |
|
3,472,792 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Merger and integration expenses contained in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Salaries and employee benefits |
|
|
|
60 |
|
2,105 |
|
|
|
|
|
2,165 |
|
|
| |||||||
Occupancy & equipment |
|
972 |
|
|
|
310 |
|
|
|
|
|
1,282 |
|
|
| |||||||
Data processing |
|
413 |
|
27 |
|
719 |
|
|
|
|
|
1,159 |
|
|
| |||||||
Other expense |
|
20 |
|
69 |
|
633 |
|
238 |
|
190 |
|
722 |
|
459 |
| |||||||
Total merger and integration expenses |
|
1,405 |
|
156 |
|
3,767 |
|
238 |
|
190 |
|
5,328 |
|
459 |
| |||||||
Total merger and integration expenses, net of income taxes |
|
913 |
|
101 |
|
2,486 |
|
157 |
|
125 |
|
3,463 |
|
302 |
|
Your Community Bankshares, Inc.
Average Balances, Interest Yields and Costs
|
|
Three Months Ending, |
| |||||||||||||||||||||||
|
|
9/30/2015 |
|
6/30/2015 |
|
03/31/2015 |
|
12/31/2014 |
|
09/30/2014 |
| |||||||||||||||
|
|
Average |
|
Average |
|
Average |
|
Average |
|
Average |
|
Average |
|
Average |
|
Average |
|
Average |
|
Average |
| |||||
|
|
(In thousands) |
| |||||||||||||||||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Interest-bearing deposits with banks |
|
$ |
17,489 |
|
0.73 |
% |
$ |
48,008 |
|
0.41 |
% |
$ |
63,092 |
|
0.36 |
% |
$ |
6,113 |
|
0.39 |
% |
$ |
14,424 |
|
0.51 |
% |
Taxable securities |
|
283,885 |
|
1.78 |
|
288,420 |
|
1.84 |
|
318,695 |
|
1.71 |
|
117,961 |
|
1.78 |
|
109,297 |
|
1.76 |
| |||||
Tax-exempt securities |
|
112,408 |
|
5.35 |
|
98,423 |
|
5.52 |
|
83,217 |
|
5.57 |
|
80,416 |
|
5.49 |
|
80,809 |
|
5.50 |
| |||||
Total loans and fees |
|
1,001,041 |
|
4.96 |
|
1,000,865 |
|
5.17 |
|
993,536 |
|
5.15 |
|
595,578 |
|
5.34 |
|
592,327 |
|
4.97 |
| |||||
FHLB and Federal Reserve stock |
|
3,837 |
|
4.65 |
|
4,860 |
|
5.69 |
|
6,484 |
|
5.94 |
|
5,768 |
|
3.71 |
|
5,964 |
|
4.78 |
| |||||
Total earning assets |
|
1,418,660 |
|
4.30 |
|
1,440,576 |
|
4.37 |
|
1,465,024 |
|
4.22 |
|
805,836 |
|
4.78 |
|
802,621 |
|
4.50 |
| |||||
Less: Allowance for loan losses |
|
(7,757 |
) |
|
|
(7,532 |
) |
|
|
(6,838 |
) |
|
|
(7,743 |
) |
|
|
(8,505 |
) |
|
| |||||
Non-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash and due from banks |
|
32,263 |
|
|
|
35,902 |
|
|
|
38,987 |
|
|
|
22,388 |
|
|
|
16,032 |
|
|
| |||||
Bank premises and equipment, net |
|
36,869 |
|
|
|
37,778 |
|
|
|
38,135 |
|
|
|
17,959 |
|
|
|
18,143 |
|
|
| |||||
Other assets |
|
92,150 |
|
|
|
96,967 |
|
|
|
124,855 |
|
|
|
40,034 |
|
|
|
38,889 |
|
|
| |||||
Total assets |
|
$ |
1,572,185 |
|
|
|
$ |
1,603,691 |
|
|
|
$ |
1,660,163 |
|
|
|
$ |
878,474 |
|
|
|
$ |
867,180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Savings and other |
|
$ |
652,860 |
|
0.15 |
% |
$ |
688,831 |
|
0.15 |
% |
$ |
697,094 |
|
0.15 |
% |
$ |
338,104 |
|
0.18 |
% |
$ |
338,092 |
|
0.18 |
% |
Time deposits |
|
339,480 |
|
0.37 |
|
352,394 |
|
0.36 |
|
377,230 |
|
0.33 |
|
133,684 |
|
0.28 |
|
138,573 |
|
0.28 |
| |||||
Short-term borrowings |
|
50,067 |
|
0.32 |
|
39,033 |
|
0.24 |
|
38,253 |
|
0.23 |
|
42,819 |
|
0.24 |
|
35,879 |
|
0.21 |
| |||||
Other borrowings |
|
86,752 |
|
3.16 |
|
83,170 |
|
2.84 |
|
87,999 |
|
3.12 |
|
71,837 |
|
1.46 |
|
57,707 |
|
1.25 |
| |||||
Total interest-bearing liabilities |
|
1,129,159 |
|
0.46 |
|
1,163,428 |
|
0.41 |
|
1,200,576 |
|
0.43 |
|
586,444 |
|
0.36 |
|
570,251 |
|
0.32 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Non-interest bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Non-interest demand deposits |
|
285,743 |
|
|
|
283,101 |
|
|
|
279,879 |
|
|
|
185,844 |
|
|
|
195,011 |
|
|
| |||||
Accrued interest payable and other liabilities |
|
8,478 |
|
|
|
10,453 |
|
|
|
32,251 |
|
|
|
7,800 |
|
|
|
6,127 |
|
|
| |||||
Shareholders equity |
|
148,805 |
|
|
|
146,709 |
|
|
|
147,457 |
|
|
|
98,386 |
|
|
|
95,791 |
|
|
| |||||
Total liabilities and shareholders equity |
|
$ |
1,572,185 |
|
|
|
$ |
1,603,691 |
|
|
|
$ |
1,660,163 |
|
|
|
$ |
878,474 |
|
|
|
$ |
867,180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net interest spread |
|
|
|
3.84 |
% |
|
|
3.96 |
% |
|
|
3.79 |
% |
|
|
4.42 |
% |
|
|
4.18 |
% | |||||
Net interest margin |
|
|
|
3.94 |
|
|
|
4.04 |
|
|
|
3.87 |
|
|
|
4.52 |
|
|
|
4.28 |
|
Accretion and Amortization of Fair Value Adjustments
|
|
Three Months Ending, |
| |||||||||||||||||||||||
|
|
9/30/2015 |
|
6/30/2015 |
|
03/31/2015 |
|
12/31/2014 |
|
09/30/2014 |
| |||||||||||||||
|
|
Fair Value |
|
Impact on |
|
Fair Value |
|
Impact on |
|
Fair Value |
|
Impact on |
|
Fair Value |
|
Impact on |
|
Fair Value |
|
Impact on |
| |||||
|
|
(In thousands) |
| |||||||||||||||||||||||
Loans |
|
$ |
648 |
|
0.18 |
% |
$ |
1,016 |
|
0.28 |
% |
$ |
601 |
|
0.17 |
% |
$ |
775 |
|
0.38 |
% |
$ |
126 |
|
0.06 |
% |
Interest-bearing deposits |
|
432 |
|
0.12 |
|
475 |
|
0.13 |
|
542 |
|
0.15 |
|
|
|
0.00 |
|
|
|
0.00 |
| |||||
FHLB advances |
|
63 |
|
0.02 |
|
62 |
|
0.02 |
|
62 |
|
0.02 |
|
|
|
0.00 |
|
|
|
0.00 |
| |||||
Subordinated debentures |
|
40 |
|
0.01 |
|
36 |
|
0.01 |
|
33 |
|
0.01 |
|
|
|
0.00 |
|
|
|
0.00 |
| |||||
Total fair value accretion |
|
$ |
1,183 |
|
0.33 |
% |
$ |
1,589 |
|
0.44 |
% |
$ |
1,238 |
|
0.34 |
% |
$ |
775 |
|
0.38 |
% |
$ |
126 |
|
0.06 |
% |
Your Community Bankshares, Inc.
Selected Loan Information
|
|
September 30, |
|
June 30, |
|
March 31, |
|
December 31, |
|
September 30, |
| |||||
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
|
|
(Unaudited) |
| |||||
|
|
|
|
(As recast) |
|
(As recast) |
|
|
|
|
| |||||
|
|
(In thousands) |
| |||||||||||||
ACQUIRED LOANS |
|
|
|
|
|
|
|
|
|
|
| |||||
Loans on non-accrual status |
|
$ |
2,257 |
|
$ |
6,168 |
|
$ |
10,368 |
|
$ |
96 |
|
$ |
178 |
|
Loans past due 90 days or more and still accruing |
|
|
|
|
|
|
|
|
|
|
| |||||
Foreclosed and repossessed assets |
|
5,790 |
|
4,849 |
|
12,409 |
|
254 |
|
126 |
| |||||
Total non-performing assets |
|
8,047 |
|
11,017 |
|
22,777 |
|
350 |
|
304 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Non-accretable yield on acquired loans |
|
10,949 |
|
16,246 |
|
16,752 |
|
571 |
|
849 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
LEGACY LOANS |
|
|
|
|
|
|
|
|
|
|
| |||||
Loans on non-accrual status |
|
2,229 |
|
6,016 |
|
7,354 |
|
7,439 |
|
9,031 |
| |||||
Loans past due 90 days or more and still accruing |
|
|
|
220 |
|
803 |
|
|
|
55 |
| |||||
Foreclosed and repossessed assets |
|
3,238 |
|
3,505 |
|
3,535 |
|
4,177 |
|
4,551 |
| |||||
Total non-performing assets |
|
5,467 |
|
9,741 |
|
11,692 |
|
11,616 |
|
13,637 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total Legacy Loans |
|
667,281 |
|
625,624 |
|
588,076 |
|
570,864 |
|
556,525 |
| |||||
Allowance for loan losses |
|
6,416 |
|
8,045 |
|
7,120 |
|
6,465 |
|
7,784 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Allowance for loan losses to legacy loans |
|
0.96 |
% |
1.29 |
% |
1.21 |
% |
1.13 |
% |
1.40 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
TOTAL LOANS |
|
|
|
|
|
|
|
|
|
|
| |||||
Loans on non-accrual status |
|
$ |
4,486 |
|
$ |
12,184 |
|
$ |
17,722 |
|
$ |
7,535 |
|
$ |
9,209 |
|
Loans past due 90 days or more and still accruing |
|
|
|
220 |
|
803 |
|
|
|
55 |
| |||||
Foreclosed and repossessed assets |
|
9,028 |
|
8,354 |
|
15,944 |
|
4,431 |
|
4,677 |
| |||||
Total non-performing assets |
|
13,514 |
|
20,759 |
|
34,469 |
|
11,966 |
|
13,941 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Non-performing assets to total assets |
|
0.86 |
% |
1.31 |
% |
2.13 |
% |
1.35 |
% |
1.61 |
% | |||||
Allowance for loan losses to total loans |
|
0.65 |
% |
0.79 |
% |
0.70 |
% |
1.06 |
% |
1.30 |
% |
(1) Management obtained information subsequent to the issuance of the June 30, 2015 and March 31, 2015 financial statements about the fair value of assets acquired from First Financial Service Corporation which resulted in an adjustment to the initial fair values established. The adjustments are reflected in the selected loan information reported as June 30, 2015 and March 31, 2015 above.
Reconciliation of Fully Tax Equivalent Adjustments to GAAP Net Interest Income
|
|
9/30/2015 |
|
6/30/2015 |
|
3/31/2015 |
|
12/31/2014 |
|
9/30/2014 |
| |||||||||||||||
|
|
Net |
|
Yield |
|
Net |
|
Yield |
|
Net |
|
Yield |
|
Net |
|
Yield |
|
Net |
|
Yield |
| |||||
|
|
(In thousands) |
| |||||||||||||||||||||||
GAAP net interest income |
|
$ |
13,394 |
|
3.75 |
% |
$ |
13,914 |
|
3.87 |
% |
$ |
13,484 |
|
3.73 |
% |
$ |
8,697 |
|
4.28 |
% |
$ |
8,174 |
|
4.04 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Tax equivalent adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Investment securities |
|
530 |
|
0.15 |
|
474 |
|
0.14 |
|
400 |
|
0.11 |
|
379 |
|
0.19 |
|
381 |
|
0.19 |
| |||||
Loans |
|
154 |
|
0.04 |
|
115 |
|
0.03 |
|
102 |
|
0.03 |
|
100 |
|
0.05 |
|
100 |
|
0.05 |
| |||||
Total tax equivalent adjustment |
|
684 |
|
0.19 |
|
589 |
|
0.17 |
|
502 |
|
0.14 |
|
479 |
|
0.24 |
|
481 |
|
0.24 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Tax equivalent net interest income |
|
14,078 |
|
3.94 |
% |
14,503 |
|
4.04 |
% |
13,986 |
|
3.87 |
% |
9,176 |
|
4.52 |
% |
8,655 |
|
4.28 |
% | |||||
Regulation G Disclosure
This press release contains non-GAAP financial measures within the meaning of Regulation G promulgated by the Securities and Exchange Commission (the SEC). The Company believes that these non-GAAP financial measures provide information that is useful to the users of its financial information regarding the Companys financial condition and results of operations. Additionally, the Company uses these non-GAAP measures to evaluate its past performance and prospects for future performance. The Company believes that this non-GAAP financial information is helpful in understanding the results of operations separate and apart from items that may, or could, have a disproportional positive or negative impact in any particular period.
While the Company believes that these non-GAAP financial measures are useful in evaluating Company performance, this information should be considered as supplemental in nature and not as a substitute for or superior to the related financial information prepared in accordance with U.S. GAAP. Further, these non-GAAP financial measures may differ from similar measures presented by other companies.
The Company recognized expenses associated with its acquisition of First Financial Service Corporation during the three months ended September 30, 2015 which substantially impacts the reported financial results for those periods. The Company believes excluding the charge provides investors and other interested parties with an additional meaningful measure to evaluate the Companys results of operations.
|
|
Three Months Ended |
|
Earnings per diluted |
| ||
|
|
(In thousands) |
|
|
| ||
Net income available to common shareholders reconciliation: |
|
|
|
|
| ||
Net income available to common shareholders as reported |
|
$ |
3,807 |
|
$ |
0.70 |
|
Less: Merger and integration expenses reported in non-interest expense |
|
1,405 |
|
0.26 |
| ||
Less: Tax effect of merger and integration charges |
|
(492 |
) |
(0.09 |
) | ||
Net income available to common shareholders excluding merger and integration expense and related tax effect |
|
$ |
4,720 |
|
$ |
0.86 |
|
Less: Non-taxable gain on recognition of life insurance benefit |
|
835 |
|
0.15 |
| ||
Net income available to common shareholders excluding merger and integration expense and related tax effect and non-taxable gain on life insurance benefit |
|
$ |
3,885 |
|
$ |
0.71 |
|
Net income reconciliation: |
|
|
|
|
| ||
Net income as reported |
|
$ |
3,917 |
|
|
| |
Less: Merger and integration expenses reported in non-interest expense |
|
1,405 |
|
|
| ||
Less: Tax effect of merger and integration charges |
|
(492 |
) |
|
| ||
Net income excluding merger and integration expense and related tax effect |
|
$ |
4,830 |
|
|
| |
Less: Non-taxable gain on recognition of life insurance benefit |
|
835 |
|
|
| ||
Net income available to common shareholders excluding merger and integration expense and related tax effect and non-taxable gain on life insurance benefit |
|
$ |
3,995 |
|
|
| |
Non-interest income reconciliation: |
|
|
|
|
| ||
Non-interest income as reported |
|
$ |
3,509 |
|
|
| |
Less: Merger and integration charges |
|
835 |
|
|
| ||
Non-interest income excluding non-taxable gain on life insurance benefit |
|
$ |
2,674 |
|
|
| |
Non-interest expense reconciliation: |
|
|
|
|
| ||
Non-interest expense as reported |
|
$ |
12,652 |
|
|
| |
Less: Merger and integration charges |
|
1,405 |
|
|
| ||
Non-interest expense excluding merger and integration expense |
|
$ |
11,247 |
|
|
|
About Your Community Bankshares, Inc.
Your Community Bankshares, Inc. is a bank holding company headquartered in New Albany, Indiana and includes its wholly owned, state-chartered subsidiary bank, Your Community Bank. The Company operates 36 financial centers in Indiana and Kentucky. The Banks are engaged primarily in the business of attracting deposits from the general public and using such funds for the origination of commercial business and real estate loans and secured consumer loans such as home equity lines of credit, automobile loans, and recreational vehicle loans. Additionally, the Banks originate and sell into the secondary market mortgage loans for the purchase of single-family homes. For more information visit www.yourcommunitybank.com.
Statements in this press release relating to the Companys plans, objectives, or future performance are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are based on managements current expectations. The Companys actual strategies and results in future periods may differ materially from those currently expected due to various risks and uncertainties, including those discussed in the Companys 2014 Form 10-K and subsequent 10-Q filed with the Securities and Exchange Commission.
###
CONTACT:
Paul Chrisco
CFO
Your Community Bankshares, Inc.
812-981-7375