Attached files

file filename
8-K - FORM 8-K - FARMERS NATIONAL BANC CORP /OH/d116000d8k.htm
EX-99.2 - EX-99.2 - FARMERS NATIONAL BANC CORP /OH/d116000dex992.htm

Exhibit 99.1

January 27, 2016

Press Release

 

Source:    Farmers National Banc Corp.
   Kevin J. Helmick, President and CEO
   20 South Broad Street, P.O. Box 555
   Canfield, OH 44406
   330.533.3341
   Email: exec@farmersbankgroup.com

FARMERS NATIONAL BANC CORP. ANNOUNCES

2015 FOURTH QUARTER AND ANNUAL FINANCIAL RESULTS

 

    20% organic annual loan growth in 2015

 

    132 consecutive quarters of profitability

 

    First full quarter including recently acquired Tri-State 1st Banc Inc.

 

    Net income for quarter ended December 31, 2015 was $3.2 million compared to $1.9 million for the linked quarter

 

    Annualized return on assets was 0.93% for the fourth quarter excluding costs related to acquisition activities

 

    Noninterest income increased 23.4% compared to same quarter in 2014

 

    Non-performing assets to total assets remain at low levels, 0.61% at December 31, 2015

CANFIELD, Ohio (January 27, 2016) – Farmers National Banc Corp. (Farmers) (NASDAQ: FMNB) today reported financial results for the three and twelve months ended December 31, 2015.

Net income for the three months ended December 31, 2015 was $3.2 million, or $0.12 per diluted share, which compares to $2.1 million, or $0.12 per diluted share, for the three months ended December 31, 2014. Excluding expenses related to acquisition activities, net income would have been $4.3 million or $0.16 per diluted share for the three months ended December 31, 2015. In comparing net income excluding acquisition activities for the fourth quarter to the linked quarter, net income excluding acquisition activities increased $598 thousand, or 16% for the three months ended December 31, 2015.

Annualized return on average assets and return on average equity were 0.68% and 6.51%, respectively, for the three month period ending December 31, 2015. Excluding the expenses related to acquisition activities, the annualized return on average assets and the annualized return on average equity would have been 0.93% and 8.87%, respectively.

Net income for the year ended December 31, 2015 was $8.1 million, or $0.36 per diluted share, compared to $9.0 million or $0.48 per diluted share for 2014. Excluding expenses related to acquisition activities, net income for the current twelve month period would have been $12.9 million, or $0.57 per share.

On October 1, 2015, Farmers completed the merger of Tri-State 1st Banc Inc. (Tri-State), the holding company for 1st National Community Bank. Immediately following the merger, 1st National Community Bank was merged into The Farmers National Bank of Canfield (Bank). This transaction resulted in the addition of $135 million in assets and 3 full service branches in Columbiana County in Ohio and 1 in Beaver County in Pennsylvania.

Kevin J. Helmick, President and CEO, stated, “2015 was an exciting year for our company. We are very pleased that we have completed the acquisitions of National Bancshares Corporation (NBOH) and Tri-State, and that these acquisitions have improved our level of profitability. We also continue to be encouraged by our organic loan growth, which has increased 20% during the past twelve months, and improvements in our level of noninterest income.”


2015 Fourth Quarter Financial Highlights

 

    Loan growth

Total loans were $1.30 billion at December 31, 2015, compared to $663.9 million at December 31, 2014. Loans grew 20% organically during the past twelve months, which is in addition to the $432 million and $66 million increase in loans resulting from the NBOH and Tri-State acquisitions, respectively. The organic increase in loans is a direct result of Farmers’ focus on loan growth utilizing a talented lending and credit team, while adhering to a sound underwriting discipline. Most of the increase in loans has occurred in the commercial real estate, commercial and industrial and residential real estate loan portfolios. Loans now comprise 74.2% of the Bank’s fourth quarter average earning assets in 2015, an improvement compared to 61.2% in 2014. This improvement along with the growth in earning assets organically and through merger activity has resulted in a 88.7% increase in tax equated loan income from the fourth quarter of 2014 to the same quarter in 2015.

 

    Loan quality

Non-performing assets to total assets remain at a safe level, currently at 0.61%. Early stage delinquencies also continue to remain at low levels, at $8.9 million, or 0.69% of total loans, at December 31, 2015. Net charge-offs for the current quarter were $296 thousand, up slightly compared to $211 thousand in the previous quarter but down 44% compared to $526 thousand in the same quarter last year. Lending to the energy sector is insignificant and less than 1% of the loan portfolio.

 

    Net interest margin

The net interest margin for the three months ended December 31, 2015 was 3.99%, a 36 basis points increase from the quarter ended December 31, 2014. In comparing the fourth quarter of 2015 to the same period in 2014, asset yields increased 19 basis points, while the cost of interest-bearing liabilities decreased 20 basis points. Another key contributor to the increase in net interest margin was the shift in the mix of earning assets from securities to loans as explained previously. The increased margin is also partially due to the additional accretion as a result of the discounted loan portfolios acquired in the NBOH and Tri-State mergers. Excluding the amortization of premium on time deposits and FHLB advances along with the accretion of the acquired loan discount, the net interest margin would have been 9 basis points lower or 3.90% for the quarter ended December 31, 2015.

 

    Noninterest income

Noninterest income increased 23.4% to $5.2 million for the quarter ended December 31, 2015 compared to $4.2 million in 2014. Deposit account income increased $337 thousand, or 47%, in the current year’s quarter compared to the same quarter in 2014 and gains on the sale of mortgage loans increased $299 thousand, or 277%, in comparing the same two quarters.

 

    Noninterest expenses

Farmers has remained committed to managing the level of noninterest expenses. Total noninterest expenses for the fourth quarter of 2015 were $16.6 million. Excluding expenses related to acquisition activities of $1.7 million, noninterest expenses were $14.9 million. Excluding expenses related to acquisition activities, noninterest expenses measured as a percentage of quarterly average assets decreased from 3.43% in the fourth quarter of 2014 to 3.18% in the fourth quarter of 2015. Salaries and employee benefits excluding severance expenses related to the merger as a percent of average assets decreased from 1.89% to 1.54%.

 

    Efficiency ratio

Excluding expenses related to acquisition activities, the efficiency ratio for the quarter ended December 31, 2015 improved to 65.4% compared to 71.2% for the same quarter in 2014. The


main factors leading to the improvement in the efficiency ratio was the increase in net interest income and noninterest income, along with the stabilized level of noninterest expenses relative to average assets as explained in the preceding paragraphs.

2016 Outlook

Mr. Helmick added, “2015 was a transformative year with our acquisition activity. In 2016, we continue to focus our energy on the seamless integration of the newly acquired banks and customers. We remain committed to the businesses and families we serve and to our community banking approach and culture.”

Founded in 1887, Farmers National Banc Corp. is a diversified financial services company headquartered in Canfield, Ohio, with more than $1.9 billion in banking assets and $1 billion in trust assets. Farmers National Banc Corp.’s wholly-owned subsidiaries are comprised of The Farmers National Bank of Canfield, a full-service national bank engaged in commercial and retail banking with 42 banking locations in Mahoning, Trumbull, Columbiana, Stark, Wayne, Medina and Cuyahoga Counties in Ohio and Beaver County in Pennsylvania, Farmers Trust Company, which operates two trust offices and offers services in the same geographic markets and National Associates, Inc. Farmers National Insurance, LLC, a wholly-owned subsidiary of The Farmers National Bank of Canfield, offers a variety of insurance products.

Non-GAAP Disclosure

This press release includes disclosures of Farmers’ tangible common equity ratio and pre-tax, pre-provision income, which are financial measures not prepared in accordance with generally accepted accounting principles in the United States (GAAP). A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed by GAAP. Farmers believes that these non-GAAP financial measures provide both management and investors a more complete understanding of the underlying operational results and trends and Farmers’ marketplace performance. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with GAAP. The reconciliations of non-GAAP financial measures are included in the tables following Consolidated Financial Highlights below.

Forward-Looking Statements

This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about Farmers’ financial condition, results of operations, asset quality trends and profitability. Forward-looking statements are not historical facts but instead represent only management’s current expectations and forecasts regarding future events, many of which, by their nature, are inherently uncertain and outside of Farmers’ control. Forward-looking statements are preceded by terms such as “expects,” “believes,” “anticipates,” “intends” and similar expressions, as well as any statements related to future expectations of performance or conditional verbs, such as “will,” “would,” “should,” “could” or “may.” Farmers’ actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. Factors that could cause Farmers’ actual results to differ materially from those described in the forward-looking statements can be found in Farmers’ Annual Report on Form 10-K for the year ended December 31, 2014, as amended, which has been filed with the Securities and Exchange Commission (SEC) and is available on Farmers’ website (www.farmersbankgroup.com) and on the SEC’s website (www.sec.gov). Forward-looking statements are not guarantees of future performance and should not be relied upon as representing management’s views as of any subsequent date. Farmers does not undertake any obligation to update the forward-looking statements to reflect the impact of circumstances or events that may arise after the date of the forward-looking statements.


Farmers National Banc Corp. and Subsidiaries

Consolidated Financial Highlights

(Amounts in thousands, except per share results) Unaudited

Consolidated Statements of Income

 

     For the Three Months Ended     For the Twelve Months Ended  
     Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     Dec. 31,     Dec. 31,     Percent  
     2015     2015     2015     2015     2014     2015     2014     Change  

Total interest income

   $ 17,481      $ 15,594      $ 10,753      $ 9,999      $ 10,321      $ 53,827      $ 40,915        31.6

Total interest expense

     1,023        1,056        1,004        1,007        1,078        4,090        4,579        -10.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     16,458        14,538        9,749        8,992        9,243        49,737        36,336        36.9

Provision for loan losses

     990        1,220        850        450        825        3,510        1,880        86.7

Other income

     5,175        4,685        4,409        4,037        4,193        18,306        15,303        19.6

Merger related costs

     1,736        2,499        1,912        245        0        6,392        0     

Other expense

     14,884        13,022        10,175        9,506        9,867        47,587        38,162        24.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     4,023        2,482        1,221        2,828        2,744        10,554        11,597        -9.0

Income taxes

     848        625        409        617        597        2,499        2,632        -5.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 3,175      $ 1,857      $ 812      $ 2,211      $ 2,147      $ 8,055      $ 8,965        -10.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average shares outstanding

     27,027        25,672        19,366        18,409        18,436        22,678        18,675     

Pre-tax pre-provision income

   $ 5,013      $ 3,702      $ 2,071      $ 3,278      $ 3,569      $ 14,064      $ 13,477     

Basic and diluted earnings per share

     0.12        0.07        0.04        0.12        0.12        0.36        0.48     

Cash dividends

     809        770        552        552        552        2,684        2,237     

Cash dividends per share

     0.03        0.03        0.03        0.03        0.03        0.12        0.12     

Performance Ratios

                

Net Interest Margin (Annualized)

     3.99     3.84     3.66     3.64     3.63     3.81     3.59  

Efficiency Ratio (Tax equivalent basis)

     73.07     76.55     81.03     70.71     71.20     75.26     70.24  

Return on Average Assets (Annualized)

     0.68     0.43     0.27     0.79     0.75     0.54     0.79  

Return on Average Equity (Annualized)

     6.51     3.97     2.74     7.14     6.91     4.97     7.45  

Dividends to Net Income

     25.48     41.46     67.98     24.97     25.71     33.32     24.95  


Consolidated Statements of Financial Condition

 

     Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,  
     2015     2015     2015     2015     2014  

Assets

          

Cash and cash equivalents

   $ 56,014      $ 34,344      $ 37,028      $ 26,929      $ 27,428   

Securities available for sale

     394,312        379,138        386,319        369,919        389,829   

Loans held for sale

     1,769        566        399        146        511   

Loans

     1,296,865        1,183,016        1,134,838        673,784        663,852   

Less allowance for loan losses

     8,978        8,294        7,286        7,723        7,632   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Loans

     1,287,887        1,174,722        1,127,552        666,061        656,220   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other assets

     129,920        119,027        121,105        70,596        62,979   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 1,869,902      $ 1,707,797      $ 1,672,403      $ 1,133,651      $ 1,136,967   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

          

Deposits

   $ 1,409,047      $ 1,330,249      $ 1,320,569      $ 909,408      $ 915,703   

Other interest-bearing liabilities

     247,985        179,701        155,591        80,338        87,517   

Other liabilities

     14,823        11,696        13,668        17,134        10,187   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     1,671,855        1,521,646        1,489,828        1,006,880        1,013,407   

Stockholders’ Equity

     198,047        186,151        182,575        126,771        123,560   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 1,869,902      $ 1,707,797      $ 1,672,403      $ 1,133,651      $ 1,136,967   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Period-end shares outstanding

     26,944        25,674        25,672        18,409        18,409   

Book value per share

   $ 7.35      $ 7.25      $ 7.11      $ 6.89      $ 6.71   

Tangible book value per share

     5.77        5.72        5.57        6.42        6.23   

Capital and Liquidity

          

Common Equity Tier 1 Capital Ratio (a)

     11.58     12.12     12.61     15.03     N/A   

Total Risk Based Capital Ratio (a)

     12.21     12.77     13.20     16.02     16.48

Tier 1 Risk Based Capital Ratio (a)

     11.58     12.12     12.61     15.03     15.43

Tier 1 Leverage Ratio (a)

     9.15     9.27     9.27     10.44     10.03

Equity to Asset Ratio

     10.59     10.90     10.92     11.18     10.87

Tangible Common Equity Ratio

     8.50     8.80     8.76     10.50     10.17

Net Loans to Assets

     68.87     68.79     67.42     58.75     57.72

Loans to Deposits

     92.04     88.93     85.94     74.09     72.50

Asset Quality

          

Non-performing loans

   $ 10,445      $ 9,620      $ 7,984      $ 7,939      $ 8,481   

Other Real Estate Owned

     942        1,052        1,128        144        148   

Non-performing assets

     11,387        10,672        9,112        8,083        8,629   

Loans 30 - 89 days delinquent

     9,130        6,974        7,146        4,344        5,426   

Charged-off loans

     447        631        1,496        618        891   

Recoveries

     151        420        209        259        365   

Net Charge-offs

     296        211        1,287        359        526   

Annualized Net Charge-offs to

          

Average Net Loans Outstanding

     0.09     0.10     0.71     0.22     0.33

Allowance for Loan Losses to Total Loans

     0.69     0.70     0.64     1.15     1.15

Non-performing Loans to Total Loans

     0.81     0.81     0.70     1.18     1.28

Allowance to Non-performing Loans

     85.96     86.22     91.26     97.28     89.99

Non-performing Assets to Total Assets

     0.61     0.62     0.54     0.71     0.76

 

 

 

(a) December 31, 2015 ratio is estimated


Reconciliation of Common Stockholders’ Equity to Tangible Common Equity

 

     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,  
     2015      2015      2015      2015      2014  

Stockholders’ Equity

   $ 198,048       $ 186,151       $ 182,575       $ 126,771       $ 123,560   

Less Goodwill and other intangibles

     42,661         39,265         39,569         8,646         8,813   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible Common Equity

   $ 155,387       $ 146,886       $ 143,006       $ 118,125       $ 114,747   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reconciliation of Total Assets to Tangible Assets

 

     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,  
     2015      2015      2015      2015      2014  

Total Assets

   $ 1,869,652       $ 1,707,797       $ 1,672,403       $ 1,133,651       $ 1,136,967   

Less Goodwill and other intangibles

     42,661         39,265         39,569         8,646         8,813   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible Assets

   $ 1,826,991       $ 1,668,532       $ 1,632,834       $ 1,125,005       $ 1,128,154   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reconciliation of Net Income Excluding Costs Related to Acquisition Activities

 

     For the Three Months Ended     

For the Twelve Months

Ended

 
     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,      Dec. 31,      Dec. 31,  
     2015      2015      2015      2015      2014      2015      2014  

Income before income taxes - Reported

   $ 4,023       $ 2,482       $ 1,221       $ 2,828       $ 2,744       $ 10,554       $ 11,597   

Acquisition Costs

     1,736         2,499         1,912         245         0         6,392         0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes - Adjusted

     5,759         4,981         3,133         3,073         2,744         16,946         11,597   

Income tax expense

     1,434         1,255         698         673         597         4,060         2,632   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income adjusted

   $ 4,325       $ 3,726       $ 2,435       $ 2,400       $ 2,147       $ 12,886       $ 8,965   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reconciliation of Income Before Taxes to Pre-Tax, Pre-Provision Income

 

     For the Three Months Ended     

For the Twelve Months

Ended

 
     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,      Dec. 31,      Dec. 31,  
     2015      2015      2015      2015      2014      2015      2014  

Income before income taxes

   $ 4,023       $ 2,482       $ 1,221       $ 2,828       $ 2,744       $ 10,554       $ 11,597   

Provision for loan losses

     990         1,220         850         450         825         3,510         1,880   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Pre-tax, pre-provision income

   $ 5,013       $ 3,702       $ 2,071       $ 3,278       $ 3,569       $ 14,064       $ 13,477   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,  
     2015      2015      2015      2015      2014  

End of Period Loan Balances

              

Commercial real estate

   $ 492,430       $ 442,181       $ 427,028       $ 231,990       $ 223,194   

Commercial

     228,455         204,726         202,552         122,762         120,493   

Residential real estate

     392,849         360,586         319,820         186,386         184,310   

Consumer

     180,525         173,041         183,785         130,505         133,628   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total, excluding net deferred loan costs

   $ 1,294,259       $ 1,180,534       $ 1,133,185       $ 671,643       $ 661,625   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     For the Three Months Ended  
     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,  
     2015      2015      2015      2015      2014  

Noninterest Income

              

Service charges on deposit accounts

   $ 1,049       $ 929       $ 672       $ 603       $ 712   

Bank owned life insurance income

     214         184         165         139         117   

Trust fees

     1,518         1,482         1,509         1,647         1,482   

Insurance agency commissions

     175         130         118         146         99   

Security gains

     46         3         35         10         372   

Retirement plan consulting fees

     425         423         778         504         417   

Investment commissions

     286         332         256         298         211   

Net gains on sale of loans

     407         415         156         123         108   

Other operating income

     1,055         787         720         567         675   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Noninterest Income

   $ 5,175       $ 4,685       $ 4,409       $ 4,037       $ 4,193   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


     For the Three Months Ended  
     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,  
     2015      2015      2015      2015      2014  

Noninterest Expense

              

Salaries and employee benefits

   $ 8,220       $ 7,213       $ 5,663       $ 5,542       $ 5,430   

Occupancy and equipment

     1,772         1,368         1,201         1,111         1,110   

State and local taxes

     283         400         243         245         193   

Professional fees

     1420         738         546         476         638   

Merger related costs

     1,736         2,530         1,912         245         0   

Advertising

     482         344         282         217         757   

FDIC insurance

     326         256         178         177         178   

Intangible amortization

     345         304         167         167         192   

Core processing charges

     770         643         382         381         403   

Other operating expenses

     1,266         1,725         1,513         1,190         966   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Noninterest Expense

   $ 16,620       $ 15,521       $ 12,087       $ 9,751       $ 9,867   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Balance Sheets and Related Yields and Rates

(Dollar Amounts in Thousands)

 

     Three Months Ended     Three Months Ended  
     December 31, 2015     December 31, 2014  
     AVERAGE                   AVERAGE                
     BALANCE      INTEREST      RATE     BALANCE      INTEREST      RATE  

EARNING ASSETS

                

Loans

   $ 1,262,480       $ 15,113         4.75   $ 648,882       $ 8,009         4.90

Taxable securities

     283,571         1,480         2.07     318,892         1,770         2.20

Tax-exempt securities

     133,837         1,361         4.03     80,154         948         4.69

Equity securities

     9,520         145         6.04     4,282         48         4.45

Federal funds sold and other

     11,523         9         0.31     8,386         2         0.09
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total earning assets

   $ 1,700,931         18,108         4.22   $ 1,060,596         10,777         4.03
  

 

 

         

 

 

       

INTEREST-BEARING LIABILITIES

                

Time deposits

   $ 246,113       $ 490         0.79   $ 208,196       $ 815         1.55

Savings deposits

     539,227         163         0.12     406,859         114         0.11

Demand deposits

     324,295         161         0.20     127,112         9         0.03

Short term borrowings

     188,352         91         0.19     71,110         11         0.06

Long term borrowings

     19,835         118         2.36     19,983         129         2.56
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

   $ 1,317,822       $ 1,023         0.31   $ 833,260       $ 1,078         0.51
  

 

 

         

 

 

       

Net interest income and interest rate spread

      $ 17,085         3.92      $ 9,699         3.52
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest margin

           3.99           3.63
        

 

 

         

 

 

 


Average Balance Sheets and Related Yields and Rates

(Dollar Amounts in Thousands)

 

     Twelve Months Ended     Twelve Months Ended  
     December 31, 2015     December 31, 2014  
     AVERAGE                   AVERAGE                
     BALANCE      INTEREST      RATE     BALANCE      INTEREST      RATE  

EARNING ASSETS

                

Loans

   $ 955,415       $ 45,242         4.74   $ 631,011       $ 31,390         4.97

Taxable securities

     279,808         5,903         2.11     332,273         7,282         2.19

Tax-exempt securities

     103,947         4,510         4.34     81,529         3,839         4.71

Equity securities

     6,561         287         4.37     4,282         190         4.44

Federal funds sold and other

     16,855         29         0.17     12,331         19         0.15
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total earning assets

   $ 1,362,586         55,971         4.11   $ 1,061,426         42,720         4.02
  

 

 

         

 

 

       

INTEREST-BEARING LIABILITIES

                

Time deposits

   $ 227,412       $ 2,610         1.15   $ 217,126       $ 3,506         1.61

Savings deposits

     468,123         534         0.11     408,956         466         0.11

Demand deposits

     219,257         345         0.16     127,066         36         0.03

Short term borrowings

     107,850         177         0.16     72,870         46         0.06

Long term borrowings

     34,799         424         1.22     21,240         525         2.47
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

   $ 1,057,441       $ 4,090         0.39   $ 847,258       $ 4,579         0.54
  

 

 

         

 

 

       

Net interest income and interest rate spread

      $ 51,881         3.72      $ 38,141         3.48
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest margin

           3.81           3.59