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 Company’s 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 Company’s 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 Company’s 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 Company’s 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,
2015

 

June 30,
2015 (1)

 

March 31,
2015 (1)

 

December 31,
2014

 

September 30,
2014

 

 

 

(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
Reported

 

Recast
Adjustments

 

As Recast

 

As Previously
Reported

 

Recast
Adjustments

 

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
Balance

 

Average
Yield/
Cost

 

Average
Balance

 

Average
Yield/
Cost

 

Average
Balance

 

Average
Yield/
Cost

 

Average
Balance

 

Average
Yield/
Cost

 

Average
Balance

 

Average
Yield/
Cost

 

 

 

(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
Accretion

 

Impact on
Net
Interest
Margin

 

Fair Value
Accretion

 

Impact on
Net
Interest
Margin

 

Fair Value
Accretion

 

Impact on
Net
Interest
Margin

 

Fair Value
Accretion

 

Impact on
Net
Interest
Margin

 

Fair Value
Accretion

 

Impact on
Net
Interest
Margin

 

 

 

(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,
2015

 

June 30,
2015 (1)

 

March 31,
2015 (1)

 

December 31,
2014

 

September 30,
2014

 

 

 

(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
Interest
Income

 

Yield

 

Net
Interest
Income

 

Yield

 

Net
Interest
Income

 

Yield

 

Net
Interest
Income

 

Yield

 

Net
Interest
Income

 

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 Company’s 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 Company’s results of operations.

 

 

 

Three Months Ended
September 30, 2015

 

Earnings per diluted
common share
impact

 

 

 

(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 Company’s 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 management’s current expectations. The Company’s 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 Company’s 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