Attached files

file filename
8-K - 8-K - Your Community Bankshares, Inc.a16-2859_18k.htm

Exhibit 99.1

 

 

Your Community Bankshares, Inc. reports 4th quarter net income available to common shareholders of $3.8 million, or $0.68 per diluted common share, and 1st quarter dividend

 

New Albany, Ind. (January 25, 2016) — Your Community Bankshares, Inc. (YCB) reported fourth quarter net income available to common shareholders of $3.8 million and earnings per diluted common share of $0.68, compared to $2.3 million, or $0.66 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 net loss on the sale of loans, net income available to common shareholders for the quarter would have been $4.1 million or $0.74 per diluted common share (see “Regulation G Disclosure” below).  The Company also announced today that on January 19, 2016, its board of directors declared a quarterly cash dividend on the Company’s common stock of $0.12 per share payable on February 25, 2016 to shareholders of record at the close of business on February 8, 2016.

 

“We made substantial progress integrating First Financial Service Corporation’s operations into our Company during 2015,” stated James Rickard, President and Chief Executive Officer. “We are actually ahead of where we thought we would be in the process as we enter 2016.  This gives us a very strong foundation on which to continue to build shareholder value as we look ahead to the next few years.”

 

Mr. Rickard continued, “Core earnings continues to grow, but we are even more pleased with the improvement in credit quality during the last half of the year.  Completing the bulk loan sale was a big step forward for the Company.  We expect that this will have a meaningful impact on our non-interest expense as we reduce resources allocated to dealing with problem loan relationships.”

 

The following points summarize significant financial information for the fourth quarter of 2015:

 

·                  Net income for the fourth quarter of 2015 was $3.9 million while net income available to common shareholders was $3.8 million.  Excluding merger and integration expenses of $124,000 ($81,000, net of tax) and loss on sale of loans of $316,000 ($205,000, net of tax), net income would have been $4.1 million (see “Regulation G Disclosure” below).

·                  Non-performing assets to total assets increased to 0.90% at December 31, 2015 from 0.87% at September 30, 2015.  Non-accrual loans declined from $4.5 million at September 30, 2015 to $4.0 million at December 31, 2015.  Foreclosed and repossessed assets increased from $9.3 million to $10.0 million over the same period.

·                  During the fourth quarter the Company completed a bulk loan sale in which the Company sold 54 loans to third party investors netting proceeds of $15.6 million after costs to sell.  The Company recorded a net loss of $316,000 as a result of loan sale transactions in the fourth quarter.  The loans sold were excluded from the Company’s credit quality metrics as of September 30, 2015.

·                  Tangible book value per common share was $21.57 as of December 31, 2015 as compared to $20.55 at December 31, 2014.

·                  The Company is closing its financial center located at 12629 Taylorsville Road, Louisville, KY 40299 on February 19, 2016.  The Company leases the land and owns the building.  During the third quarter, 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, 2016.

·                  The Company closed 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 closed the lobby of its location located at 1671 N. Wilson Road, Radcliff, KY 40160 effective November 20, 2015.   The Company continues to operate a drive through and an ATM at this location.    The Company expects to avoid approximately $70,000 in non-interest expense per year starting on the closing date.

·                  Net interest income increased to $13.9 million from $13.4 million in the fourth quarter of 2015 due primarily to the reclassification of $466,000 from non-accretable yield into accretion income from one loan relationship.  The loan was acquired in the acquisition of First Federal Savings Bank of Elizabethtown in January 2015.

 



 

·                  Fully tax equivalent net interest margin was 4.08%, an increase from 3.94% for the third quarter of 2015.  The increase in the margin was attributable to the same factors that drove the increase in net interest income.

·                  The Company recorded $330,000 provision for loan losses during the quarter, a decrease from $637,000 for the same quarter in 2014, primarily because of generally improving credit quality metrics, including net charge-offs.

·                  Non-interest income declined to $2.8 million compared to $3.5 million for the third quarter of 2015.  Excluding the net loss on sale of loans in the fourth quarter and the gain on recognition of life insurance benefit in the third quarter, non-interest income increased from $2.7 million for the third quarter to $2.9 million for the fourth.  This increase was mostly attributable to an increase in interchange income and mortgage banking income.

·                  Non-interest expense was $11.9 million as compared to $12.7 million for the third quarter of 2015.  Excluding merger and integration expenses, non-interest expense increased from $11.2 million for the third quarter to $11.8 million for the fourth.  This increase was due to higher incentive and stock-based compensation expenses for the fourth quarter as compared to the third.

·                  The Company’s effective tax rate was 14.07% during the quarter.

·                  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 December 31, 2015.

·                  Selected performance ratios for the company are set out in the following table.

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December

 

September

 

June

 

March

 

December

 

December

 

December

 

 

 

31,

 

30,

 

30,

 

31,

 

31,

 

31,

 

31,

 

 

 

2015

 

2015

 

2015

 

2015

 

2014

 

2015

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.98

%

0.99

%

0.89

%

(0.23

)%

1.10

%

0.65

%

1.04

%

Return on average assets, excluding merger and integration expenses and net loss on sale of loans, net of income taxes

 

1.05

%

1.01

%

0.92

%

0.37

%

1.17

%

0.83

%

1.10

%

Return on average equity

 

10.30

%

10.44

%

9.75

%

(2.57

)%

9.83

%

7.03

%

9.54

%

Return on average equity, excluding merger and integration expenses and net loss on sale of loans, net of income taxes and gain on recognition of life insurance benefit

 

11.07

%

10.65

%

10.02

%

4.16

%

10.46

%

9.00

%

10.03

%

Net interest margin, fully tax equivalent

 

4.08

%

3.94

%

4.04

%

3.87

%

4.52

%

3.98

%

4.29

%

Net interest margin excluding accretion

 

3.67

%

3.61

%

3.60

%

3.53

%

4.14

%

3.60

%

4.17

%

Efficiency ratio (1)

 

64.63

%

64.56

%

58.85

%

82.07

%

57.15

%

67.35

%

63.75

%

 


(1)  Excludes gains or losses on sales of securities, foreclosed asset expenses, amortization of intangibles, and merger and integration expenses and includes net interest income on a fully taxable equivalent basis.

 



 

Your Community Bankshares, Inc.

Consolidated Balance Sheets

 

 

 

December 31,
2015

 

September 30,
2015 (1)

 

June 30,
2015 (1)

 

March 31,
2015 (1)

 

December 31,
2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

(As Recast)

 

(As Recast)

 

(As Recast)

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and due from financial institutions

 

$

30,425

 

$

29,618

 

$

28,947

 

$

45,784

 

$

12,872

 

Interest-bearing deposits in other financial institutions

 

13,365

 

10,814

 

32,383

 

56,290

 

6,808

 

Securities available for sale

 

378,978

 

403,486

 

398,292

 

385,498

 

202,177

 

Loans held for sale

 

1,015

 

19,386

 

390

 

221

 

 

Loans

 

1,016,314

 

992,622

 

1,008,724

 

1,005,416

 

603,575

 

Allowance for loan losses

 

(6,851

)

(6,416

)

(8,045

)

(7,120

)

(6,465

)

Federal Home Loan Bank and Federal Reserve stock

 

3,890

 

3,891

 

3,807

 

5,451

 

4,964

 

Accrued interest receivable

 

5,328

 

5,151

 

5,083

 

4,802

 

3,152

 

Premises and equipment, net

 

33,270

 

30,314

 

31,462

 

31,793

 

18,124

 

Premises and equipment held for sale

 

 

3,898

 

5,954

 

5,974

 

 

Company owned life insurance

 

33,127

 

32,828

 

33,348

 

33,095

 

22,058

 

Goodwill

 

4,945

 

4,945

 

4,945

 

4,945

 

 

Core deposit intangible

 

5,015

 

5,321

 

5,634

 

5,951

 

682

 

Foreclosed and repossessed assets

 

9,952

 

9,261

 

8,337

 

15,927

 

4,431

 

Other assets

 

27,242

 

27,568

 

29,804

 

28,328

 

16,368

 

Total Assets

 

$

1,556,015

 

$

1,572,687

 

$

1,589,065

 

$

1,622,355

 

$

888,746

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing

 

$

286,739

 

$

275,350

 

$

292,179

 

$

285,634

 

$

200,142

 

Interest-bearing

 

975,325

 

968,620

 

1,014,357

 

1,052,089

 

450,802

 

Total deposits

 

1,262,064

 

1,243,970

 

1,306,536

 

1,337,723

 

650,944

 

Short-term borrowings

 

48,785

 

74,034

 

42,989

 

39,228

 

45,818

 

Subscription agreement proceeds in escrow

 

 

 

 

 

20,774

 

Other borrowings

 

108,347

 

93,974

 

84,737

 

85,611

 

67,000

 

Accrued interest payable

 

451

 

375

 

703

 

462

 

158

 

Other liabilities

 

9,282

 

8,832

 

8,741

 

14,059

 

4,504

 

Total liabilities

 

1,428,929

 

1,421,185

 

1,443,706

 

1,477,083

 

789,198

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

28,000

 

28,000

 

28,000

 

28,000

 

Common stock

 

578

 

578

 

578

 

578

 

386

 

Additional paid-in capital

 

90,869

 

90,459

 

89,791

 

89,342

 

44,421

 

Retained earnings

 

39,512

 

36,336

 

33,228

 

30,419

 

32,110

 

Accumulated other comprehensive income

 

2,089

 

2,489

 

150

 

3,788

 

1,809

 

Treasury stock

 

(5,962

)

(6,360

)

(6,388

)

(6,855

)

(7,178

)

Total shareholders’ equity

 

127,086

 

151,502

 

145,359

 

145,272

 

99,548

 

Total Liabilities and Shareholders’ Equity

 

$

1,556,015

 

$

1,572,687

 

$

1,589,065

 

$

1,622,355

 

$

888,746

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

23.41

 

$

22.84

 

$

21.53

 

$

21.81

 

$

20.75

 

Tangible book value per common share

 

$

21.57

 

$

21.10

 

$

19.72

 

$

19.93

 

$

20.55

 

 


(1)  Management obtained information subsequent to the issuance of the September 30, 2015, 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 September 30, 2015, June 30, 2015 and March 31, 2015 consolidated balance sheet; there were no adjustments to the consolidated statement of operations for the periods ending September 30, 2015, June 30, 2015 and March 31, 2015.

 

 

 

September 30, 2015

 

June 30, 2015

 

March 31, 2015

 

 

 

As Previously
Reported

 

Recast
Adjustments

 

As Recast

 

As Previously
Reported

 

Recast
Adjustments

 

As Recast

 

As Previously
Reported

 

Recast
Adjustments

 

As Recast

 

 

 

(In thousands)

 

Loans

 

$

992,662

 

$

 

$

992,662

 

$

1,005,016

 

$

3,708

 

$

1,008,724

 

$

999,906

 

$

5,510

 

$

1,005,416

 

Loans held for sale

 

20,896

 

(1,510

)

19,386

 

390

 

 

390

 

221

 

 

221

 

Premises and equipment held for sale

 

3,898

 

 

3,898

 

5,635

 

319

 

5,954

 

6,155

 

(181

)

5,974

 

Foreclosed and repossessed assets

 

9,028

 

233

 

9,261

 

8,354

 

(17

)

8,337

 

15,818

 

109

 

15,927

 

Other assets (deferred tax asset)

 

27,121

 

447

 

27,568

 

30,647

 

(843

)

29,804

 

29,430

 

(1,102

)

28,328

 

Goodwill

 

4,115

 

830

 

4,945

 

6,375

 

(1,430

)

4,945

 

7,544

 

(2,599

)

4,945

 

Other borrowings (subordinated debt)

 

93,974

 

 

93,974

 

83,000

 

1,737

 

84,737

 

83,874

 

1,737

 

85,611

 

 



 

Your Community Bankshares, Inc.

Consolidated Statements of Operations

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December

 

September

 

June

 

March

 

December

 

December

 

December

 

 

 

31,

 

30,

 

30,

 

31,

 

31,

 

31,

 

31,

 

 

 

2015

 

2015

 

2015

 

2015

 

2014

 

2015

 

2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

(In thousands except share and per data)

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

12,956

 

$

12,361

 

$

12,787

 

$

12,523

 

$

7,911

 

$

50,627

 

$

28,950

 

Investment securities and other

 

2,307

 

2,334

 

2,319

 

2,233

 

1,322

 

9,193

 

5,324

 

Interest and dividend income

 

15,263

 

14,695

 

15,106

 

14,756

 

9,233

 

59,820

 

34,274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

575

 

570

 

580

 

574

 

245

 

2,299

 

1,020

 

Borrowed funds

 

795

 

731

 

612

 

698

 

291

 

2,836

 

921

 

Total interest expense

 

1,370

 

1,301

 

1,192

 

1,272

 

536

 

5,135

 

1,941

 

Net interest income

 

13,893

 

13,394

 

13,914

 

13,484

 

8,697

 

54,685

 

32,333

 

Provision for loan losses

 

330

 

 

2,155

 

106

 

637

 

2,591

 

1,275

 

Net interest income after provision for loan losses

 

13,563

 

13,394

 

11,759

 

13,378

 

8,060

 

52,094

 

31,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

1,634

 

1,655

 

1,669

 

1,391

 

854

 

6,349

 

3,355

 

Interchange income

 

700

 

575

 

476

 

444

 

287

 

2,195

 

1,168

 

Earnings on company owned life insurance

 

298

 

226

 

253

 

252

 

170

 

1,029

 

672

 

Net gain (loss) on sales of available for sale securities

 

204

 

(1

)

 

51

 

 

254

 

468

 

Net loss on sale of loans

 

(316

)

 

 

 

 

(316

)

 

Mortgage banking income

 

104

 

70

 

74

 

117

 

42

 

365

 

126

 

Commission income

 

46

 

48

 

50

 

47

 

48

 

191

 

194

 

Gain on recognition of life insurance benefit

 

 

835

 

 

 

 

835

 

 

Other income

 

136

 

101

 

130

 

110

 

128

 

477

 

462

 

Non-interest income

 

2,806

 

3,509

 

2,652

 

2,412

 

1,529

 

11,379

 

6,445

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

6,065

 

5,619

 

5,086

 

9,119

 

3,276

 

25,889

 

13,878

 

Occupancy & equipment

 

1,681

 

2,640

 

1,672

 

2,208

 

966

 

8,201

 

3,814

 

Data processing

 

1,152

 

1,567

 

921

 

1,814

 

670

 

5,454

 

2,617

 

Core deposit intangible amortization

 

307

 

312

 

318

 

397

 

78

 

1,334

 

322

 

Foreclosed assets, net

 

90

 

119

 

(95

)

344

 

118

 

458

 

162

 

Other expense

 

2,589

 

2,395

 

2,573

 

4,042

 

1,444

 

11,599

 

5,696

 

Total non-interest expense

 

11,884

 

12,652

 

10,475

 

17,924

 

6,552

 

52,935

 

26,489

 

Income (loss) before income taxes

 

4,485

 

4,251

 

3,936

 

(2,134

)

3,037

 

10,538

 

11,014

 

Income tax expense (benefit)

 

627

 

334

 

371

 

(1,198

)

600

 

134

 

2,001

 

Net income (loss)

 

3,858

 

3,917

 

3,565

 

(936

)

2,437

 

10,404

 

9,013

 

Preferred stock dividend

 

(91

)

(110

)

(109

)

(110

)

(110

)

(420

)

(439

)

Net income (loss) available (attributable) to common shareholders

 

$

3,767

 

$

3,807

 

$

3,456

 

$

(1,046

)

$

2,327

 

$

9,984

 

$

8,574

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per basic common share

 

$

0.70

 

$

0.70

 

$

0.64

 

$

(0.19

)

$

0.68

 

$

1.85

 

$

2.49

 

Earnings (loss) per diluted common share

 

$

0.68

 

$

0.70

 

$

0.64

 

$

(0.19

)

$

0.66

 

$

1.82

 

$

2.46

 

Dividend per common share

 

$

0.12

 

$

0.12

 

$

0.12

 

$

0.12

 

$

0.12

 

$

0.48

 

$

0.48

 

Average number of basic common shares

 

5,413,914

 

5,405,691

 

5,383,887

 

5,374,819

 

3,446,486

 

5,394,712

 

3,437,643

 

Average number of dilutive common shares

 

5,505,757

 

5,470,557

 

5,437,602

 

5,374,819

 

3,499,951

 

5,492,405

 

3,487,117

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger and integration expenses contained in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

 

60

 

2,105

 

 

2,165

 

 

Occupancy & equipment

 

21

 

972

 

 

310

 

 

1,303

 

 

Data processing

 

59

 

413

 

27

 

719

 

 

1,218

 

 

Other expense

 

44

 

20

 

69

 

633

 

238

 

766

 

697

 

Total merger and integration expenses

 

124

 

1,405

 

156

 

3,767

 

238

 

5,452

 

697

 

Total merger and integration expenses, net of income taxes

 

81

 

913

 

101

 

2,449

 

157

 

3,544

 

460

 

 



 

Your Community Bankshares, Inc.

Average Balances, Interest Yields and Costs

 

 

 

Three Months Ending,

 

 

 

12/31/2015

 

9/30/2015

 

6/30/2015

 

03/31/2015

 

12/31/2014

 

 

 

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

 

$

24,233

 

0.36

%

$

17,489

 

0.73

%

$

48,008

 

0.41

%

$

63,092

 

0.36

%

$

6,113

 

0.39

%

Taxable securities

 

261,870

 

1.86

 

283,885

 

1.78

 

288,420

 

1.84

 

318,695

 

1.71

 

117,961

 

1.78

 

Tax-exempt securities

 

117,447

 

5.27

 

112,408

 

5.35

 

98,423

 

5.52

 

83,217

 

5.57

 

80,416

 

5.49

 

Total loans and fees

 

1,019,794

 

5.13

 

1,001,041

 

4.96

 

1,000,865

 

5.17

 

993,536

 

5.15

 

595,578

 

5.34

 

FHLB and Federal Reserve stock

 

3,890

 

4.18

 

3,837

 

4.65

 

4,860

 

5.69

 

6,484

 

5.94

 

5,768

 

3.71

 

Total earning assets

 

1,427,234

 

4.46

 

1,418,660

 

4.30

 

1,440,576

 

4.37

 

1,465,024

 

4.22

 

805,836

 

4.78

 

Less: Allowance for loan losses

 

(7,301

)

 

 

(7,757

)

 

 

(7,532

)

 

 

(6,838

)

 

 

(7,743

)

 

 

Non-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

28,007

 

 

 

32,263

 

 

 

35,902

 

 

 

38,987

 

 

 

22,388

 

 

 

Bank premises and equipment, net

 

33,712

 

 

 

36,869

 

 

 

37,778

 

 

 

38,135

 

 

 

17,959

 

 

 

Other assets

 

87,095

 

 

 

92,150

 

 

 

96,967

 

 

 

124,855

 

 

 

40,034

 

 

 

Total assets

 

$

1,568,747

 

 

 

$

1,572,185

 

 

 

$

1,603,691

 

 

 

$

1,660,163

 

 

 

$

878,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and other

 

$

656,227

 

0.16

%

$

652,860

 

0.15

%

$

688,831

 

0.15

%

$

697,094

 

0.15

%

$

338,104

 

0.18

%

Time deposits

 

324,026

 

0.38

 

339,480

 

0.37

 

352,394

 

0.36

 

377,230

 

0.33

 

133,684

 

0.28

 

Short-term borrowings

 

59,004

 

0.34

 

50,067

 

0.32

 

39,033

 

0.24

 

38,253

 

0.23

 

42,819

 

0.24

 

Other borrowings

 

92,274

 

3.20

 

86,752

 

3.16

 

83,170

 

2.84

 

87,999

 

3.12

 

71,837

 

1.46

 

Total interest-bearing liabilities

 

1,131,531

 

0.48

 

1,129,159

 

0.46

 

1,163,428

 

0.41

 

1,200,576

 

0.43

 

586,444

 

0.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest demand deposits

 

277,333

 

 

 

285,743

 

 

 

283,101

 

 

 

279,879

 

 

 

185,844

 

 

 

Accrued interest payable and other liabilities

 

11,366

 

 

 

8,478

 

 

 

10,453

 

 

 

32,251

 

 

 

7,800

 

 

 

Shareholders’ equity

 

148,517

 

 

 

148,805

 

 

 

146,709

 

 

 

147,457

 

 

 

98,386

 

 

 

Total liabilities and shareholders’ equity

 

$

1,568,747

 

 

 

$

1,572,185

 

 

 

$

1,603,691

 

 

 

$

1,660,163

 

 

 

$

878,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

3.98

%

 

 

3.84

%

 

 

3.96

%

 

 

3.79

%

 

 

4.42

%

Net interest margin

 

 

 

4.08

 

 

 

3.94

 

 

 

4.04

 

 

 

3.87

 

 

 

4.52

 

 

Accretion and Amortization of Fair Value Adjustments

 

 

 

Three Months Ending,

 

 

 

12/31/2015

 

9/30/2015

 

6/30/2015

 

03/31/2015

 

12/31/2014

 

 

 

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

 

$

984

 

0.27

%

$

648

 

0.18

%

$

1,016

 

0.28

%

$

601

 

0.17

%

$

775

 

0.38

%

Interest-bearing deposits

 

397

 

0.11

 

432

 

0.12

 

475

 

0.13

 

542

 

0.15

 

 

0.00

 

FHLB advances

 

63

 

0.02

 

63

 

0.02

 

62

 

0.02

 

62

 

0.02

 

 

0.00

 

Subordinated debentures

 

38

 

0.01

 

40

 

0.01

 

36

 

0.01

 

33

 

0.01

 

 

0.00

 

Total fair value accretion

 

$

1,482

 

0.41

%

$

1,183

 

0.33

%

$

1,589

 

0.44

%

$

1,238

 

0.34

%

$

775

 

0.38

%

 



 

Your Community Bankshares, Inc.

Selected Loan Information

 

 

 

December 31,
2015

 

September 30,
2015

 

June 30,
2015 (1)

 

March 31,
2015 (1)

 

December 31,
2014

 

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

(As recast)

 

(As recast)

 

(As recast)

 

 

 

 

 

(In thousands)

 

ACQUIRED LOANS

 

 

 

 

 

 

 

 

 

 

 

Loans on non-accrual status

 

$

1,323

 

$

2,257

 

$

5,922

 

$

10,122

 

$

96

 

Loans past due 90 days or more and still accruing

 

68

 

 

 

 

 

Foreclosed and repossessed assets

 

7,825

 

6,023

 

4,849

 

12,409

 

254

 

Total non-performing assets

 

9,216

 

8,047

 

10,771

 

22,531

 

350

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

59

 

205

 

 

 

 

Non-accretable yield on acquired loans

 

5,293

 

10,949

 

16,246

 

16,752

 

571

 

 

 

 

 

 

 

 

 

 

 

 

 

LEGACY LOANS

 

 

 

 

 

 

 

 

 

 

 

Loans on non-accrual status

 

2,694

 

2,229

 

6,016

 

7,354

 

7,439

 

Loans past due 90 days or more and still accruing

 

 

 

220

 

803

 

 

Foreclosed and repossessed assets

 

2,127

 

3,238

 

3,505

 

3,535

 

4,177

 

Total non-performing assets

 

4,821

 

5,467

 

9,741

 

11,692

 

11,616

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Legacy Loans

 

704,549

 

667,281

 

625,624

 

588,076

 

570,864

 

Allowance for loan losses

 

6,792

 

6,211

 

8,045

 

7,120

 

6,465

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to legacy loans

 

0.96

%

0.93

%

1.29

%

1.21

%

1.13

%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LOANS

 

 

 

 

 

 

 

 

 

 

 

Loans on non-accrual status

 

$

4,017

 

$

4,486

 

$

11,938

 

$

17,476

 

$

7,535

 

Loans past due 90 days or more and still accruing

 

68

 

 

220

 

803

 

 

Foreclosed and repossessed assets

 

9,952

 

9,261

 

8,354

 

15,944

 

4,431

 

Total non-performing assets

 

14,037

 

13,747

 

20,512

 

34,223

 

11,966

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing assets to total assets

 

0.90

%

0.87

%

1.29

%

2.11

%

1.35

%

Allowance for loan losses to total loans

 

0.67

%

0.65

%

0.80

%

0.71

%

1.06

%

 


(1) Management obtained information subsequent to the issuance of the September 30, 2015, 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 September 30, 2015, June 30, 2015 and March 31, 2015 above.

 

Reconciliation of Fully Tax Equivalent Adjustments to GAAP Net Interest Income

 

 

 

12/31/2015

 

9/30/2015

 

6/30/2015

 

3/31/2015

 

12/31/2014

 

 

 

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

 

$

13,893

 

3.86

%

$

13,394

 

3.75

%

$

13,914

 

3.87

%

$

13,484

 

3.73

%

$

8,697

 

4.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

546

 

0.15

 

530

 

0.15

 

474

 

0.14

 

400

 

0.11

 

379

 

0.19

 

Loans

 

225

 

0.07

 

154

 

0.04

 

115

 

0.03

 

102

 

0.03

 

100

 

0.05

 

Total tax equivalent adjustment

 

771

 

0.21

 

684

 

0.19

 

589

 

0.17

 

502

 

0.14

 

479

 

0.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent net interest income

 

14,664

 

4.08

%

14,078

 

3.94

%

14,503

 

4.04

%

13,986

 

3.87

%

9,176

 

4.52

%

 

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, the consolidation of the Company’s two subsidiary banks, and a net loss on the sale of loans during the three months ended December 31, 2015 which substantially impacts the reported financial results for that period.  The Company believes excluding these items provides investors and other interested parties with an additional meaningful measure to evaluate the Company’s results of operations.

 

 

 

Three Months Ended
December 31, 2015

 

Earnings per diluted
common share
impact

 

 

 

(In thousands)

 

 

 

Net income available to common shareholders reconciliation:

 

 

 

 

 

Net income available to common shareholders as reported

 

$

3,767

 

$

0.68

 

Less: Merger and integration expenses reported in non-interest expense

 

124

 

0.03

 

Less: Tax effect of merger and integration charges

 

(43

)

(0.01

)

Less: Net loss on sale of loans reported in non-interest income

 

316

 

0.06

 

Less: Tax effect of net loss on sale of loans

 

(111

)

(0.02

)

Net income available to common shareholders excluding merger and integration expense and net loss on sale of loans and related tax effects

 

$

4,053

 

$

0.74

 

 

 

 

 

 

 

Net income reconciliation:

 

 

 

 

 

Net income as reported

 

$

3,858

 

 

 

Less: Merger and integration expenses reported in non-interest expense

 

124

 

 

 

Less: Tax effect of merger and integration charges

 

(43

)

 

 

Less: Net loss on sale of loans reported in non-interest income

 

316

 

 

 

Less: Tax effect of net loss on sale of loans

 

(111

)

 

 

Net income excluding merger and integration expense and net loss on sale of loans and related tax effects

 

$

4,144

 

 

 

 

 

 

 

 

 

Non-interest income reconciliation:

 

 

 

 

 

Non-interest income as reported

 

$

2,806

 

 

 

Less: Net loss on sale of loans

 

(316

)

 

 

Non-interest income excluding net loss on sale of loans

 

$

3,122

 

 

 

 

 

 

 

 

 

Non-interest expense reconciliation:

 

 

 

 

 

Non-interest expense as reported

 

$

11,884

 

 

 

Less: Merger and integration charges

 

124

 

 

 

Non-interest expense excluding merger and integration expense

 

$

11,760

 

 

 

 



 

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