Attached files

file filename
EX-99.2 - EQUITY BANCSHARES, INC. INVESTOR PRESENTATION - EQUITY BANCSHARES INCeqbk-ex992_17.htm
8-K - 8-K - EQUITY BANCSHARES INCeqbk-8k_20160721.htm

Exhibit 99.1

 

Equity Bancshares, Inc. Reports Six-Month Earnings of $6.3 Million for 2016

 

WICHITA, Kansas, July 21, 2016 – Equity Bancshares, Inc. (NASDAQ: EQBK), (“Equity”,”we”, “us”, “our”), the Wichita-based holding company of Equity Bank, reported its unaudited results for the six months ended June 30, 2016, including net income allocable to common stockholders of $6.3 million.

 

Brad Elliott, Chairman and CEO of Equity, said, “We’re pleased to announce strong six-month net income allocable to common stockholders of $6.3 million reflecting the hard work of our teams. We continue to deliver the best of community banking, sophisticated products and services that appeal to a wide range of customers, while providing first-class customer service with the feel of a hometown bank. We continue our commitment to our stockholders to grow both organically and with mergers and acquisitions, such as our recently announced agreement to partner with Community First Bancshares, Inc. of Harrison, Arkansas.”

 

On July 14, 2016, Equity entered into a definitive reorganization agreement pursuant to which Equity will acquire Community First Bancshares, Inc. (“CFBI”) through the merger of CFBI with and into Equity, with Equity surviving the merger.  CFBI is the holding company of Community First Bank, which has five branch locations in Arkansas: Harrison (2), Berryville, Eureka Springs, and Pea Ridge.  At March 31, 2016, Community First Bank had total assets of $475 million, net loans of $352 million, and $395 million in deposits.  The transaction is expected to close in the fourth quarter of 2016, subject to customary closing conditions, including the receipt of regulatory approval and the approvals of Equity’s and CFBI’s stockholders.  Equity intends to cause Community First Bank to merge with and into Equity Bank, with Equity Bank surviving the merger, promptly after the merger of CFBI into Equity.

 

Highlights of Equity’s performance include:

 

 

-

Net income allocable to common stockholders was $6.3 million for the six months ended June 30, 2016 compared to $4.9 million for the six months ended June 30, 2015, a 27.6% increase.  Net income allocable to common stockholders was $2.8 million for the quarter ended June 30, 2016, compared to $2.5 million for the quarter ended June 30, 2015, a 12.7% increase.

 

-

Earnings per diluted share of $0.75 for the six months ended June 30, 2016, compared to $0.78 for the six months ended June 30, 2015.  Earnings per diluted share of $0.34 for the quarter ended June 30, 2016, compared to $0.40 for the quarter ended June 30, 2015.

 

-

Total loans held for investment of $980.1 million at June 30, 2016, an increase of $19.8 million as compared to total loans held for investment of $960.4 million at December 31, 2015 and an increase of $145.4 million, compared to loans held for investment of $834.7 million at June 30, 2015.

 

-

Total deposits were $1.20 billion at June 30, 2016, $1.22 billion at December 31, 2015, and $1.00 billion at June 30, 2015.  Signature Deposits, or core deposits comprised of checking accounts, savings accounts, and money market accounts, were $753.2 million at June 30, 2016, compared to $777.3 million at December 31, 2015 and $631.2 million at June 30, 2015.

 

-

Total assets of $1.54 billion at June 30, 2016, compared to $1.59 billion at December 31, 2015 and $1.35 billion at June 30, 2015.

 

-

Book value per common share of $19.25 and tangible book value per common share of $16.87 at June 30, 2016.

 

Year-to-Date Financial Results

 

Net income allocable to common stockholders was $6.3 million for the six months ended June 30, 2016, as compared to $4.9 million for the six months ended June 30, 2015, an increase of $1.4 million or 27.6%.  Financial results for 2016 reflect the October 2015 acquisition of First Independence Corporation and its subsidiary, First Federal Savings & Loan of Independence, Kansas, collectively referred to as “First Independence”.   The acquisition of First Independence added four branch locations in southeast Kansas with total assets of $135.0 million.  

1

 


Exhibit 99.1

 

Diluted earnings per share were $0.75 for the six-month period ended June 30,2016, as compared to $0.78 for the comparable period of 2015.  Fully diluted shares were 8,213,912 and 6,270,727 for the six months ended June 30, 2016 and 2015.  The increase in weighted average fully diluted shares reflect the issuance of 1,941,000 shares in connection with Equity’s November 2015 initial public offering.

 

Net interest income was $25.0 million for the six months ended June 30, 2016 as compared to $22.5 million for the six months ended June 30, 2015, a $2.5 million or 10.9% increase. The increase in net interest income was primarily driven by growth in loan and securities balances, partially offset by an increase in interest expense as we funded the increase in earning assets with increased deposits and borrowings.

 

Our net interest margin was 3.25% for the six months ended June 30, 2016 as compared to 4.01% for the six months ended June 30, 2015. The decrease in net interest margin was primarily due to the decrease in overall yield on interest-earning assets and the continued utilization of our “leverage” or “spread” opportunity. The decrease in yield on interest-earning assets is primarily due to growth in a continually low interest rate environment and the paydown of older higher yielding assets. Our spread opportunity as more fully discussed in our Annual Report on Form 10-K, positively impacts net income but negatively impacts net interest margin due to investing in lower yielding interest-earning assets. Net interest margin excluding this spread opportunity was approximately 3.55% for the six months ended June 30, 2016.

 

The provision for loan losses was $1.3 million for the six months ended June 30, 2016 as compared to $1.3 million for the six months ended June 30, 2015.  Net charge-offs for the six months ended June 30, 2016 were $731 thousand compared to net charge-offs of $1.7 million for the comparable period of 2015.

 

Total non-interest income was $5.2 million for the six months ended June 30, 2016 as compared to $4.4 million for the six months ended June 30, 2015. Increases in service charges and fees and in debit card income are principally attributable to the addition of accounts and higher transaction volumes associated with the First Independence acquisition.  Non-interest income includes net gains on the sale of investment securities of $479 thousand and $370 thousand in the six-month periods ended June 30, 2016 and 2015.

 

Total non-interest expense was $19.6 million for the six months ended June 30, 2016 as compared to $18.0 million for the six months ended June 30, 2015. These results reflect the effect of the First Independence acquisition as well as additions to lending, customer service, and operations staff and increased data processing costs principally associated with increased debit card volumes.  

 

Equity’s effective tax rate for the six-month period ended June 30, 2016 was 31.8% as compared to 33.8% for the six-month period ended June 30, 2015.  The effective tax rates for each of the comparable periods reflect the levels of tax-exempt income, non-taxable life insurance income and federal income tax credits included in Equity’s financial results for the respective periods.  The lower effective tax rate in 2016 is principally due to the benefit of increased income tax credits from investments in qualified affordable housing projects, including an additional project acquired in the First Independence acquisition.

 

Second Quarter Financial Results

 

Net income allocable to common stockholders was $2.8 million for the three months ended June 30, 2016, as compared to $2.5 million for the three months ended June 30, 2015, an increase of $320 thousand or 12.7%.  Diluted earnings per share were $0.34 for the three-month period ended June 30, 2016, as compared to $0.40 for the comparable period of 2015.  Fully diluted shares were 8,329,299 and 6,288,748 for the three months ended June 30, 2016 and 2015.

 

Net interest income for the quarter ended June 30, 2016 was $12.2 million as compared to $11.5 million for the quarter ended June 30, 2015. Growth in loan and securities balances, partially offset by the increased deposits and borrowings required to fund that growth resulted in the increased net interest income.

 

2

 


Exhibit 99.1

Our net interest margin was 3.18% for the quarter ended June 30, 2016 and 3.89% for the comparable quarter of the prior year. Net interest margin excluding our “leverage” or “spread” opportunity was approximately 3.48% for the three months ended June 30, 2016.

 

The provision for loan losses was $532 thousand for the quarter ended June 30, 2016 as compared to $605 thousand for the quarter ended June 30, 2015. Net charge-offs for the three months ended June 30, 2016 were $482 thousand compared to net charge-offs of $1.5 million for the comparable period of 2015.

Total non-interest income for the quarter ended June 30, 2016 was $2.5 million, compared to $2.0 million for the quarter ended June 30, 2015. Non-interest income includes net gains on the sale of investment securities of $59 thousand and $2 thousand for the three-month periods ended June 30, 2016 and 2015.  We sold $50.0 million of available-for-sale securities in the second quarter of 2016 at a net gain of $474 thousand offset by an other-than-temporary impairment loss of $415 thousand.  The impairment loss reflects the difference between the amortized cost of Equity’s investment in AgriBank 9.125% subordinated notes, due July 2019 and the fair value attributable to AgriBank’s redemption call of these notes.

 

Total non-interest expense for the quarter ended June 30, 2016 was $9.9 million, compared to $9.0 million for the quarter ended June 30, 2015.  Increased non-interest expense reflects the effect of the First Independence acquisition as well as additions to lending, customer service, and operations staff and increased data processing costs principally associated with increased debit card volumes.

  

Equity’s effective tax rate for the three-month period ended June 30, 2016 was 31.8% as compared to 33.8% for the three-month period ended June 30, 2015.  

 

Loans, Deposits, And Total Assets

 

Loans held for investment were $980.1 million at June 30, 2016, compared to $960.4 million at December 31, 2015 and $834.7 million at June 30, 2015. Equity’s loan portfolio increased $19.8 million between June 30, 2016 and December 31, 2015, and by $145.4 million between June 30, 2016 and June 30, 2015. The increase in loans during the first six months of 2016 is primarily attributable to the purchase of a $19.7 million dollar residential mortgage pool and the funding of commercial construction loans, partially offset by a decrease in commercial real estate loans.  The year-over-year increase in loans held for investment includes $89.9 million of net loans acquired in the First Independence acquisition in the fourth quarter of 2015.

 

As of June 30, 2016, Equity’s allowance for loan losses to total loans was 0.62%, compared to 0.57% at December 31, 2015 and 0.68% at June 30, 2015. Total reserves, including purchase discounts, to total loans were approximately 0.73% as of June 30, 2016, compared to 0.81% at December 31, 2015 and 0.84% at June 30, 2015. Nonperforming assets of $12.8 million as of June 30, 2016 were 0.83% to total assets, as compared to $14.0 million or 0.89% of total assets at December 31, 2015 and $15.1 million or 1.27% of total assets at June 30, 2015.

 

Total deposits were $1.20 billion at June 30, 2016, as compared to $1.22 billion at December 31, 2015 and $1.00 billion at June 30, 2015. Total deposits increased $192.8 million between June 30, 2015 and June 30, 2016, including $87.1 million of deposits assumed in the First Independence acquisition.  Signature Deposits were $753.2 million at June 30, 2016, as compared to $777.3 million at December 31, 2015 and $631.2 million at June 30, 2015.  The decrease in Signature Deposits during the first six months of 2016 is primarily due to the seasonal use of tax monies by public fund customers.

 

At June 30, 2016, Equity had consolidated total assets of $1.54 billion, compared to $1.59 billion at December 31, 2015 and $1.35 billion at June 30, 2015.  The $40.9 million decrease in total assets between December 31, 2015 and June 30, 2016 is primarily attributable to sales of investment securities and a reduction in cash and cash equivalents partially offset by a $19.8 million increase in loans.

 

Capital and Borrowings

 

3

 


Exhibit 99.1

On November 16, 2015, we completed our initial public offering (“IPO”) of 1,941,000 shares.  In January 2016, a portion of the IPO net proceeds of $38.9 million were used to retire our Small Business Lending Fund obligation of $16.4 million and repay our bank stock loan of $18.6 million. We intend to use the remainder of the IPO proceeds for future growth.  

 

At June 30, 2016, common stockholders’ equity totaled $158.2 million, $19.25 per common share, compared to $150.9 million, $18.37 per common share at December 31, 2015.  Tangible common equity was $138.7 million and tangible book value per common share was $16.87 at June 30, 2016. Tangible common equity was $131.2 million and tangible book value per common share was $15.97 at December 31, 2015.  The ratio of common equity tier 1 capital to risk-weighted assets was approximately 13.04% and the total capital to risk-weighted assets was approximately 14.45% at June 30, 2016.

 

Non-GAAP Financial Measures

 

This press release includes certain non-GAAP financial measures intended to supplement, not substitute for, comparable GAAP measures. Reconciliations of non-GAAP financial measures to GAAP financial measures are provided at the end of this press release.

 

Conference Call and Webcast

 

Equity Bancshares will host a conference call to review these results on Friday, July 22, 2016 at 9:30 a.m. central time. Investors, news media, and others may dial into the call toll-free at (877) 637-1713 from anywhere in the U.S. or (503) 406-4038 internationally, using conference ID no. 30422044.  Participants are encouraged to dial into the call or access the webcast approximately 10 minutes prior to the start time. Presentation slides to pair with the call or webcast will be posted one hour prior to the call at investor.equitybank.com.

 

A replay of the call and webcast will be available two hours following the close of the call until July 29, 2016, accessible at (855) 859-2056 with conference ID no. 30422044 or investor.equitybank.com.

 

About Equity Bancshares, Inc.

 

Equity Bancshares, Inc. is the holding company for Equity Bank, offering a full range of financial solutions, including commercial loans, consumer banking, mortgage loans, and treasury management services. As of June 30, 2016, Equity had $1.54 billion in consolidated total assets, with 29 locations throughout Kansas and Missouri, including corporate headquarters in Wichita and branches throughout the Kansas City metropolitan area. Learn more at www.equitybank.com.

 

Equity seeks to provide an enhanced banking experience for customers by providing a suite of sophisticated banking products and services tailored to their needs, while delivering the high-quality, relationship-based customer service of a community bank. Equity’s common stock is traded on the NASDAQ Global Select Market under the symbol “EQBK.”

 

Special Note Concerning Forward-Looking Statements

 

This press release contains “forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  These forward-looking statements reflect the current views of Equity’s management with respect to, among other things, future events and Equity’s financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “project,” “forecast,” “goal,” “target,” “would” and “outlook,” or the negative variations of those words or other comparable words of a future or forward-looking nature.  These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about Equity’s industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond Equity’s control. Accordingly, Equity cautions you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although Equity believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the

4

 


Exhibit 99.1

results expressed or implied by the forward-looking statements.  Factors that could cause actual results to differ materially from Equity’s expectations include competition from other financial institutions and bank holding companies; the effects of and changes in trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board; changes in the demand for loans; fluctuations in value of collateral and loan reserves; inflation, interest rate, market and monetary fluctuations; changes in consumer spending, borrowing and savings habits; and acquisitions and integration of acquired businesses, and similar variables. The foregoing list of factors is not exhaustive.

 

For discussion of these and other risks that may cause actual results to differ from expectations, please refer to “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors” in Equity’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on March 17, 2016 and any updates to those risk factors set forth in Equity’s subsequent Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. If one or more events related to these or other risks or uncertainties materialize, or if Equity’s underlying assumptions prove to be incorrect, actual results may differ materially from what Equity anticipates. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and Equity does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. New risks and uncertainties arise from time to time, and it is not possible for us to predict those events or how they may affect us. In addition, Equity cannot assess the impact of each factor on Equity’s business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. All forward-looking statements, expressed or implied, included in this press release are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that Equity or persons acting on Equity’s behalf may issue.

 

Important Additional Information

This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities. Investors and security holders are urged to carefully review and consider Equity’s public filings with the SEC, including but not limited to its Annual Reports on Form 10-K, its proxy statements, its Current Reports on Form 8-K and its Quarterly Reports on Form 10-Q. The documents filed by Equity with the SEC may be obtained free of charge at Equity’s investor relations website at investor.equitybank.com or at the SEC’s website at www.sec.gov. Alternatively, these documents, when available, can be obtained free of charge from Equity upon written request to Equity Bancshares, Inc., Attn: Investor Relations, 7701 East Kellogg Drive, Suite 200, Wichita, Kansas 67207 or by calling (316) 612-6000.

 

In connection with the proposed transaction between Equity and Community First Bancshares, Inc. (“Community”), Equity intends to file a registration statement on Form S-4 with the SEC which will include a joint proxy statement of Equity and Community and a prospectus of Equity, and will file other documents regarding the proposed transaction with the SEC. BEFORE MAKING ANY VOTING OR INVESTMENT DECISION, INVESTORS AND SECURITY HOLDERS OF COMMUNITY AND EQUITY ARE URGED TO CAREFULLY READ THE ENTIRE REGISTRATION STATEMENT AND JOINT PROXY STATEMENT/PROSPECTUS, WHEN THEY BECOME AVAILABLE, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THESE DOCUMENTS AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. A definitive joint proxy statement/prospectus will be sent to the stockholders of each institution seeking the required stockholder approvals. Investors and security holders will be able to obtain the registration statement and the joint proxy statement/prospectus free of charge from the SEC’s website or from Equity by writing to the address provided above.

 

Equity and Community and their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from their stockholders in connection with the proposed transaction. Information about Equity’s participants may be found in the definitive proxy statement of Equity relating to its 2016 Annual Meeting of Stockholders filed with the SEC on March 28, 2016. The definitive proxy statement can be obtained free of charge from the sources indicated above. Additional information regarding the interests of such participants will be included in the joint proxy statement and other relevant documents regarding the proposed merger transaction filed with the SEC when they become available, copies of which may also be obtained free of charge from the sources indicated above.

 

Unaudited Financial Tables

 

·

Table 1. Selected Financial Highlights

 

·

Table 2. Consolidated Balance Sheets

 

·

Table 3. Consolidated Statements of Income

 

·

Table 4. Non-GAAP Financial Measures


5

 


Exhibit 99.1

TABLE 1. SELECTED FINANCIAL HIGHLIGHTS (Unaudited)

(Dollars in thousands, except per share data)

 

As of and for the three months ended

 

June 30,

2016

March 31,

2016

December 31,

2015

September 30,

2015

June 30,

2015

Statement of Income Data

 

 

 

 

 

Net interest income

$12,194

$12,758

$12,313

$11,450

$11,466

Provision for loan losses

532

723

1,180

537

605

Net gain on acquisition

682

Net gains on sales of and settlement of securities

59

420

386

2

Total non-interest income

2,452

2,698

3,325

2,032

2,048

Merger expenses

1,614

77

Total non-interest expense

9,941

9,689

11,664

8,866

9,027

Income before income taxes

4,173

5,044

2,794

4,079

3,882

Provision for income taxes

1,327

1,604

240

1,343

1,313

Net income

2,846

3,440

2,554

2,736

2,569

Dividends and discount accretion on preferred stock

(1)

(48)

(43)

(43)

Net income allocable to common stockholders

2,846

3,439

2,506

2,693

2,526

Basic earnings per share

0.35

0.42

0.35

0.43

0.40

Diluted earnings per share

0.34

0.41

0.34

0.43

0.40

 

 

 

 

 

 

Balance Sheet Data (at period end)

 

 

 

 

 

Securities available-for-sale

$74,976

$113,821

$130,810

$109,906

$72,103

Securities held-to-maturity

317,509

301,931

310,539

303,695

306,100

Gross loans held for investment

980,110

938,055

960,355

855,676

834,740

Allowance for loan losses

6,030

5,980

5,506

5,038

5,643

Goodwill and core deposit intangibles, net

19,506

19,592

19,679

19,056

19,116

Total assets

1,544,857

1,528,729

1,585,727

1,413,355

1,350,719

Total deposits

1,196,767

1,234,165

1,215,914

1,027,650

1,003,919

Non-time deposits

753,168

803,653

777,302

623,953

631,200

Borrowings

179,801

130,651

194,064

241,254

214,566

Total liabilities

1,386,669

1,373,637

1,418,494

1,287,301

1,228,971

Total stockholders’ equity

158,188

155,092

167,233

126,054

121,748

Tangible common equity*

138,656

135,472

131,153

90,633

86,269

 

 

 

 

 

 

Selected Average Balance Sheet Data (quarterly average)

 

 

 

 

 

Total gross loans recievable

$950,243

$944,366

$921,312

$831,553

$772,215

Investment securities

412,095

425,434

425,450

397,702

376,705

Interest-earning assets

1,541,405

1,542,794

1,499,139

1,304,661

1,181,892

Total assets

1,655,317

1,657,655

1,613,499

1,410,072

1,285,105

Interest-bearing deposits

1,045,784

1,060,618

991,109

886,706

844,301

Borrowings

284,631

280,097

311,871

259,006

181,964

Total interest-bearing liabilities

1,330,415

1,340,715

1,302,980

1,145,712

1,026,265

Total deposits

1,204,861

1,214,738

1,151,932

1,020,655

976,571

Total liabilities

1,498,914

1,503,726

1,473,292

1,286,477

1,165,039

Total stockholders’ equity

156,403

153,929

140,207

123,595

120,066

Tangible common equity

135,094

133,313

110,893

88,451

85,603

 

 

 

 

 

 

Performance ratios

 

 

 

 

 

Return on average assets (ROAA) annualized

0.69%

0.83%

0.63%

0.77%

0.80%

Return on average equity (ROAE) annualized

7.32%

8.99%

7.23%

8.78%

8.58%

Return on average tangible common equity (ROATCE) annualized*

8.64%

10.55%

9.18%

12.26%

12.02%

Yield on loans annualized

4.89%

5.04%

4.95%

5.11%

5.58%

Cost of interest-bearing deposits annualized

0.64%

0.61%

0.61%

0.57%

0.52%

Cost of total deposits annualized

0.56%

0.53%

0.52%

0.50%

0.45%

Net interest margin annualized

3.18%

3.33%

3.26%

3.48%

3.89%

Efficiency ratio*

68.15%

64.05%

68.98%

65.19%

66.81%

Non-interest income / average assets

0.60%

0.65%

0.82%

0.57%

0.64%

Non-interest expense / average assets

2.42%

2.35%

2.87%

2.49%

2.82%

 

 

 

 

 

 

Capital Ratios

 

 

 

 

 

Tier 1 Leverage Ratio

9.32%

9.10%

9.47%

7.94%

8.44%

Common Equity Tier 1 Capital Ratio

13.04%

13.13%

12.35%

9.44%

9.47%

Tier 1 Risk Based Capital Ratio

13.90%

14.01%

13.85%

11.08%

11.17%

Total Risk Based Capital Ratio

14.45%

14.57%

14.35%

11.58%

11.76%

Total stockholders’ equity to total assets

10.24%

10.15%

10.55%

8.92%

9.01%

Tangible common equity to tangible assets*

9.09%

8.98%

8.37%

6.50%

6.48%

Book value per share

$19.25

$18.89

$18.37

$17.49

$16.81

Tangible common book value per share*

$16.87

$16.50

$15.97

$14.45

$13.76

Tangible book value per diluted common share*

$16.64

$16.29

$15.74

$14.39

$13.72

*  The value noted is considered a Non-GAAP financial measure.  For a reconciliation of Non-GAAP financial measures, see Table 4. Non-GAAP Financial Measures.

6

 


Exhibit 99.1

TABLE 2. CONSOLIDATED BALANCE SHEETS (Unaudited)

(Dollars in thousands)

 

June 30,

2016

December 31,

2015

ASSETS

 

 

Cash and due from banks

$25,413

$36,276

Federal funds sold

20,789

20,553

 

 

 

Cash and cash equivalents

46,202

56,829

 

 

 

Interest-bearing time deposits in other banks

5,245

5,245

Available-for-sale securities

74,976

130,810

Held-to-maturity securities, fair value of $324,425 and $312,802

317,509

310,539

Loans held for sale

4,002

3,504

Loans, net of allowance for loan losses of $6,030 and $5,506

974,080

954,849

Other real estate owned, net

4,898

5,811

Premises and equipment, net

39,103

39,147

Bank owned life insurance

33,052

32,555

Federal Reserve Bank and Federal Home Loan Bank stock

10,875

11,013

Interest receivable

4,323

4,540

Goodwill

18,130

18,130

Core deposit intangible, net

1,376

1,549

Other

11,086

11,206

 

 

 

Total assets

$1,544,857

$1,585,727

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

Deposits

 

 

Demand

$157,896

$157,834

 

 

 

Total non-interest bearing deposits

157,896

157,834

 

 

 

Savings, NOW, and money market

595,272

619,468

Time

443,599

438,612

 

 

 

Total interest-bearing deposits

1,038,871

1,058,080

 

 

 

Total deposits

1,196,767

1,215,914

 

 

 

Federal funds purchased and retail repurchase agreements

22,782

20,762

Federal Home Loan Bank advances

147,648

145,439

Bank stock loan

18,612

Subordinated debentures

9,371

9,251

Contractual obligations

2,831

3,093

Interest payable and other liabilities

7,270

5,423

Total liabilities

1,386,669

1,418,494

 

 

 

 

 

 

Stockholders’ equity

 

 

Preferred stock, Series C (liquidation preference of $16,372)

16,372

Common stock

97

97

Additional paid-in capital

138,480

138,077

Retained earnings

41,239

34,955

Accumulated other comprehensive loss

(1,731)

(2,371)

Employee stock loans

(242)

(242)

Treasury stock

(19,655)

(19,655)

Total stockholders’ equity

158,188

167,233

Total liabilities and stockholders’ equity

$1,544,857

$1,585,727


7

 


Exhibit 99.1

TABLE 3. CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

(Dollars in thousands, except per share data)

 

Three Months Ended

June 30,

Six Months Ended

June 30,

 

2016

2015

2016

2015

Interest and dividend income

 

 

 

 

Loans, including fees

$11,551

$10,737

$23,392

$21,149

Securities, taxable

1,987

1,796

4,196

3,529

Securities, nontaxable

332

265

660

455

Federal funds sold and other

510

169

994

266

 

 

 

 

 

Total interest and dividend income

14,380

12,967

29,242

25,399

 

 

 

 

 

Interest expense

 

 

 

 

Deposits

1,670

1,090

3,277

2,126

Federal funds purchased and retail repurchase agreements

14

14

26

30

Federal Home Loan Bank advances

345

88

677

126

Bank stock loan

149

300

Subordinated debentures

157

160

310

318

 

 

 

 

 

Total interest expense

2,186

1,501

4,290

2,900

 

 

 

 

 

Net interest income

12,194

11,466

24,952

22,499

Provision for loan losses

532

605

1,255

1,330

 

 

 

 

 

Net interest income after provision for loan losses

11,662

10,861

23,697

21,169

Non-interest income

 

 

 

 

Service charges and fees

807

615

1,586

1,170

Debit card income

728

540

1,405

981

Mortgage banking

335

375

577

578

Increase in value of bank owned life insurance

246

231

497

466

Net gains on sales of and settlement of securities

59

2

479

370

Other

277

285

606

880

 

 

 

 

 

Total non-interest income

2,452

2,048

5,150

4,445

 

 

 

 

 

Non-interest expense

 

 

 

 

Salaries and employee benefits

5,246

4,862

10,458

9,584

Net occupancy and equipment

1,068

1,020

2,162

2,126

Data processing

869

727

1,707

1,381

Professional fees

568

441

1,017

912

Advertising and business development

330

277

548

568

Telecommunications

287

198

518

379

FDIC insurance

255

175

513

351

Courier and postage

158

126

303

263

Amortization of core deposit intangible

86

61

173

121

Loan expense

168

118

260

178

Other real estate owned

(58)

56

8

121

Loss on debt extinguishment

58

316

Other

964

966

1,905

1,745

 

 

 

 

 

Total non-interest expense

9,941

9,027

19,630

18,045

 

 

 

 

 

Income before income taxes

4,173

3,882

9,217

7,569

Provision for income taxes

1,327

1,313

2,931

2,559

 

 

 

 

 

Net income

2,846

2,569

6,286

5,010

Dividends and discount accretion on preferred stock

(43)

(1)

(86)

 

 

 

 

 

Net income allocable to common stockholders

$2,846

$2,526

$6,285

$4,924

 

 

 

 

 

Basic earnings per share

$0.35

$0.40

$0.77

$0.79

 

 

 

 

 

Diluted earnings per share

$0.34

$0.40

$0.75

$0.78


8

 


Exhibit 99.1

TABLE 4. Non-GAAP Financial Measures (Unaudited)

(Dollars in thousands, except per share data)

 

 

As of and for the three months ended

 

June 30,

2016

March 31,

2016

December 31,

2015

September 30,

2015

June 30,

2015

Total stockholders’ equity

$158,188

$155,092

$167,233

$126,054

$121,748

Less: preferred stock

16,372

16,365

16,363

Less: goodwill

18,130

18,130

18,130

18,130

18,130

Less: core deposit intangibles, net

1,376

1,462

1,549

926

986

Less: mortgage servicing asset

26

28

29

 

 

 

 

 

 

Tangible common equity

$138,656

$135,472

$131,153

$90,633

$86,269

 

 

 

 

 

 

Common shares outstanding at period end

8,219,415

8,211,727

8,211,727

6,270,727

6,270,727

 

 

 

 

 

 

Diluted common shares outstanding at period end

8,334,445

8,317,882

8,332,762

6,296,227

6,289,407

 

 

 

 

 

 

Book value per common share

$19.25

$18.89

$18.37

$17.49

$16.81

 

 

 

 

 

 

Tangible book value per common share

$16.87

$16.50

$15.97

$14.45

$13.76

 

 

 

 

 

 

Tangible book value per diluted common share

$16.64

$16.29

$15.74

$14.39

$13.72

 

 

 

 

 

 

Total assets

$1,544,857

$1,528,729

$1,585,727

$1,413,355

$1,350,719

Less: goodwill

18,130

18,130

18,130

18,130

18,130

Less: core deposit intangibles, net

1,376

1,462

1,549

926

986

Less: mortgage servicing asset

26

28

29

 

 

 

 

 

 

Tangible assets

$1,525,325

$1,509,109

$1,566,019

$1,394,299

$1,331,603

 

 

 

 

 

 

Equity to assets

10.24%

10.15%

10.55%

8.92%

9.01%

 

 

 

 

 

 

Tangible common equity to tangible assets

9.09%

8.98%

8.37%

6.50%

6.48%

 

 

 

 

 

 

Total average stockholders’ equity

$156,403

$153,929

$140,207

$123,595

$120,066

Less: average intangible assets and preferred stock

21,309

20,616

29,314

35,144

34,463

 

 

 

 

 

 

Average tangible common equity

$135,094

$133,313

$110,893

$88,451

$85,603

 

 

 

 

 

 

Net income allocable to common stockholders

$2,846

$3,439

$2,506

$2,693

$2,526

Amortization of intangible assets

88

88

93

61

61

Less: Tax effect of intangible assets amortization

31

31

33

21

21

 

 

 

 

 

 

Adjusted net income allocable to common stockholders

$2,903

$3,496

$2,566

$2,733

$2,566

 

 

 

 

 

 

Return on total average stockholders’ equity (ROAE)

annualized

7.32%

8.99%

7.23%

8.78%

8.58%

 

 

 

 

 

 

Return on average tangible common equity (ROATCE) annualized

8.64%

10.55%

9.18%

12.26%

12.02%

 

 

 

 

 

 

Non-interest expense

$9,941

$9,689

$11,664

$8,866

$9,027

Less: merger expenses

1,614

77

Less: loss on debt extinguishment

58

 

 

 

 

 

 

Non-interest expense, excluding merger expenses

and loss on debt extinguishment

$9,941

$9,631

$10,050

$8,789

$9,027

 

 

 

 

 

 

Net interest income

$12,194

$12,758

$12,313

$11,450

$11,466

 

 

 

 

 

 

Non-interest income

$2,452

$2,698

$3,325

$2,032

$2,048

Less: net gains on sales of and settlement of securities

59

420

386

2

Less: net gain on acquisition

682

 

 

 

 

 

 

Non-interest income, excluding net gains on security transactions and net gain on acquisition

$2,393

$2,278

$2,257

$2,032

$2,046

 

 

 

 

 

 

Net interest income plus non-interest income, excluding net gains on security transactions and net gains on acquisition

$14,587

$15,036

$14,570

$13,482

$13,512

Non-interest expense to net interest income plus non-interest income

67.88%

62.69%

74.59%

65.76%

66.80%

 

 

 

 

 

 

Efficiency ratio

68.15%

64.05%

68.98%

65.19%

66.81%

 

 

 

 

 

 

 

Media and Investor Contact:

John Hanley, SVP, Director of Investor Relations

913-583-8004 / jhanley@equitybank.com

investor.equitybank.com

9