Exhibit 99.1

 

 

 

FOR IMMEDIATE RELEASE

 

Date:	January 23, 2017
Contacts:	Kevin McPhaill, President/CEO
	Ken Taylor, EVP/CFO
Phone:	(559) 782-4900 or (888) 454-BANK
Website Address:	www.sierrabancorp.com

  

SIERRA BANCORP REPORTS EARNINGS

 

Porterville, CA – January 23, 2017 – Sierra Bancorp (Nasdaq: BSRR), parent of Bank of the Sierra, today announced its unaudited financial results for the quarter and the year ended December 31, 2016. Sierra Bancorp recognized consolidated net income of $5.517 million for the fourth quarter of 2016, an increase of $1.588 million, or 40%, relative to the third quarter of 2016 due primarily to non-recurring income and lower one-time acquisition costs. Net income for the fourth quarter of 2016 is also higher than in the fourth quarter of 2015. Net interest income continued its upward trend due to higher interest-earning assets and the favorable impact of rising market interest rates. Non-interest income was up in the fourth quarter of 2016, but as noted it includes a substantially higher level of non-recurring income than in previous periods. Non-interest expense reflects a drop relative to the third quarter of 2016, due to a lower level of non-recurring costs stemming from our acquisition of Coast Bancorp in July 2016. Core non-interest expense has been increasing for the past several periods, however, due to ongoing operating costs related to Coast branches and our new Sanger branch, among other things. For the fourth quarter of 2016 the Company’s return on average assets was 1.12%, return on average equity was 10.52%, and diluted earnings per share were $0.40.

 

For the year in 2016 the Company recognized net income of $17.567 million, which represents a drop of $500,000, or 3%, relative to 2015 due to non-recurring acquisition costs. The Company’s financial performance metrics for 2016 include a return on average equity of 8.71%, a return on average assets of 0.95%, and diluted earnings per share of $1.29.

 

Total assets increased by $236 million, or 13%, during 2016, ending the year at $2.033 billion. Asset growth came primarily from increases of $130 million, or 11%, in gross loan balances, $23 million, or 4%, in investment securities, and $72 million, or 148%, in cash and balances due from banks (including interest-earning balances held at the Federal Reserve Bank). Total nonperforming assets were reduced by over $4 million, or 33%, during the year. Deposits were up $231 million, or 16%, including a $200 million increase in core non-maturity deposits. As detailed below, our mid-year acquisition of Coast had a significant impact on balance sheet growth in 2016.

 

Sierra Bancorp Financial Results

January 23, 2017

Page 2

 

 

“We are what we repeatedly do. Excellence is therefore not an act but a habit.” – Aristotle

 

“In the fourth quarter of 2016 we exceeded the $2 billion benchmark for total assets, and realized strong organic growth in both loans and deposits due in large part to the efforts of our bankers throughout all of our communities,” commented Kevin McPhaill, President and CEO. “Our success has been engendered by focusing on business development, providing a high level of traditional community bank service, and executing as promised. It is great to see the results of our repeated hard work in the form of quality growth, both in the existing portfolio as well as through acquisition,” he observed further. “While we are proud of our accomplishments this past year, we will do our best to create additional opportunities and continue our ‘habit of excellence’ in 2017,” concluded McPhaill.

 

Financial Highlights

 

Net income increased by $154,000, or 3%, in the fourth quarter of 2016 relative to the fourth quarter of 2015, but fell by $500,000, or 3%, for the year in 2016 relative to 2015. Significant variances in the components of pre-tax income, including some items of a nonrecurring nature, are noted below.

 

Net interest income was up by $2.252 million, or 15%, for the fourth quarter and $5.056 million, or 8%, for the year due primarily to growth in average interest-earning assets totaling $222 million, or 14%, in the fourth quarter of 2016 over the fourth quarter of 2015, and $143 million, or 9%, for the year in 2016 over 2015. The favorable impact of higher interest-earning assets was enhanced by an improvement of two basis points in our net interest margin for the comparative quarters, but was partially offset by a drop of four basis points in our net interest margin for the annual comparison. In general, our core net interest margin has been improving due to rising market interest rates and the impact of the Coast acquisition, but the comparative results were also impacted by non-recurring interest income which totaled $381,000 in the fourth quarter of 2016 relative to $312,000 in the fourth quarter of 2015, and $563,000 for the year in 2016 as compared to $825,000 in 2015. Non-recurring interest income is comprised of interest recoveries on non-accrual loans less any interest reversals for loans placed on non-accrual status, as well as penalties and accelerated fee recognition on loan prepayments.

 

Total non-interest income increased by $586,000, or 12%, for the quarterly comparison and $1.523 million, or 9%, for the comparative annual periods. As noted above, results for 2016 reflect a higher level of non-recurring income, including a $276,000 special dividend from the Federal Home Loan Bank of San Francisco (FHLB) and net proceeds from life insurance payments on former employees totaling $489,000, all recognized in the fourth quarter. As previously reported, we also received a special dividend of $245,000 from the FHLB in the second quarter of 2015. A drop in gains from the sale of investments partially offset the increases in other non-recurring income. Investment gains were only $12,000 in the fourth quarter of 2016 relative to $235,000 in the fourth quarter of 2015, and $223,000 for the year in 2016 versus $666,000 in 2015. The increase in non-interest income also includes core items, such as fees earned from increased activity on commercial accounts and higher debit card interchange income for both the quarter and the year, and higher overdraft income for the year. Bank-owned life insurance (BOLI) income was down $158,000 for the quarter but was $87,000 higher for the annual comparison, due primarily to fluctuations in income on BOLI associated with deferred compensation plans. BOLI income was also impacted by a higher cost of insurance for certain BOLI policies in recent periods, as well as a drop in net cash surrender values resulting from policy payouts.

 

Sierra Bancorp Financial Results

January 23, 2017

Page 3

 

 

Total non-interest expense reflects increases of $2.531 million, or 21%, for the fourth quarter and $7.350 million, or 14%, for the year, due in part to non-recurring acquisition costs which totaled $374,000 in the fourth quarter and $2.411 million for the year in 2016. The largest component of non-interest expense, salaries and benefits, increased by $1.150 million, or 19%, for the fourth quarter of 2016 over the fourth quarter of 2015, and $2.581 million, or 10%, for the year in 2016 compared to 2015. Salaries and benefits expense in 2016 includes expenses for former Coast employees retained subsequent to the acquisition in July, as well as staffing costs for our new Sanger branch that opened in May. Both the quarterly and annual increases also include salary adjustments in the normal course of business, an increased incentive plan payout rate, higher staffing levels as vacant positions were filled, and temporary salaries and overtime costs incurred in conjunction with the Coast acquisition and subsequent system conversion. Furthermore, the increase in salaries and benefits for the year includes higher deferred compensation expense, which was up by $104,000 in 2016 over 2015 in conjunction with the aforementioned increase in BOLI income. Those increases were partially offset by a higher level of deferred salaries directly related to successful loan originations, which reduces current period expense.

 

Occupancy expense increased by $348,000, or 20%, in the fourth quarter and $867,000, or 13%, for the year, due to occupancy costs associated with the former Coast National Bank branches and our new Sanger branch, and higher rent and depreciation expense in other locations. Other non-interest expense was up by $1.033 million, or 23%, in the fourth quarter and $3.902 million, or 21%, for the year. This category includes the non-recurring acquisition costs noted above, as well as ongoing acquisition-related increases in various core operating expense categories including data processing, deposit operations, postage, and travel expense. It also reflects expense increases in the following areas: foreclosed asset costs; debit card processing costs; amortization expense on our core deposit intangible, which was up $73,000 for the quarter and $138,000 for the year; stationery and supply costs, which were up $85,000 for the quarter and $129,000 for the year, including one-time stocking expenses for new and acquired branches; legal costs; and directors’ stock option expense, which totaled $101,000 for the year in 2016 due to stock options granted in the first quarter. Directors’ deferred compensation expense dropped by $102,000 for the fourth quarter but increased by $116,000 for the year in conjunction with the changes in BOLI income. Other significant favorable variances within other non-interest expense include a reduction in telecommunications costs, including some non-recurring credits from prior period over-billings; lower network costs; and a non-recurring expense reversal of $173,000 in director retirement plan accruals in the first quarter of 2016, subsequent to the death of a former director and the payment of split-dollar life insurance proceeds to his beneficiary.

 

The Company’s provision for income taxes was 34% of pre-tax income in the fourth quarter of 2016 and the fourth quarter of 2015, and 33% for the year in 2016 and 2015. Lower pre-tax income and higher non-taxable BOLI income generally put downward pressure on our tax accrual rate for 2016, although the impact of those factors was offset by declining tax credits.

 

Balance sheet changes during 2016 include an increase in total assets of $236 million, or 13%, due to higher loan, investment, and cash balances, as well as an increase in fixed assets. Cash balances were up by $72 million, or 148%, including a $39 million increase in interest-earning balances held at the Federal Reserve Bank. The increase in cash also reflects an increase in non-earning balances, due to a higher level of cash items in process of collection as well as branch cash for locations added during the year. The $23 million increase in investment securities in 2016 is also partially attributable to the Coast acquisition. Coast balances included $31 million in total investments at the acquisition date, but the acquired investments contained $15 million in corporate bonds and other securities that were sold by the Company shortly after the acquisition, as well as $7 million in time deposits at other financial institutions which were also liquidated by year-end. Furthermore, the $7 million increase in Bank premises and equipment is largely acquisition-related.

 

Gross loans were up by $130 million, or 11%, due to the addition of $93 million in loans via the Coast acquisition and organic growth in commercial real estate and construction loans, net of a $17 million reduction in outstanding balances on mortgage warehouse lines. Loan growth in 2016 was facilitated by a $21 million net increase in loan participations purchased by Bank of the Sierra from other community banks located in higher growth areas of California. Because of an additional $13 million in participation loans included in Coast’s loan portfolio, our balance of loan participations purchased now totals $41 million. Despite a higher level of organic lending activity in recent periods and growth in our pipeline of loans in process of approval, no assurance can be provided with regard to future loan growth as payoffs remain at relatively high levels and mortgage warehouse loan volumes are difficult to predict.

 

Sierra Bancorp Financial Results

January 23, 2017

Page 4

 

 

Total nonperforming assets, namely non-accrual loans and foreclosed assets, were reduced by $4 million, or 33%, during 2016, including the return to accrual status of our single largest remaining nonperforming loan. The Company’s ratio of nonperforming assets to loans plus foreclosed assets was 0.68% at December 31, 2016, compared to 1.13% at December 31, 2015. All of the Company’s impaired assets are periodically reviewed, and are either well-reserved based on current loss expectations or are carried at the fair value of the underlying collateral, net of expected disposition costs. In addition to nonperforming assets, the Company had $14 million in loans classified as restructured troubled debt (TDRs) that were included with performing loans as of December 31, 2016, up by $2 million compared to year-end 2015 due in part to the aforementioned upgrade of a non-performing restructured loan to performing status.

 

The Company’s allowance for loan and lease losses was $9.7 million at December 31, 2016, down from $10.4 million at December 31, 2015 due to the charge-off of certain impaired loan balances against previously-established reserves. Net loans charged off against the allowance totaled $722,000 in 2016 compared to $825,000 in 2015. Because of the drop in the level of the allowance and the increase in loans during the year, the allowance fell to 0.77% of total loans at December 31, 2016 from 0.92% December 31, 2015. It should be noted that all of the loans acquired from Coast were booked at their fair values, and thus did not initially require a loan loss allowance. Furthermore, loss reserves allocated to mortgage warehouse loans are relatively low because we have not experienced any losses in that portfolio segment. Management’s detailed analysis indicates that the Company’s allowance for loan and lease losses should be sufficient to cover credit losses inherent in loan and lease balances outstanding as of December 31, 2016, but no assurance can be given that the Company will not experience substantial future losses relative to the size of the allowance.

 

Deposit balances reflect net growth of $230 million, or 16%, during 2016, including balances from the Coast acquisition in July that totaled $129 million at the acquisition date, and deposits from our branch purchase in May which totaled $10 million at the acquisition date. We also increased our time deposits from the State of California by $20 million in the third quarter of 2016. Most of the pure organic growth in deposits that occurred in 2016 took place late in the fourth quarter. Junior subordinated debentures increased by over $3 million due to $7 million in trust-preferred securities from Coast that were booked at their fair value, but other borrowings were reduced by $14 million, or 16%, during 2016.

 

Total capital of $206 million at December 31, 2016 reflects an increase of $16 million, or 8%, for the year due to the impact of 599,226 shares issued as part of the acquisition consideration and a rising level of retained earnings, net of a drop in accumulated other comprehensive income and the cost of common stock repurchased by the Company. The Company repurchased a total 29,312 shares during the fourth quarter of 2016 at an average cost of $18.25 per share, bringing total repurchases for the year to 125,365 shares at an average cost of $18.01 per share. The Company’s share repurchase plan is currently on hold, given the recent rise in stock prices and our record level of market capitalization.

 

Sierra Bancorp Financial Results

January 23, 2017

Page 5

 

 

About Sierra Bancorp

 

Sierra Bancorp is the holding company for Bank of the Sierra (www.bankofthesierra.com), which is in its 40^th year of operations and is the largest independent bank headquartered in the South San Joaquin Valley. Bank of the Sierra is a community-centric regional bank, which offers a full range of retail and commercial banking services via 33 full-service branches located throughout California’s South San Joaquin Valley and neighboring communities, on the Central Coast, and in Southern California locations including Ventura County and Santa Clarita. We also maintain a loan production office and an online branch, and provide specialized lending services through an agricultural credit center, a real estate industries center, and an SBA center.

 

Forward-Looking Statements

 

The statements contained in this release that are not historical facts are forward-looking statements based on management’s current expectations and beliefs concerning future developments and their potential effects on the Company. Readers are cautioned not to unduly rely on forward looking statements. Actual results may differ from those projected. These forward-looking statements involve risks and uncertainties including but not limited to the health of the national and local economies, the Company’s ability to attract and retain skilled employees, customers’ service expectations, the Company’s ability to successfully deploy new technology, the success of acquisitions and branch expansion, changes in interest rates, loan portfolio performance, the Company’s ability to secure buyers for foreclosed properties, and other factors detailed in the Company’s SEC filings, including the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of the Company’s most recent Form 10-K and Form 10-Q.

 

Sierra Bancorp Financial Results

January 23, 2017

Page 6

 

 

CONSOLIDATED INCOME STATEMENT
(in $000’s, unaudited)		Qtr Ended:								4Q16 vs				Qtr Ended:				4Q16 vs				Year Ended:								YTD16 vs
		12/31/2016				9/30/2016				3Q16				12/31/2015				4Q15				12/31/2016				12/31/2015				YTD15
Interest Income		$	18,745			$	17,794				+5	%		$	16,164				+16	%		$	68,505			$	62,707				+9	%
Interest Expense			980				887				+10	%			651				+51	%			3,323				2,581				+29	%
Net Interest Income			17,765				16,907				+5	%			15,513				+15	%			65,182				60,126				+8	%
Provision for Loan & Lease Losses			-				-				0	%			-				0	%			-				-				0	%
Net Int after Provision			17,765				16,907				+5	%			15,513				+15	%			65,182				60,126				+8	%
Service Charges			2,617				2,686				-3	%			2,518				+4	%			10,151				9,399				+8	%
BOLI Income			254				302				-16	%			412				-38	%			994				907				+10	%
Gain (Loss) on Investments			12				90				-87	%			235				-95	%			223				666				-67	%
Other Non-Interest Income			2,496				1,913				+30	%			1,628				+53	%			7,870				6,743				+17	%
Total Non-Interest Income			5,379				4,991				+8	%			4,793				+12	%			19,238				17,715				+9	%
Salaries & Benefits			7,097				6,866				+3	%			5,947				+19	%			27,452				24,871				+10	%
Occupancy Expense			2,086				2,063				+1	%			1,738				+20	%			7,766				6,899				+13	%
Other Non-Interest Expenses			5,555				7,192				-23	%			4,522				+23	%			22,835				18,933				+21	%
Total Non-Interest Expense			14,738				16,121				-9	%			12,207				+21	%			58,053				50,703				+14	%
Income Before Taxes			8,406				5,777				+46	%			8,099				+4	%			26,367				27,138				-3	%
Provision for Income Taxes			2,889				1,848				+56	%			2,736				+6	%			8,800				9,071				-3	%
Net Income		$	5,517			$	3,929				+40	%		$	5,363				+3	%		$	17,567			$	18,067				-3	%
TAX DATA
Tax-Exempt Muni Income		$	784			$	765				+2	%		$	751				+4	%		$	3,009			$	2,953				+2	%
Interest Income - Fully Tax Equiv		$	19,167			$	18,206				+5	%		$	16,568				+16	%		$	70,125			$	64,297				+9	%
NET CHARGE-OFFS		$	179			$	162				+10	%		$	(11	)			NM			$	722			$	825				-12	%

 

Note: An “NM” designation indicates that the percentage change is “Not Meaningful”, likely due to the fact that numbers for the comparative periods are of opposite signs or because the denominator is zero

 

Sierra Bancorp Financial Results

January 23, 2017

Page 7

 

 

PER SHARE DATA
(unaudited)		Qtr Ended:								4Q16 vs				Qtr Ended:				4Q16 vs				Year Ended:								YTD16 vs
		12/31/2016				9/30/2016				3Q16				12/31/2015				4Q15				12/31/2016				12/31/2015				YTD15
Basic Earnings per Share		$	0.40			$	0.28				+43	%		$	0.40				0	%		$	1.30			$	1.34				-3	%
Diluted Earnings per Share		$	0.40			$	0.28				+43	%		$	0.40				0	%		$	1.29			$	1.33				-3	%
Common Dividends		$	0.12			$	0.12				0	%		$	0.11				+9	%		$	0.48			$	0.42				+14	%
Wtd. Avg. Shares Outstanding			13,779,671				13,790,107				0	%			13,250,570				+4	%			13,530,293				13,460,605				+1	%
Wtd. Avg. Diluted Shares			13,931,472				13,904,460				0	%			13,372,836				+4	%			13,651,804				13,585,110				0	%
Book Value per Basic Share (EOP)		$	14.94			$	15.12				-1	%		$	14.36				+4	%		$	14.94			$	14.36				+4	%
Tangible Book Value per Share (EOP)		$	14.14			$	14.34				-1	%		$	13.77				+3	%		$	14.14			$	13.77				+3	%
Common Shares Outstanding (EOP)			13,776,589				13,789,501				0	%			13,254,088				+4	%			13,776,589				13,254,088				+4	%

 

KEY FINANCIAL RATIOS
(unaudited)		Qtr Ended:												Qtr Ended:								Year Ended:
		12/31/2016				9/30/2016								12/31/2015								12/31/2016				12/31/2015
Return on Average Equity			10.52	%			7.50	%							11.25	%							8.71	%			9.59	%
Return on Average Assets			1.12	%			0.81	%							1.24	%							0.95	%			1.07	%
Net Interest Margin (Tax-Equiv.)			4.03	%			3.93	%							4.01	%							3.95	%			3.99	%
Efficiency Ratio (Tax-Equiv.)			62.21	%			72.02	%							58.98	%							67.23	%			63.98	%
Net C/O’s to Avg Loans (not annualized)			0.01	%			0.01	%							0.00	%							0.06	%			0.08	%

 

Sierra Bancorp Financial Results

January 23, 2017

Page 8

 

 

STATEMENT OF CONDITION
(balances in $000’s, unaudited)
										Dec ’16 vs								Dec ’16 vs
		12/31/2016				9/30/2016				Sep ’16				12/31/2015				Dec ’15
ASSETS
Cash and Due from Banks		$	120,442			$	65,442				+84	%		$	48,623				+148	%
Investment Securities			530,083				535,580				-1	%			507,582				+4	%
Real Estate Loans (non-Agricultural)			783,017				739,165				+6	%			644,926				+21	%
Agricultural Real Estate Loans			134,480				135,926				-1	%			133,182				+1	%
Agricultural Production Loans			46,229				52,640				-12	%			46,237				0	%
Comm’l & Industrial Loans & Leases			123,595				130,087				-5	%			113,207				+9	%
Mortgage Warehouse Lines			163,045				185,865				-12	%			180,355				-10	%
Consumer Loans			12,165				12,647				-4	%			14,949				-19	%
Gross Loans & Leases			1,262,531				1,256,330				0	%			1,132,856				+11	%
Deferred Loan & Lease Fees			2,924				2,956				-1	%			2,169				+35	%
Loans & Leases Net of Deferred Fees			1,265,455				1,259,286				0	%			1,135,025				+11	%
Allowance for Loan & Lease Losses			(9,701	)			(9,880	)			-2	%			(10,423	)			-7	%
Net Loans & Leases			1,255,754				1,249,406				+1	%			1,124,602				+12	%
Bank Premises & Equipment			28,893				28,781				0	%			21,990				+31	%
Other Assets			97,701				94,031				+4	%			93,740				+4	%
Total Assets		$	2,032,873			$	1,973,240				+3	%		$	1,796,537				+13	%
LIABILITIES & CAPITAL
Non-Interest Demand Deposits		$	524,552			$	498,391				+5	%		$	432,251				+21	%
Int-Bearing Transaction Accounts			498,824				464,418				+7	%			431,840				+16	%
Savings Deposits			215,693				212,053				+2	%			193,052				+12	%
Money Market Deposits			119,417				119,777				0	%			101,562				+18	%
Customer Time Deposits			336,985				339,192				-1	%			305,923				+10	%
Wholesale Brokered Deposits			-				-				0	%			-				0	%
Total Deposits			1,695,471				1,633,831				+4	%			1,464,628				+16	%
Junior Subordinated Debentures			34,410				34,365				0	%			30,928				+11	%
Other Interest-Bearing Liabilities			73,094				80,870				-10	%			86,705				-16	%
Total Deposits & Int.-Bearing Liab.			1,802,975				1,749,066				+3	%			1,582,261				+14	%
Other Liabilities			24,020				15,646				+54	%			23,936				0	%
Total Capital			205,878				208,528				-1	%			190,340				+8	%
Total Liabilities & Capital		$	2,032,873			$	1,973,240				+3	%		$	1,796,537				+13	%

 

Sierra Bancorp Financial Results

January 23, 2017

Page 9

 

 

GOODWILL & INTANGIBLE ASSETS
(balances in $000’s, unaudited)										Dec ’16 vs								Dec ’16 vs
		12/31/2016				9/30/2016				Sep ’16				12/31/2015				Dec ’15
Goodwill			8,268				7,932				+4	%			6,908				+20	%
Core Deposit Intangible			2,803				2,909				-4	%			930				+201	%
Total Intangible Assets			11,071				10,841				+2	%			7,838				+41	%

 

CREDIT QUALITY
(balances in $000’s, unaudited)										Dec ’16 vs								Dec ’16 vs
		12/31/2016				9/30/2016				Sep ’16				12/31/2015				Dec ’15
Non-Accruing Loans		$	6,365			$	6,285				+1	%		$	9,634				-34	%
Foreclosed Assets			2,225				2,782				-20	%			3,193				-30	%
Total Nonperforming Assets		$	8,590			$	9,067				-5	%		$	12,827				-33	%
Performing TDR’s (not incl. in NPA’s)		$	14,182			$	14,478				-2	%		$	12,431				+14	%
Non-Perf Loans to Gross Loans			0.50	%			0.50	%							0.85	%
NPA’s to Loans plus Foreclosed Assets			0.68	%			0.72	%							1.13	%
Allowance for Ln Losses to Loans			0.77	%			0.79	%							0.92	%

 

SELECT PERIOD-END STATISTICS
(unaudited)
		12/31/2016				9/30/2016								12/31/2015
Shareholders Equity / Total Assets			10.1	%			10.6	%							10.6	%
Loans / Deposits			74.5	%			76.9	%							77.3	%
Non-Int. Bearing Dep. / Total Dep.			30.9	%			30.5	%							29.5	%

 

Sierra Bancorp Financial Results

January 23, 2017

Page 10

 

 

AVG BAL SHEET, INTEREST INC/EXP, & YIELD/RATE
(balances in $000’s, unaudited)		For the quarter ended												For the quarter ended												For the quarter ended
		December 31, 2016												September 30, 2016												December 31, 2015
		Average Balance				Income/ Expense				Yield/ Rate				Average Balance				Income/ Expense				Yield/ Rate				Average Balance				Income/ Expense				Yield/ Rate
Assets
Investments:
Federal funds sold/due from time		$	8,868			$	23				1.01	%		$	11,221			$	29				1.01	%		$	6,476			$	5				0.30	%
Taxable			419,913				1,848				1.72	%			419,218				1,879				1.75	%			405,187				2,020				1.95	%
Non-taxable			115,034				784				4.10	%			112,600				765				4.09	%			102,160				751				4.43	%
Total investments			543,815				2,655				2.21	%			543,039				2,673				2.22	%			513,823				2,776				2.42	%
Loans and Leases:
Real estate			899,081				11,820				5.23	%			860,753				10,931				5.05	%			775,643				10,155				5.19	%
Agricultural Production			48,885				545				4.44	%			52,979				576				4.33	%			38,714				414				4.24	%
Commercial			122,372				1,726				5.61	%			126,190				1,685				5.31	%			104,579				1,212				4.60	%
Consumer			12,744				356				11.11	%			13,456				395				11.68	%			15,738				434				10.94	%
Mortgage warehouse lines			167,262				1,605				3.82	%			155,487				1,501				3.84	%			124,083				1,138				3.64	%
Other			2,733				39				5.68	%			2,035				33				6.45	%			2,049				35				6.78	%
Total loans and leases			1,253,077				16,091				5.11	%			1,210,900				15,121				4.97	%			1,060,806				13,388				5.01	%
Total interest earning assets			1,796,892			$	18,746				4.24	%			1,753,939			$	17,794				4.13	%			1,574,629			$	16,164				4.17	%
Other earning assets			8,506												8,268												7,546
Non-earning assets			156,892												156,657												138,556
Total assets		$	1,962,290											$	1,918,864											$	1,720,731
Liabilities and shareholders’ equity
Interest bearing deposits:
Demand deposits		$	117,196			$	90				0.31	%		$	136,467			$	105				0.31	%		$	114,531			$	85				0.29	%
NOW			351,223				100				0.11	%			338,086				95				0.11	%			301,771				86				0.11	%
Savings accounts			213,962				61				0.11	%			211,900				59				0.11	%			191,927				53				0.11	%
Money market			120,826				23				0.08	%			117,854				24				0.08	%			102,247				17				0.07	%
Customer Time Deposits			340,600				326				0.38	%			326,218				292				0.36	%			306,355				199				0.26	%
Wholesale Brokered Deposits			0				0				0.00	%			0				0				0.00	%			0				0				0.00	%
Total interest bearing deposits			1,143,807				600				0.21	%			1,130,525				575				0.20	%			1,016,831				440				0.17	%
Borrowed funds:
Junior Subordinated Debentures			34,382				320				3.70	%			37,319				261				2.78	%			30,928				184				2.36	%
Other Interest-Bearing Liabilities			51,372				59				0.46	%			44,895				51				0.45	%			29,871				27				0.36	%
Total borrowed funds			85,754				379				1.76	%			82,214				312				1.51	%			60,799				211				1.38	%
Total interest bearing liabilities			1,229,561			$	979				0.32	%			1,212,739			$	887				0.29	%			1,077,630			$	651				0.24	%
Demand deposits - non-interest bearing			502,993												481,996												438,884
Other liabilities			21,047												15,678												15,156
Shareholders’ equity			208,689												208,451												189,061
Total liabilities and shareholders’ equity		$	1,962,290											$	1,918,864											$	1,720,731
Interest income/interest earning assets											4.24	%											4.13	%											4.17	%
Interest expense/interest earning assets											0.21	%											0.20	%											0.16	%
Net interest income and margin						$	17,767				4.03	%						$	16,907				3.93	%						$	15,513				4.01	%

 

NOTE: Where impacted by non-taxable income, yields and net interest margins have been computed on a tax equivalent basis utilizing a 35% tax rate.

 

#####################################