Attached files

file filename
8-K - 8-K - CIVISTA BANCSHARES, INC.d204478d8k.htm

Exhibit 99.1

Civista Bancshares, Inc. Announces Second Quarter 2016 Earnings

Sandusky, Ohio, July 22, 2016 /PRNewswire/ – Civista Bancshares, Inc. (NASDAQ:CIVB) (“Civista”) reported net income attributable to common shareholders of $4.8 million, or $0.47 per diluted share, for the second quarter of 2016, compared with $2.7 million, or $0.29 per diluted share, for the prior year period. For the six-month period ended June 30, 2016, Civista reported net income available to common shareholders of $9.1 million or $0.91 per diluted share, compared to $5.5 million, or $0.58 per diluted share, in the same period of 2015. During the second quarter of 2016, Civista received a payoff on a non-performing loan which resulted in a negative provision of $1.3 million and additional interest income of $920 thousand, or approximately $1.5 million after tax or approximately $0.13 per diluted share for both the quarter and six months ended June 30, 2016. Without this transaction, the diluted earnings per share for the second quarter of 2016 would have been $0.34 and $0.77 for the six months ended June 30, 2016.

“During the second quarter we were successful at growing loans 2.7%. That growth coupled with the payoff of the aforementioned non-performing loan have provided continued good results for Civista. Additionally, the recovery we received on the payoff of the non-performing loan shows the benefit of our continued efforts to work with our customers. “ said James O. Miller, Chairman, President and CEO of Civista.

Results of Operations:

Net interest income for the second quarter of 2016 increased $1.0 million, or 8.6% compared to the same period of 2015 and for the six months ended June 30 increased $2.3 million, or 10.3%, when compared to the same period of 2015. The increase in net interest income for the quarter was primarily due to the recovery of interest income from the payoff of a non-performing loan. For the three and six-month periods ended June 30, an increase in average loans outstanding also contributed to the increase in interest income compared to 2015. Tax equivalent net interest margin was 4.13% for the second quarter, compared to 3.96% for the same period a year ago and 3.81% for the six months ended June 30, 2016 and 2015. Year-to-date net interest margin was reduced in both periods due to the impact of additional interest-earning cash on deposit related to the tax refund processing program. The impact of the interest recovery on the non-performing loan payoff was 28 basis points and 13 basis points, for the three and six-month periods, respectively. Year-to-date average cash related to the tax refund processing program 2016 and 2015 was $139 million and $73 million, respectively. The reduction to net interest margin due to the additional cash from the tax refund processing program was 38 basis points in 2016 and 22 basis points in 2015.


Summary Average Balance Sheet

(Tax-equivalent basis / dollars in thousands)

 

     Six months ended June 30,  
     2016     2015  
     Average
balance
     Interest      Yield /
rate
    Average
balance
     Interest      Yield /
rate
 

Assets

                

Loans

   $ 1,008,203       $ 23,487         4.69   $ 959,474       $ 21,516         4.53

Securities

     213,528         2,937         3.54     211,548         2,893         3.50

Interest-bearing deposits

     149,046         367         0.50     79,794         94         0.24
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest earning assets

   $ 1,370,777       $ 26,791         4.05   $ 1,250,816       $ 24,503         4.08

Liabilities

                

Int-bearing demand and savings

   $ 559,901       $ 227         0.08   $ 540,336       $ 207         0.08

Time deposits

     205,949         747         0.73     228,846         868         0.76

FHLB advances and other borrowings

     80,086         642         1.61     78,351         597         1.54
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 845,936       $ 1,616         0.38   $ 847,533       $ 1,672         0.40

Noninterest-bearing deposits

   $ 516,738            $ 379,786         

Net interest income and interest rate spread

      $ 25,175         3.67      $ 22,831         3.68

Net interest margin

           3.81           3.81

Summary Average Balance Sheet

(Tax-equivalent basis / dollars in thousands)

 

     Three months ended June 30,  
     2016     2015  
     Average
balance
     Interest      Yield /
rate
    Average
balance
     Interest      Yield /
rate
 

Assets

                

Loans

   $ 1,015,687       $ 12,170         4.82   $ 991,487       $ 11,270         4.56

Securities

     215,059         1,482         3.56     211,553         1,436         3.45

Interest-bearing deposits

     70,355         87         0.50     43,691         34         0.31
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest earning assets

   $ 1,301,101       $ 13,739         4.38   $ 1,246,731       $ 12,740         4.23

Liabilities

                

Int-bearing demand and savings

   $ 563,561       $ 114         0.08   $ 555,144       $ 109         0.08

Time deposits

     202,347         371         0.74     233,047         424         0.73

FHLB advances and other borrowings

     68,445         314         1.84     72,687         291         1.60
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 834,353       $ 799         0.39   $ 860,878       $ 824         0.38

Noninterest-bearing deposits

   $ 425,390            $ 345,241         

Net interest income and interest rate spread

      $ 12,940         3.99      $ 11,916         3.85

Net interest margin

           4.13           3.96


The provision for loan losses for the second quarter and six months ended June 30, 2016 is negative $1.3 million due to ongoing improvement in the loan portfolio and recognition of a significant recovery due to the resolution of a nonperforming loan relationship that paid off, generating a $1.3 million recovery. The provision for the three and six-month periods ended June 30, 2015 was $400 thousand and $800 thousand, respectively.

During the quarter, noninterest income totaled $4.1 million, an increase of $423 thousand, or 11.6%, compared to the prior year’s second quarter. Year-to-date noninterest income totaled $9.3 million, an increase of $1.3 million, or 15.9%, compared to the prior year’s first six months.

Noninterest income

 

(dollars in thousands)    Three months ended
June 30,
     Six months ended
June 30,
 
     2016      2015      2016      2015  

Service charges

   $ 1,391       $ 1,170       $ 2,520       $ 2,225   

Net gain on sale of securities

     6         —           1         —     

Net gain on sale of loans

     406         415         800         619   

ATM fees

     535         515         1,043         964   

Trust fees

     666         734         1,300         1,501   

Tax refund processing fees

     550         400         2,750         2,000   

Other

     521         418         921         744   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 4,075       $ 3,652       $ 9,335       $ 8,053   
  

 

 

    

 

 

    

 

 

    

 

 

 

Service charge income increased $221 thousand and $295 thousand in the three and six-month periods, respectively, primarily due to a large new customer relationship. Gain on sale of loans decreased $8 thousand for the three-month period ended June 30. The second quarter of 2015 included a $78 thousand gain on the sale of an SBA loan. Gain on sale of loans increased $181 thousand for the six-month period due to additional volume of loans sold as well as an increase in the premium on loans sold. Trust fees decreased $68 thousand and $201 thousand for the three and six-month periods, respectively, due to a decrease in trust assets. Tax refund processing fees increased $150 thousand and $750 thousand in the three and six-month periods, respectively, due to a higher contract fee to compensate for an increase in the volume of refunds processed.


During the quarter, noninterest expense totaled $11.1 million, an increase of $117 thousand, or 1.1%, compared to the prior year’s second quarter. Year-to-date noninterest expense increased $420 thousand, or 2.0%, when compared to the six months of 2015.

Noninterest expense

 

(dollars in thousands)    Three months ended
June 30,
     Six months ended
June 30,
 
     2016      2015      2016      2015  

Salaries, Wages and benefits

   $ 6,354       $ 5,809       $ 12,678       $ 11,708   

Net occupancy and equipment

     1,038         980         1,965         1,967   

Contracted data processing

     395         545         750         993   

Taxes and assessments

     419         442         889         918   

Professional services

     517         663         1,019         1,119   

Amortization of intangible assets

     172         192         355         334   

Marketing

     275         308         561         544   

Other

     1,880         1,994         3,740         3,954   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

   $ 11,050       $ 10,933       $ 21,957       $ 21,537   
  

 

 

    

 

 

    

 

 

    

 

 

 

Salaries, wages and benefits expense increased $545 thousand for the second quarter and $970 thousand for the six-month period ending June 30, 2016. The increases in salaries, wages and benefits expense for both periods were primarily due to the addition of TCNB employees, normal merit increases, increased insurance expense and increased incentive expense. Contracted data processing and professional fees decreased for the three and six-month periods ended June 30, 2016. These decreases were primarily due to expenses related to the acquisition of TCNB in 2015. Overall acquisition related expenses included in the six months ended June 30, 2015 approximate $390 thousand.

The efficiency ratio improved to 61.4% during 2016 compared to 67.2% for 2015. The improvement in the efficiency ratio is due to the increase in net interest income, including the $920 thousand recovered interest income, as well as the increase in noninterest income, partially offset by a modest increase in noninterest expense.

Mr. Miller continued, “While we have had success increasing revenues, the success we have had in minimizing costs is also important in our increase in net income. We were successful in limiting the increase of costs to 2% for the comparable six-month periods.”


Balance Sheet

Total assets increased $44.9 million, or 3.4%, from December 31, 2015 to June 30, 2016, due primarily to loan growth.

Total loans increased $27.4 million or 2.7% from December 31, 2015 to June 30, 2016. The increase in total loans is primarily due to increased Commercial Real Estate – Non-owner Occupied and Residential Real Estate.

End of period loan balances

(dollars in thousands)

 

     June 30,
2016
     December 31,
2015
 

Commercial and Agriculture

   $ 126,540       $ 124,402   

Commercial Real Estate – Owner Occupied

     167,894         167,897   

Commercial Real Estate – Non-owner Occupied

     369,876         348,439   

Residential Real Estate

     245,941         236,338   

Real Estate Construction

     56,274         58,898   

Farm Real Estate

     43,289         46,993   

Consumer and Other

     19,108         18,560   
  

 

 

    

 

 

 

Total Loans

   $ 1,028,922       $ 1,001,527   
  

 

 

    

 

 

 

Total deposits increased $63.0 million, or 6.0%, from December 31, 2015 to June 30, 2016, due primarily to the additional cash balances related to the tax refund processing program. Total tax refund processing related deposits were $68.9 million on June 30, 2016, compared to $22.1 million at year-end.

End of period deposit balances

(dollars in thousands)

 

     June 30,
2016
     December 31,
2015
 

Noninterest-bearing demand

   $ 353,386       $ 300,615   

Interest-bearing demand

     190,434         176,303   

Savings and money market

     373,453         364,067   

Time deposits

     197,734         211,048   
  

 

 

    

 

 

 

Total Deposits

   $ 1,115,007       $ 1,052,033   
  

 

 

    

 

 

 

Total shareholder’s equity increased $11.0 million, or 8.8%, from December 31, 2015 to June 30, 2016 primarily due to increased retained earnings of $8.3 million and a $2.3 million increase in other comprehensive income related to unrealized gains in the investment portfolio.


Asset Quality

Nonperforming assets at June 30, 2016 were $13.8 million, a $528 thousand increase from December 31, 2015. This increase is in restructured loans where we elected to work with customers to rewrite certain loans to address the economic headwinds. The Company recorded net recoveries of $1.4 million for the second quarter of 2016 compared to net charge-offs of $400 thousand for the same period of 2015. Year-to-date, net recoveries were $1.5 million for 2016 compared to net charge-offs of $361 thousand for the same period of 2015.

Non-performing Assets

 

(dollars in thousands)    June 30,
2016
     December 31,
2015
 

Non-accrual loans

   $ 9,343       $ 9,890   

Restructured loans

     4,378         3,294   
  

 

 

    

 

 

 

Total non-performing loans

     13,721         13,184   

Other Real Estate Owned

     107         116   
  

 

 

    

 

 

 

Total non-performing assets

   $ 13,828       $ 13,300   
  

 

 

    

 

 

 

Civista Bancshares, Inc. is a $1.4 billion financial holding company headquartered in Sandusky, Ohio. The Company’s banking subsidiary, Civista Bank, operates 28 locations in North Central, West Central and Southwestern Ohio.

Civista Bancshares, Inc. may be accessed at www.civb.com. The Company’s common shares are traded on the NASDAQ Capital Market under the symbol “CIVB”. The Company’s depositary shares, each representing a 1/40th ownership interest in a Series B Preferred Share, are traded on the NASDAQ Capital Market under the symbol “CIVBP”.

This press release may contain forward-looking statements regarding the financial performance, business prospects, growth and operating strategies of Civista. For these statements, Civista claims the protections of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this press release should be considered in conjunction with the other information available about Civista, including the information in the filings we make with the Securities and Exchange Commission. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. We have tried, wherever possible, to identify such statements by using words such as “anticipate,” “estimate,” “project,” “intend,” “plan,” “believe,” “will” and similar expressions in connection with any discussion of future operating or financial performance. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include risk factors relating to the banking industry and the other factors detailed from time to time in Civista’ reports filed with the Securities and Exchange Commission, including those described in “Item 1A Risk Factors” of Part I of Civista’s Annual Report on Form 10-K for the fiscal year ended December 31, 2015. Undue reliance should not be placed on the forward-looking statements, which speak


only as of the date hereof. Civista does not undertake, and specifically disclaims any obligation, to publicly release the result of any revisions that may be made to update any forward-looking statement to reflect the events or circumstances after the date on which the forward-looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law.

For additional information, contact:

James O. Miller

Chairman, President and CEO

Civista Bancshares, Inc.

888-645-4121


Civista Bancshares, Inc.

Financial Highlights

(dollars in thousands, except share amounts)

Consolidated Condensed Statement of Income

 

     Three Months Ended
June 30,
(unaudited)
    Six Months Ended
June 30,
(unaudited)
 
     2016     2015     2016     2015  

Interest income

     13,739        12,740        26,791        24,503   

Interest expense

     799        824        1,616        1,672   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     12,940        11,916        25,175        22,831   

Provision for loan losses

     (1,300     400        (1,300     800   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision

     14,240        11,516        26,475        22,031   

Noninterest income

     4,075        3,652        9,335        8,053   

Noninterest expense

     11,050        10,933        21,957        21,537   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     7,265        4,235        13,853        8,547   

Income tax expense

     2,084        1,113        3,947        2,255   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     5,181        3,122        9,906        6,292   

Preferred stock dividends

     391        391        782        795   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

     4,790        2,731        9,124        5,497   

Dividends per common share

   $ 0.05      $ 0.05      $ 0.10      $ 0.10   

Earnings per common share,

        

basic

   $ 0.61      $ 0.35      $ 1.16      $ 0.70   

diluted

   $ 0.47      $ 0.29      $ 0.91      $ 0.58   

Average shares outstanding,

        

basic

     7,877,119        7,842,159        7,861,444        7,800,808   

diluted

     10,951,521        10,921,824        10,937,768        10,914,788   

Selected financial ratios:

        

Return on average assets

     1.48     0.94     1.31     0.93

Return on average equity

     15.75     10.50     15.37     10.74

Dividend payout ratio

     7.60     12.56     7.94     12.40

Net interest margin (tax equivalent)

     4.13     3.96     3.81     3.81


Selected Balance Sheet Items

 

     June 30,
2016
    December 31,
2015
 
     (unaudited)     (unaudited)  

Cash and due from financial institutions

   $ 41,772      $ 35,561   

Investment securities

     200,643        196,249   

Loans held for sale

     5,167        2,698   

Loans

     1,028,922        1,001,527   

Less allowance for loan losses

     14,547        14,361   
  

 

 

   

 

 

 

Net loans

     1,014,375        987,166   

Other securities

     13,734        13,452   

Fixed assets

     16,711        16,944   

Goodwill and other intangibles

     29,186        29,504   

Bank owned life insurance

     24,255        20,104   

Other assets

     14,068        13,363   
  

 

 

   

 

 

 

Total assets

   $ 1,359,911      $ 1,315,041   
  

 

 

   

 

 

 

Total deposits

   $ 1,115,007      $ 1,052,033   

Federal Home Loan Bank advances

     47,300        71,200   

Securities sold under agreements to repurchase

     17,725        25,040   

Subordinated debentures

     29,427        29,427   

Accrued expenses and other liabilities

     14,249        12,168   

Total shareholders’ equity

     136,203        125,173   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 1,359,911      $ 1,315,041   
  

 

 

   

 

 

 

Shares outstanding at period end

     7,907,360        7,843,578   

Book value per share

   $ 14.43      $ 13.12   

Tangible book value per share

     10.74        9.36   

Equity to asset ratio

     10.02     9.52

Selected asset quality ratios:

    

Allowance for loan losses to total loans

     1.41     1.43

Non-performing assets to total assets

     1.02     1.01

Allowance for loan losses to non-performing loans

     106.02     108.93

Non-performing asset analysis

    

Nonaccrual loans

   $ 9,343      $ 9,890   

Troubled debt restructurings

     4,378        3,294   

Other real estate owned

     107        116   
  

 

 

   

 

 

 

Total

   $ 13,828      $ 13,300   
  

 

 

   

 

 

 


Average Balance Analysis

(Unaudited – Dollars in thousands except share data)

 

     Six Months Ended June 30,  
     2016     2015  
     Average
balance
    Interest      Yield /
rate *
    Average
balance
    Interest      Yield /
rate *
 

Assets:

              

Interest-earning assets:

              

Loans

   $ 1,008,203      $ 23,487         4.69   $ 959,474      $ 21,516         4.53

Taxable securities

     138,517        1,622         2.39     141,420        1,629         2.37

Non-taxable securities

     75,011        1,315         5.67     70,128        1,264         5.78

Interest-bearing deposits in other banks

     149,046        367         0.50     79,794        94         0.24
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 1,370,777        26,791         4.05   $ 1,250,816        24,503         4.08
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     76,208             46,515        

Premises and equipment, net

     16,801             15,537        

Accrued interest receivable

     4,327             4,225        

Intangible assets

     29,366             27,513        

Other assets

     9,876             9,877        

Bank owned life insurance

     22,506             19,737        

Less allowance for loan losses

     (14,562          (14,520     
  

 

 

        

 

 

      

Total Assets

   $ 1,515,299           $ 1,359,700        
  

 

 

        

 

 

      

Liabilities and Shareholders Equity:

              

Interest-bearing liabilities:

              

Demand and savings

   $ 559,901      $ 227         0.08   $ 540,336      $ 207         0.08

Time

     205,949        747         0.73     228,846        868         0.76

FHLB

     28,537        201         1.42     30,179        215         1.44

Subordinated debentures

     29,427        430         2.94     29,427        373         2.56

Repurchase Agreements

     22,122        11         0.10     18,745        9         0.10
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 845,936        1,616         0.38   $ 847,533        1,672         0.40
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     516,738             379,786        

Other liabilities

     23,004             14,258        

Shareholders’ Equity

     129,621             118,123        
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,515,299           $ 1,359,700        
  

 

 

        

 

 

      

Net interest income and interest rate spread

     $ 25,175         3.67     $ 22,831         3.68

Net interest margin

          3.81          3.81

* – All yields and costs are presented on an annualized basis


Average Balance Analysis

(Unaudited – Dollars in thousands except share data)

 

     Three Months Ended June 30,  
     2016     2015  
     Average
balance
    Interest      Yield /
rate *
    Average
balance
    Interest      Yield /
rate *
 

Assets:

              

Interest-earning assets:

              

Loans

   $ 1,015,687      $ 12,170         4.82   $ 991,487      $ 11,270         4.56

Taxable securities

     139,238        821         2.41     140,943        796         2.31

Non-taxable securities

     75,821        661         5.66     70,610        640         5.74

Interest-bearing deposits in other banks

     70,355        87         0.50     43,691        34         0.31
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 1,301,101        13,739         4.38   $ 1,246,731        12,740         4.23
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     37,863             26,222        

Premises and equipment, net

     16,731             16,173        

Accrued interest receivable

     4,636             4,561        

Intangible assets

     29,286             29,164        

Other assets

     9,844             10,885        

Bank owned life insurance

     23,450             19,795        

Less allowance for loan losses

     (14,621          (14,593     
  

 

 

        

 

 

      

Total Assets

   $ 1,408,290           $ 1,338,938        
  

 

 

        

 

 

      

Liabilities and Shareholders Equity:

              

Interest-bearing liabilities:

              

Demand and savings

   $ 563,561      $ 114         0.08   $ 555,144      $ 109         0.08

Time

     202,347        371         0.74     233,047        424         0.73

FHLB

     18,636        91         1.96     25,958        94         1.45

Subordinated debentures

     29,427        218         2.98     29,427        193         2.63

Repurchase Agreements

     20,382        5         0.10     17,302        4         0.09
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 834,353        799         0.39   $ 860,878        824         0.38
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     425,390             345,241        

Other liabilities

     16,280             13,607        

Shareholders’ Equity

     132,267             119,212        
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,408,290           $ 1,338,938        
  

 

 

        

 

 

      

Net interest income and interest rate spread

     $ 12,940         3.99     $ 11,916         3.85

Net interest margin

          4.13          3.96

* – All yields and costs are presented on an annualized basis


Supplemental Financial Information

(Unaudited – Dollars in thousands except share data)

 

     June 30,     March 31,     December 31,     September 30,     June 30,  

End of Period Balances

   2016     2016     2015     2015     2015  

Assets

        

Cash and due from banks

   $ 41,772      $ 214,407      $ 35,561      $ 33,619      $ 35,092   

Securities available for sale

     200,643        201,786        196,249        198,655        197,429   

Loans held for sale

     5,167        2,193        2,698        1,223        4,034   

Loans

     1,028,922        1,005,803        1,001,527        1,000,275        1,002,917   

Allowance for loan losses

     (14,547     (14,433     (14,361     (14,760     (14,707
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Loans

     1,014,375        991,370        987,166        985,515        988,210   

Other securities

     13,734        13,550        13,452        13,324        13,261   

Fixed assets

     16,711        16,773        16,944        16,200        16,308   

Goodwill and other intangibles

     29,186        29,337        29,504        29,683        29,608   

Bank owned life insurance

     24,255        23,218        20,104        19,987        19,870   

Other assets

     14,068        14,262        13,363        15,125        13,460   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 1,359,911      $ 1,506,896      $ 1,315,041      $ 1,313,331      $ 1,317,272   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

        

Total Deposits

   $ 1,115,007      $ 1,279,780      $ 1,052,033      $ 1,055,959      $ 1,075,806   

Federal Home Loan Bank advances

     47,300        17,500        71,200        72,200        55,300   

Securities sold under agreement to repurchase

     17,725        24,272        25,040        20,887        17,460   

Subordinated debentures

     29,427        29,427        29,427        29,427        29,427   

Accrued expenses and other liabilities

     14,249        25,377        12,168        11,521        19,257   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     1,223,708        1,376,356        1,189,868        1,189,994        1,197,250   

Shareholders’ equity

        

Preferred shares, Series B

     22,124        22,273        22,273        22,273        22,273   

Common Stock

     115,750        115,442        115,330        115,267        115,248   

Accumulated earnings

     13,640        9,242        5,300        2,884        414   

Treasury stock

     (17,235     (17,235     (17,235     (17,235     (17,235

Accumulated other comprehensive income (loss)

     1,924        818        (495     148        (678
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     136,203        130,540        125,173        123,337        120,022   

Total liabilities and shareholders’ equity

   $ 1,359,911      $ 1,506,896      $ 1,315,041      $ 1,313,331      $ 1,317,272   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Quarterly Average Balances

                              

Assets:

        

Earning assets

   $ 1,301,101      $ 1,440,453      $ 1,218,797      $ 1,230,249      $ 1,246,731   

Securities

     215,059        211,995        212,463        210,209        211,553   

Loans

     1,015,687        1,000,720        996,861        1,009,372        991,487   

Liabilities and shareholders’ equity

        

Total deposits

   $ 1,191,298      $ 1,373,875      $ 1,059,271      $ 1,073,930      $ 1,133,432   

Interest-bearing deposits

     765,908        765,790        756,422        773,625        788,191   

Interest-bearing liabilities

     68,445        91,724        111,481        111,797        72,687   

Total shareholders’ equity

     132,267        126,976        124,025        121,057        119,212   


Supplemental Financial Information

(Unaudited – Dollars in thousands except share data)

 

     Three Months Ended  

Income statement

   June 30,
2016
    March 31,
2016
    December 31,
2015
    September 30,
2015
    June 30,
2015
 

Total interest income

   $ 13,739      $ 13,053      $ 12,976      $ 13,223      $ 12,740   

Total interest expense

     799        818        815        821        824   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     12,940        12,235        12,161        12,402        11,916   

Provision for loan losses

     (1,300     —          —          400        400   

Noninterest income

     4,075        5,260        3,146        3,076        3,652   

Noninterest expense

     11,050        10,907        10,741        10,666        10,933   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     7,265        6,588        4,566        4,412        4,235   

Income tax expense

     2,084        1,863        1,367        1,159        1,113   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     5,181        4,725        3,199        3,253        3,122   

Preferred stock dividends

     391        391        391        391        391   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

   $ 4,790      $ 4,334      $ 2,808      $ 2,862      $ 2,731   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common stock dividend paid

   $ 392      $ 392      $ 392      $ 392      $ 392   

Per share data

                              

Basic net income per common share

   $ 0.61      $ 0.55      $ 0.36      $ 0.36      $ 0.35   

Diluted net income per common share

     0.47        0.43        0.29        0.30        0.29   

Dividends per common share

     0.05        0.05        0.05        0.05        0.05   

Average common shares outstanding – basic

     7,877,119        7,845,768        7,843,578        7,843,578        7,842,159   

Average common shares outstanding – diluted

     10,951,521        10,924,013        10,921,823        10,921,823        10,921,824   

Asset quality

                              

Allowance for loan losses, beginning of period

   $ 14,433      $ 14,361      $ 14,760      $ 14,707      $ 14,315   

Charge-offs

     (230     (126     (525     (634     (305

Recoveries

     1,644        198        126        287        297   

Provision

     (1,300     —          —          400        400   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, end of period

   $ 14,547      $ 14,433      $ 14,361      $ 14,760      $ 14,707   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratios

        

Allowance to total loans

     1.41     1.43     1.43     1.48     1.47

Allowance to nonperforming assets

     105.20     93.12     107.98     102.90     86.33

Allowance to nonperforming loans

     106.02     93.46     108.93     106.57     88.80

Nonperforming assets

        

Nonperforming loans

   $ 13,721      $ 15,443      $ 13,184      $ 13,851      $ 16,562   

Other real estate owned

     107        56        116        494        474   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 13,828      $ 15,499      $ 13,300      $ 14,345      $ 17,036   

Capital and liquidity

        

Tier 1 leverage ratio

     9.85     8.24     9.96     9.68     9.38

Tier 1 risk-based capital ratio

     12.76     12.52     12.70     12.47     12.20

Total risk-based capital ratio

     14.01     13.77     13.96     13.72     13.45

Tangible common equity ratio

     6.38     5.34     5.71     5.56     5.29