Attached files

file filename
8-K - 8-K - CIVISTA BANCSHARES, INC.d335295d8k.htm

Exhibit 99.1

 

LOGO

Civista Bancshares, Inc. Announces Strong 2016 Earnings

Sandusky, Ohio, January 27, 2017 /PRNewswire/– Civista Bancshares, Inc. (NASDAQ:CIVB) (“Civista”) reported net income available to common shareholders of $3.3 million, or $0.33 per diluted share, for the fourth quarter of 2016, compared with $2.8 million, or $0.29 per diluted share, for the prior year period. For the twelve-month period ended December 31, 2016, Civista reported net income available to common shareholders of $15.7 million, or $1.57 per diluted share, compared to $11.2 million, or $1.17 per diluted share, for the same period in 2015. Civista’s 2016 twelve-month performance included the second quarter receipt of a payoff on a non-performing loan which resulted in a credit provision of $1.3 million and additional interest income of $919 thousand. These two items approximated $1.5 million in income after-tax, or approximately $0.13 per diluted share.

“While 2015 was spent integrating and digesting an acquisition, 2016 was a year of organic growth and operational improvements. Our growth in the loan portfolio for the year was 5.4%. Our mortgage banking business produced a record for the most loans originated and sold. Asset quality continued to improve with a reduction in non-performing assets of 11.8%. Noninterest income expanded 13.0% and noninterest expenses increased a mere 2.1%, which equals the inflation rate for 2016.” said James O. Miller, Chairman, President and CEO of Civista.

Results of Operations:

Net interest income for the fourth quarter of 2016 increased $397 thousand, or 3.3% compared to the same period of 2015 and increased $2.9 million, or 6.0%, in 2016 compared to 2015. For the three and twelve-month periods ended December 31, an increase in average loans outstanding primarily contributed to the increase in interest income compared to 2015. Tax equivalent net interest margin was 4.05% for the fourth quarter, compared to 4.09% for the same period a year ago, and 3.93% for the twelve months ended December 31, 2016, compared to 3.96% in 2015. Net interest margin was benefited supported in 2016 by the impact of additional interest income recovered due to the payoff on a non-performing loan previously mentioned. The recovery resulted in approximately seven basis points of additional net interest margin.


Summary Average Balance Sheet

(Tax-equivalent basis / dollars in thousands)

 

     Twelve months ended December 31,  
     2016     2015  
     Average
balance
     Interest      Yield /
rate
    Average
balance
     Interest      Yield /
rate
 

Assets

                

Loans

   $ 1,025,908       $ 47,186         4.60   $ 981,475       $ 44,784         4.57

Securities

     213,496         5,985         3.59     211,436         5,815         3.46

Interest-bearing deposits

     82,225         396         0.48     44,647         102         0.23
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest earning assets

   $ 1,321,629       $ 53,567         4.18   $ 1,237,558       $ 50,701         4.23

Liabilities

                

Int-bearing demand and savings

   $ 566,589       $ 470         0.08   $ 543,986       $ 422         0.08

Time deposits

     209,093         1,526         0.73     223,099         1,665         0.75

FHLB advances and other borrowings

     79,391         1,312         1.65     95,132         1,222         1.28
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 855,073       $ 3,308         0.39   $ 862,217       $ 3,309         0.38

Noninterest-bearing deposits

   $ 434,601            $ 340,360         

Net interest income and interest rate spread

      $ 50,259         3.79      $ 47,392         3.84

Net interest margin

           3.93           3.96

Summary Average Balance Sheet

(Tax-equivalent basis / dollars in thousands)

 

     Three months ended December 31,  
     2016     2015  
     Average
balance
     Interest      Yield /
rate
    Average
balance
     Interest      Yield /
rate
 

Assets

                

Loans

   $ 1,044,121       $ 11,875         4.53   $ 996,861       $ 11,513         4.59

Securities

     211,458         1,512         3.62     212,463         1,459         3.47

Interest-bearing deposits

     19,349         20         0.41     9,473         4         0.17
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest earning assets

   $ 1,274,928       $ 13,407         4.31   $ 1,218,797       $ 12,976         4.36

Liabilities

                

Int-bearing demand and savings

   $ 572,092       $ 126         0.09   $ 542,255       $ 107         0.08

Time deposits

     216,457         390         0.72     214,167         392         0.73

FHLB advances and other borrowings

     73,012         333         1.81     111,481         316         1.13
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 861,561       $ 849         0.39   $ 867,903       $ 815         0.37

Noninterest-bearing deposits

   $ 358,802            $ 302,849         

Net interest income and interest rate spread

      $ 12,558         3.92      $ 12,161         3.99

Net interest margin

           4.05           4.09


No provision for loan losses was made for the fourth quarter of 2016 or 2015. For the year ended December 31, 2016, the provision was a $1.3 million credit provision due to ongoing improvement in the loan portfolio and recognition of a $1.3 million recovery due to the pay-off of a nonperforming loan relationship. The provision for loan losses for the twelve-month period ended December 31, 2015 was $1.2 million.    

During the quarter, noninterest income totaled $3.1 million, which was essentially the same as the prior year’s fourth quarter. Noninterest income totaled $16.1 million, an increase of $1.9 million, or 13.0%, compared to 2015.

Noninterest income    

 

(dollars in thousands)    Three months ended
December 31,
     Twelve months ended
December 31,
 
     2016      2015      2016      2015  

Service charges

   $ 1,118       $ 1,221       $ 4,832       $ 4,708   

Net gain on sale of securities

     (1      (13      19         (18

Net gain on sale of loans

     409         218         1,750         1,106   

ATM fees

     510         502         2,094         1,986   

Wealth management fees

     689         664         2,678         2,823   

Tax refund processing fees

     —           —           2,750         2,000   

Other

     418         554         2,009         1,673   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

   $ 3,143       $ 3,146       $ 16,132       $ 14,278   
  

 

 

    

 

 

    

 

 

    

 

 

 

Service charge income decreased $103 thousand, or 8.4%, for the three-month period, but increased $124 thousand, or 2.6%, for the twelve-month period ended December 31, 2016 compared to 2015. Overdraft charges and consumer service changes were down in both periods while business service charges were up for the twelve-month period, primarily due to a new large customer relationship. Gain on sale of loans increased $191 thousand and $644 thousand for the three and twelve-month periods ended December 31, respectively. The increase in gain on sale of loans for both periods was due to additional volume of loans sold as well as an increase in the premium on loans sold. Wealth management fees increased $25 thousand for the three-month period, but decreased $145 thousand for the twelve-month period. Assets under management have increased $34 million during the year from $397 million at December 31, 2015 to $431 million at December 31, 2016. Average assets under management were $412 million and $422 million for the years ended December 31, 2016 and 2015, respectively. Tax refund processing fees increased $750 thousand in the twelve-month period due to a higher contract fee to compensate for an increase in the volume of refunds processed.


Noninterest expense totaled $10.7 million for the fourth quarter 2016, a decrease of $39 thousand, compared to the prior year’s fourth quarter. Noninterest expense for the full year totaled $43.9 million, an increase of $911 thousand, or 2.1%, when compared to 2015.

Noninterest expense

 

(dollars in thousands)    Three months ended
December 31,
     Twelve months ended
December 31,
 
     2016      2015      2016      2015  

Salaries, Wages and benefits

   $ 6,270       $ 5,898       $ 25,323       $ 23,630   

Net occupancy and equipment

     1,174         1,056         4,341         3,919   

Contracted data processing

     399         429         1,546         1,821   

Taxes and assessments

     228         396         1,534         1,711   

Professional services

     445         745         1,895         2,461   

Amortization of intangible assets

     172         189         699         711   

Marketing

     119         197         929         1,039   

Other

     1,895         1,831         7,588         7,652   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

   $ 10,702       $ 10,741       $ 43,855       $ 42,944   
  

 

 

    

 

 

    

 

 

    

 

 

 

Salaries, wages and benefits expense increased $372 thousand for the fourth quarter and $1.7 million for the twelve-month period ending December 31, 2016. The increases in salaries, wages and benefits expense for both periods were due to an increase in employees, normal merit raises, an increase in incentives and insurance costs. Net occupancy and equipment increased $118 thousand and $422 thousand, respectively for the three-month and twelve-month periods ended December 31 2016, due primarily to repair and maintenance, real estate tax and rent expense. Contracted data processing decreased $275 thousand for the twelve-month period ended December 31, 2016. Professional services decreased $300 thousand and $566 thousand for the three and twelve-month periods ended December 31, 2016. The year-to-date decreases to data processing and professional services were partially due to expenses related to the acquisition of TCNB Financial Corporation in 2015 and partially due to expenses related to our shelf registration. Expenses included in the twelve months ended December 31, 2015 that were acquisition related approximate $390 thousand and those related to the shelf registration approximate $244 thousand.

The twelve-month efficiency ratio was 63.7% during 2016 compared to 67.0% for 2015. The improvement in the efficiency ratio is due to the increase in net interest income, an increase in noninterest income, partially offset by a modest increase in noninterest expense. During 2016 we received approximately $919 thousand in recovered interest income. The effect to the efficiency ratio was an increase of approximately 90 basis points.    

Balance Sheet

Total assets increased $62.2 million, or 4.7%, from December 31, 2015 to December 31, 2016, due primarily to loan growth of $54.0 million.    


Total loans increased $54.0 million, or 5.4%, from December 31, 2015 to December 31, 2016. The increase in total loans is due to growth in our Commercial Real Estate – Non-owner Occupied, Commercial and Agriculture and Residential Real Estate loan portfolios. The increase in loans is due to the leveraging of existing client relationships and centers of influence, especially in our growing metropolitan markets. The current rate environment has allowed for continued growth in the Residential Real Estate loan balances across Civista’s entire footprint.

End of period loan balances

(dollars in thousands)

 

     December 31,      December 31,                
     2016      2015      $ Change      % Change  

Commercial and Agriculture

   $ 135,462       $ 124,402       $ 11,060         8.9

Commercial Real Estate:

           

Owner Occupied

     161,364         167,897         (6,533      -3.9

Non-owner Occupied

     395,931         348,439         47,492         13.6

Residential Real Estate

     247,308         236,338         10,970         4.6

Real Estate Construction

     56,293         58,898         (2,605      -4.4

Farm Real Estate

     41,170         46,993         (5,823      -12.4

Consumer and Other

     17,978         18,560         (582      -3.1
  

 

 

    

 

 

    

 

 

    

Total Loans

   $ 1,055,506       $ 1,001,527       $ 53,979         5.4
  

 

 

    

 

 

    

 

 

    

Total deposits increased $69.1 million, or 6.6%, from December 31, 2015 to December 31, 2016, due primarily to increases in public fund deposits, business deposits, and both savings and money market deposits.

End of period deposit balances

(dollars in thousands)

 

     December 31,      December 31,                
     2016      2015      $ Change      % Change  

Noninterest-bearing demand

   $ 345,588       $ 300,615       $ 44,973         15.0

Interest-bearing demand

     183,759         176,303         7,456         4.2

Savings and money market

     384,330         364,067         20,263         5.6

Time deposits

     207,426         211,048         (3,622      -1.7
  

 

 

    

 

 

    

 

 

    

Total Deposits

   $ 1,121,103       $ 1,052,033       $ 69,070         6.6
  

 

 

    

 

 

    

 

 

    

Federal Home Loan Bank advances decreased $22.7 million or 31.9% from December 31, 2015 to December 31, 2016, primarily due to the increase in deposits.

Total shareholders’ equity increased $12.4 million, or 9.9%, from December 31, 2015 to December 31, 2016 primarily due to increased retained earnings of $14.0 million, offset by a $1.5 million decrease in other comprehensive income.


Asset Quality

The Company recorded net charge-offs of $146 thousand for the fourth quarter of 2016 compared to net charge-offs of $400 thousand for the same period of 2015. Net recoveries for the year were $244 thousand for 2016 compared to net charge-offs of $1.1 million for the same period of 2015.

Allowance for Loan Losses

(dollars in thousands)

 

     December 31,      December 31,  
     2016      2015  

Beginning of period

   $ 14,361       $ 14,268   

Charge-offs

     (1,826      (2,049

Recoveries

     2,070         942   

Provision

     (1,300      1,200   
  

 

 

    

 

 

 

End of period

   $ 13,305       $ 14,361   
  

 

 

    

 

 

 

Nonperforming assets at December 31, 2016 were $11.7 million, a $1.6 million decrease from December 31, 2015.

Non-performing Assets

(dollars in thousands)

     December 31,      December 31,  
     2016      2015  

Non-accrual loans

   $ 7,518       $ 9,890   

Restructured loans

     4,180         3,294   
  

 

 

    

 

 

 

Total non-performing loans

     11,698         13,184   

Other Real Estate Owned

     37         116   
  

 

 

    

 

 

 

Total non-performing assets

   $ 11,735       $ 13,300   
  

 

 

    

 

 

 

Mr. Miller continued, “In addition to growing loans and increasing our mortgage loan production, we were once again successful at improving asset quality. Non-performing assets decreased 11.8%. Asset quality has returned to pre-recession levels as the ratio of non-performing assets to assets is now at 0.85%.”

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 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     Twelve Months Ended  
     December 31,     December 31,  
     (unaudited)     (unaudited)  
     2016     2015     2016     2015  

Interest income

     13,407        12,976        53,567        50,701   

Interest expense

     849        815        3,308        3,309   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     12,558        12,161        50,259        47,392   

Provision for loan losses

     —          —          (1,300     1,200   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision

     12,558        12,161        51,559        46,192   

Noninterest income

     3,143        3,146        16,132        14,278   

Noninterest expense

     10,702        10,741        43,855        42,944   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     4,999        4,566        23,836        17,526   

Income tax expense

     1,368        1,367        6,619        4,781   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     3,631        3,199        17,217        12,745   

Preferred stock dividends

     345        391        1,501        1,577   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

     3,286        2,808        15,716        11,168   

Dividends per common share

   $ 0.06      $ 0.05      $ 0.22      $ 0.20   

Earnings per common share,

        

basic

   $ 0.40      $ 0.36      $ 1.96      $ 1.43   

diluted

   $ 0.33      $ 0.29      $ 1.57      $ 1.17   

Average shares outstanding,

        

basic

     8,274,166        7,843,578        8,010,650        7,822,369   

diluted

     10,964,108        10,921,823        10,951,212        10,918,335   

Selected financial ratios:

        

Return on average assets

     1.05     0.97     1.19     0.95

Return on average equity

     10.49     10.23     12.90     10.59

Dividend payout ratio

     13.67     12.26     10.24     12.28

Net interest margin (tax equivalent)

     4.05     4.09     3.93     3.96


Selected Balance Sheet Items

 

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

Cash and due from financial institutions

   $ 36,695      $ 35,561   

Investment securities

     195,864        196,249   

Loans held for sale

     2,268        2,698   

Loans

     1,055,506        1,001,527   

Less allowance for loan losses

     13,305        14,361   
  

 

 

   

 

 

 

Net loans

     1,042,201        987,166   

Other securities

     14,055        13,452   

Fixed assets

     18,122        16,944   

Goodwill and other intangibles

     28,879        29,504   

Bank owned life insurance

     24,552        20,104   

Other assets

     14,627        13,363   
  

 

 

   

 

 

 

Total assets

   $ 1,377,263      $ 1,315,041   
  

 

 

   

 

 

 

Total deposits

   $ 1,121,103      $ 1,052,033   

Federal Home Loan Bank advances

     48,500        71,200   

Securities sold under agreements to repurchase

     28,925        25,040   

Subordinated debentures

     29,427        29,427   

Accrued expenses and other liabilities

     11,692        12,168   

Total shareholders’ equity

     137,616        125,173   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 1,377,263      $ 1,315,041   
  

 

 

   

 

 

 

Shares outstanding at period end

     8,345,067        7,843,578   

Book value per share

   $ 14.22      $ 13.12   

Equity to asset ratio

     9.99     9.52

Selected asset quality ratios:

    

Allowance for loan losses to total loans

     1.26     1.43

Non-performing assets to total assets

     0.85     1.01

Allowance for loan losses to non-performing loans

     113.74     108.93

Non-performing asset analysis

    

Nonaccrual loans

   $ 7,518      $ 9,890   

Troubled debt restructurings

     4,180        3,294   

Other real estate owned

     37        116   
  

 

 

   

 

 

 

Total

   $ 11,735      $ 13,300   
  

 

 

   

 

 

 


Average Balance Analysis

(Unaudited - Dollars in thousands except share data)

 

     Twelve Months Ended December 31,  
     2016     2015  
     Average            Yield/     Average            Yield/  
Assets:    balance     Interest      rate *     balance     Interest      rate *  

Interest-earning assets:

              

Loans

   $ 1,025,908      $ 47,186         4.60   $ 981,475      $ 44,784         4.57

Taxable securities

     137,179        3,319         2.47     139,762        3,232         2.31

Non-taxable securities

     76,317        2,666         5.61     71,674        2,583         5.70

Interest-bearing deposits in other banks

     82,225        396         0.48     44,647        102         0.23
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 1,321,629        53,567         4.18   $ 1,237,558        50,701         4.23
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     49,888             34,616        

Premises and equipment, net

     17,101             16,081        

Accrued interest receivable

     4,432             4,476        

Intangible assets

     29,213             28,568        

Other assets

     10,230             10,181        

Bank owned life insurance

     23,449             19,854        

Less allowance for loan losses

     (14,225          (14,689     
  

 

 

        

 

 

      

Total Assets

   $ 1,441,717           $ 1,336,645        
  

 

 

        

 

 

      

Liabilities and Shareholders’ Equity:

              

Interest-bearing liabilities:

              

Demand and savings

   $ 566,589      $ 470         0.08   $ 543,986      $ 422         0.08

Time

     209,093        1,526         0.73     223,099        1,665         0.75

FHLB

     28,081        405         1.44     45,551        442         0.97

Federal funds purchased

     116        1         0.86     68        —           0.00

Subordinated debentures

     29,427        884         3.00     29,427        760         2.58

Repurchase agreements

     21,767        22         0.10     20,086        20         0.10
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 855,073        3,308         0.39   $ 862,217        3,309         0.38
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     434,601             340,360        

Other liabilities

     18,598             13,718        

Shareholders’ equity

     133,445             120,350        
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,441,717           $ 1,336,645        
  

 

 

        

 

 

      

Net interest income and interest rate spread

  

  $ 50,259         3.79     $ 47,392         3.84

Net interest margin

          3.93          3.96

 

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


Average Balance Analysis

(Unaudited - Dollars in thousands except share data)

 

     Three Months Ended December 31,  
     2016     2015  
     Average            Yield/     Average            Yield/  
Assets:    balance     Interest      rate *     balance     Interest      rate *  

Interest-earning assets:

              

Loans

   $ 1,044,121      $ 11,875         4.53   $ 996,861      $ 11,513         4.59

Taxable securities

     133,617        825         2.49     138,131        793         2.32

Non-taxable securities

     77,841        687         5.55     74,332        666         5.62

Interest-bearing deposits in other banks

     19,349        20         0.41     9,473        4         0.17
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 1,274,928        13,407         4.31   $ 1,218,797        12,976         4.36
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     23,159             22,414        

Premises and equipment, net

     17,820             16,895        

Accrued interest receivable

     4,935             5,113        

Intangible assets

     28,985             29,622        

Other assets

     10,958             9,598        

Bank owned life insurance

     24,456             20,028        

Less allowance for loan losses

     (13,359          (14,726     
  

 

 

        

 

 

      

Total Assets

   $ 1,371,882           $ 1,307,741        
  

 

 

        

 

 

      

Liabilities and Shareholders’ Equity:

              

Interest-bearing liabilities:

              

Demand and savings

   $ 572,092      $ 126         0.08   $ 542,255      $ 107         0.08

Time

     216,457        390         0.72     214,167        392         0.73

FHLB

     19,589        93         1.89     59,289        116         0.78

Subordinated debentures

     29,427        234         3.16     29,427        195         2.63

Repurchase agreements

     23,996        6         0.10     22,765        5         0.09
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 861,561        849         0.39   $ 867,903        815         0.37
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     358,802             302,849        

Other liabilities

     13,802             12,964        

Shareholders’ equity

     137,717             124,025        
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,371,882           $ 1,307,741        
  

 

 

        

 

 

      

Net interest income and interest rate spread

  

  $ 12,558         3.92     $ 12,161         3.99

Net interest margin

          4.05          4.09

 

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


Supplemental Financial Information

(Unaudited - Dollars in thousands except share data)

 

End of Period Balances

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

Assets

          

Cash and due from banks

   $ 36,695      $ 33,229      $ 41,772      $ 214,407      $ 35,561   

Securities available for sale

     195,864        200,967        200,643        201,786        196,249   

Loans held for sale

     2,268        2,827        5,167        2,193        2,698   

Loans

     1,055,506        1,046,967        1,028,922        1,005,803        1,001,527   

Allowance for loan losses

     (13,305     (13,451     (14,547     (14,433     (14,361
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Loans

     1,042,201        1,033,516        1,014,375        991,370        987,166   

Other securities

     14,055        13,926        13,734        13,550        13,452   

Fixed assets

     18,122        17,340        16,711        16,773        16,944   

Goodwill and other intangibles

     28,879        29,038        29,186        29,337        29,504   

Bank owned life insurance

     24,552        24,404        24,255        23,218        20,104   

Other assets

     14,627        17,033        14,068        14,262        13,363   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 1,377,263      $ 1,372,280      $ 1,359,911      $ 1,506,896      $ 1,315,041   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

          

Total deposits

   $ 1,121,103      $ 1,134,153      $ 1,115,007      $ 1,279,780      $ 1,052,033   

Federal Home Loan Bank advances

     48,500        35,000        47,300        17,500        71,200   

Securities sold under agreement to repurchase

     28,925        21,713        17,725        24,272        25,040   

Subordinated debentures

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

Accrued expenses and other liabilities

     11,692        13,678        14,249        25,377        12,168   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     1,239,647        1,233,971        1,223,708        1,376,356        1,189,868   

Shareholders’ Equity

          

Preferred shares, Series B

     18,950        19,776        22,124        22,273        22,273   

Common stock

     118,975        118,126        115,750        115,442        115,330   

Accumulated earnings

     19,263        16,471        13,640        9,242        5,300   

Treasury stock

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

Accumulated other comprehensive income (loss)

     (2,337     1,171        1,924        818        (495
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     137,616        138,309        136,203        130,540        125,173   

Total Liabilities and Shareholders’ Equity

   $ 1,377,263      $ 1,372,280      $ 1,359,911      $ 1,506,896      $ 1,315,041   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Quarterly Average Balances

                              

Assets:

          

Earning assets

   $ 1,274,928      $ 1,271,069      $ 1,301,101      $ 1,440,453      $ 1,218,797   

Securities

     211,458        215,470        215,059        211,995        212,463   

Loans

     1,044,121        1,042,721        1,015,687        1,000,720        996,861   

Liabilities and Shareholders’ Equity

          

Total deposits

   $ 1,147,351      $ 1,130,181      $ 1,191,298      $ 1,373,875      $ 1,059,271   

Interest-bearing deposits

     788,549        782,269        765,908        765,790        756,422   

Interest-bearing liabilities

     73,012        84,389        68,445        91,724        111,481   

Total shareholders’ equity

     137,717        136,737        132,267        126,976        124,025   


Supplemental Financial Information    

(Unaudited - Dollars in thousands except share data)    

 

     Three Months Ended  
     December 31,     September 30,     June 30,     March 31,     December 31,  

Income statement

   2016     2016     2016     2016     2015  

Total interest income

   $ 13,407      $ 13,370      $ 13,739      $ 13,053      $ 12,976   

Total interest expense

     849        844        799        818        815   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     12,558        12,526        12,940        12,235        12,161   

Provision for loan losses

     —          —          (1,300     —          —     

Noninterest income

     3,143        3,653        4,075        5,260        3,146   

Noninterest expense

     10,702        11,195        11,050        10,907        10,741   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     4,999        4,984        7,265        6,588        4,566   

Income tax expense

     1,368        1,304        2,084        1,863        1,367   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     3,631        3,680        5,181        4,725        3,199   

Preferred stock dividends

     345        374        391        391        391   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

   $ 3,286      $ 3,306      $ 4,790      $ 4,334      $ 2,808   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common shares dividend paid

   $ 495      $ 474      $ 392      $ 392      $ 392   

Per share data

 

Basic net income per common share

   $ 0.40      $ 0.41      $ 0.61      $ 0.55      $ 0.36   

Diluted net income per common share

     0.33        0.34        0.47        0.43        0.29   

Dividends per common share

     0.06        0.06        0.05        0.05        0.05   

Average common shares outstanding - basic

     8,274,166        8,042,422        7,877,119        7,845,768        7,843,578   

Average common shares outstanding - diluted

     10,964,108        10,965,031        10,951,521        10,924,013        10,921,823   

Asset quality

 

Allowance for loan losses, beginning of period

   $ 13,451      $ 14,547      $ 14,433      $ 14,361      $ 14,760   

Charge-offs

     (287     (1,183     (230     (126     (525

Recoveries

     141        87        1,644        198        126   

Provision

     —          —          (1,300     —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, end of period

   $ 13,305      $ 13,451      $ 14,547      $ 14,433      $ 14,361   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratios

          

Allowance to total loans

     1.26     1.28     1.41     1.43     1.43

Allowance to nonperforming assets

     113.38     102.71     105.20     93.12     107.98

Allowance to nonperforming loans

     113.74     103.21     106.02     93.46     108.93

Nonperforming assets

          

Nonperforming loans

   $ 11,698      $ 13,033      $ 13,721      $ 15,443      $ 13,184   

Other real estate owned

     37        62        107        56        116   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 11,735      $ 13,095      $ 13,828      $ 15,499      $ 13,300   

Capital and liquidity

          

Tier 1 leverage ratio

     10.55     10.38     9.85     8.24     9.96

Tier 1 risk-based capital ratio

     12.98     12.84     12.76     12.52     12.70

Total risk-based capital ratio

     14.20     14.08     14.01     13.77     13.96

Tangible common equity ratio

     6.66     6.66     6.38     5.34     5.71