Attached files

file filename
EX-99.2 - EX-99.2 - FARMERS NATIONAL BANC CORP /OH/d333088dex992.htm
8-K - FORM 8-K - FARMERS NATIONAL BANC CORP /OH/d333088d8k.htm

Exhibit 99.1

January 25, 2017

Press Release

 

Source:

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

FARMERS NATIONAL BANC CORP. ANNOUNCES

2016 FOURTH QUARTER AND ANNUAL FINANCIAL RESULTS

 

    Record Earnings for the year ended December 31, 2016 of $20.6 million

 

    10% organic loan growth since December 31, 2015

 

    136 consecutive quarters of profitability

 

    Return on average assets was 1.07% and return on average equity 9.72% for the year ended December 31, 2016

 

    Noninterest income increased 27% in 2016 compared to 2015

 

    Non-performing assets to total assets remain at low levels, 0.44% at December 31, 2016

CANFIELD, Ohio (January 25, 2017) – Farmers National Banc Corp. (Farmers) (NASDAQ: FMNB) today reported financial results for the three and twelve months ended December 31, 2016.

Net income for the three months ended December 31, 2016 was $5.4 million, or $0.20 per diluted share, which compares to $3.2 million, or $0.12 per diluted share, for the three months ended December 31, 2015. Excluding expenses related to acquisition activities, net income for the two periods was $5.4 million or $0.20 per diluted share and $4.3 million or $0.16 per diluted share, respectively.

Annualized return on average assets and return on average equity were 1.08% and 9.74%, respectively, for the three month period ending December 31, 2016, compared to 0.68% and 6.51% for the same three month period in 2015. Excluding expenses related to acquisition activities, the annualized return on average assets and return on average equity for the quarter ended December 31, 2016 were 1.08% and 9.77% compared to 0.93% and 8.87% for the same quarter in 2015.

Net income for the year ended December 31, 2016 was $20.6 million, or $0.76 per diluted share, compared to $8.1 million or $0.36 per diluted share for 2015. Return on average assets and return on average equity were 1.07% and 9.72%, respectively, for the year ending December 31, 2016, compared to 0.54% and 4.97% for the same period in 2015. Excluding expenses related to acquisition activities net income for the two years was $21.0 million, or $0.78 per share and $12.9 million or $0.57 per share, respectively. The annualized return on average assets and return on average equity excluding acquisition costs were 1.09% and 9.92% in 2016, compared to 0.87% and 7.95% in 2015, respectively.

On June 1, 2016 Farmers completed the acquisition of Bowers Insurance Agency, Inc. (“Bowers Group”). The Bowers Group will continue to operate under its name from its current location in Cortland, Ohio as part of Farmers’ wholly-owned insurance agency subsidiary Farmers National Insurance, LLC. The strategic acquisition is expected to enhance Farmers’ current company and product line up, and offer broader options of commercial, farm, home, and auto property/casualty insurance to meet all the needs of all Farmers’ customers.

Kevin J. Helmick, President and CEO, stated, “We are happy to report a record year in net income, which has been achieved through the successful integration of our recent mergers, our 10% organic loan growth, and our continued focus on increasing noninterest income and careful management of noninterest expenses.”

2016 Fourth Quarter Financial Highlights

 

    Loan growth

Total loans were $1.43 billion at December 31, 2016, compared to $1.30 billion at December 31, 2015, representing an increase of 10.1%. The increase in loans is a direct result of Farmers’ focus on loan growth utilizing a talented lending and credit team, while adhering to a sound underwriting discipline. Most of the increase in loans has occurred in the commercial real estate, agricultural, residential real estate and consumer loan portfolios. Loans now comprise 76.3% of the Bank’s average earning assets for the year ended December 31, 2016, an improvement compared to 70.1% for the same period in 2015. This improvement along with the growth in earning assets has resulted in a 41% increase in tax equated loan income from 2015 to 2016.


    Loan quality

Non-performing assets to total assets remain at a safe level, currently at 0.44%. Early stage delinquencies also continue to remain at low levels, at $12.7 million, or 0.89% of total loans, at December 31, 2016. Net charge-offs for the current quarter were $656 thousand, up $360 thousand compared to $296 thousand in the same quarter in 2015, however total net charge-offs as a percentage of average net loans outstanding decreased from 0.23% for the year ended December 31, 2015 to 0.15% in 2016. Lending to the energy sector is insignificant and less than 1% of the loan portfolio.

 

    Net interest margin

The net interest margin for the three months ended December 31, 2016 was 3.95%, a 4 basis points decrease from the quarter ended December 31, 2015. In comparing the fourth quarter of 2016 to the same period in 2015, asset yields decreased 1 basis point, while the cost of interest-bearing liabilities increased 3 basis points. The net interest margin is impacted by the additional accretion as a result of the discounted loan portfolios acquired in the NBOH and Tri-State mergers. Excluding the amortization of premium on time deposits and FHLB advances along with the accretion of the acquired loan discount, the net interest margin would have been 7 basis points lower or 3.88% for the quarter ended December 31, 2016.

 

    Noninterest income

Noninterest income increased 17.4% to $6.1 million for the quarter ended December 31, 2016 compared to $5.2 million in 2015. Gains on the sale of mortgage loans increased $431 thousand, or 106% in the current year’s quarter compared to the same quarter in 2015. Insurance agency commissions increased $384 thousand in comparing the same two quarters due mainly to the acquisition of the Bowers Group. Other operating income increased $148 thousand or 14% in 2016, mainly as a result of an increase in income from an investment in a Small Business Investment Company (SBIC) fund.

 

    Noninterest expenses

Farmers has remained committed to managing the level of noninterest expenses. Total noninterest expenses for the fourth quarter of 2016 decreased to $15.0 million compared to $16.6 million in the same quarter in 2015, primarily as a result of a $1.7 million decrease in merger related costs. Annualized noninterest expenses measured as a percentage of quarterly average assets decreased from 3.58% in the fourth quarter of 2015 to 3.03% in the fourth quarter of 2016.

 

    Efficiency ratio

The efficiency ratio for the quarter ended December 31, 2016 improved to 60.37% compared to 73.07% for the same quarter in 2015. The main factors leading to the improvement in the efficiency ratio were the increase in net interest income and noninterest income, the decrease in merger related costs, along with the stabilized level of noninterest expenses relative to average assets as explained in the preceding paragraphs.

2017 Outlook

Mr. Helmick added, “We are pleased with our financial results for 2016. We remain well positioned to grow and create value for all our stakeholders, as our commitment to provide innovative solutions for our customers, associates, shareholders, and local communities continues.

Founded in 1887, Farmers National Banc Corp. is a diversified financial services company headquartered in Canfield, Ohio, with $2 billion in banking assets and $1 billion in trust assets. Farmers National Banc Corp.’s wholly-owned subsidiaries are comprised of The Farmers National Bank of Canfield, a full-service national bank engaged in commercial and retail banking with 39 banking locations in Mahoning, Trumbull, Columbiana, Stark, Wayne, Medina and Cuyahoga Counties in Ohio and Beaver County in Pennsylvania, Farmers Trust Company, which operates three trust offices and offers services in the same geographic markets and National Associates, Inc.. Farmers National Insurance, LLC and Bowers Insurance Agency, Inc., wholly-owned subsidiaries of The Farmers National Bank of Canfield, offer a variety of insurance products.

Non-GAAP Disclosure

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


Forward-Looking Statements

This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about Farmers’ financial condition, results of operations, asset quality trends and profitability. Forward-looking statements are not historical facts but instead represent only management’s current expectations and forecasts regarding future events, many of which, by their nature, are inherently uncertain and outside of Farmers’ control. Forward-looking statements are preceded by terms such as “expects,” “believes,” “anticipates,” “intends” and similar expressions, as well as any statements related to future expectations of performance or conditional verbs, such as “will,” “would,” “should,” “could” or “may.” Farmers’ actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. Factors that could cause Farmers’ actual results to differ materially from those described in the forward-looking statements can be found in Farmers’ Annual Report on Form 10-K for the year ended December 31, 2015, as amended, which has been filed with the Securities and Exchange Commission (SEC) and is available on Farmers’ website (www.farmersbankgroup.com) and on the SEC’s website (www.sec.gov). Forward-looking statements are not guarantees of future performance and should not be relied upon as representing management’s views as of any subsequent date. Farmers does not undertake any obligation to update the forward-looking statements to reflect the impact of circumstances or events that may arise after the date of the forward-looking statements.

 

Farmers National Banc Corp. and Subsidiaries

 

  

Consolidated Financial Highlights

 

  

(Amounts in thousands, except per share results) Unaudited

 

  

Consolidated Statements of Income    For the Three Months Ended     For the Twelve Months Ended  
     Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     Dec. 31,     Dec. 31,     Percent  
     2016     2016     2016     2016     2015     2016     2015     Change  

Total interest income

   $ 18,469      $ 18,332      $ 17,950      $ 17,747      $ 17,481      $ 72,498      $ 53,827        34.7

Total interest expense

     1,178        1,139        1,061        1,000        1,023        4,378        4,090        7.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     17,291        17,193        16,889        16,747        16,458        68,120        49,737        37.0

Provision for loan losses

     990        1,110        990        780        990        3,870        3,510        10.3

Other income

     6,076        6,485        5,737        4,946        5,175        23,244        18,306        27.0

Merger related costs

     19        31        224        289        1,736        563        6,392        -91.2

Other expense

     14,981        15,194        14,559        14,155        14,884        58,889        47,587        23.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     7,377        7,343        6,853        6,469        4,023        28,042        10,554        165.7

Income taxes

     2,014        1,967        1,833        1,671        848        7,485        2,499        199.5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 5,363      $ 5,376      $ 5,020      $ 4,798      $ 3,175      $ 20,557      $ 8,055        155.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average shares outstanding

     27,048        27,048        26,965        26,937        27,027        27,000        22,678     

Basic and diluted earnings per share

     0.20        0.20        0.19        0.18        0.12        0.76        0.36     

Cash dividends

     1,082        1,082        1,083        1,077        809        4,324        2,683     

Cash dividends per share

     0.04        0.04        0.04        0.04        0.03        0.16        0.12     

Performance Ratios

                

Net Interest Margin (Annualized)

     3.95     3.97     4.06     4.07     3.99     4.01     3.81  

Efficiency Ratio (Tax equivalent basis)

     60.37     60.85     62.60     62.65     73.07     61.59     75.26  

Return on Average Assets (Annualized)

     1.08     1.10     1.06     1.03     0.68     1.07     0.54  

Return on Average Equity (Annualized)

     9.74     9.97     9.69     9.41     6.51     9.72     4.97  

Dividends to Net Income

     20.18     20.13     21.57     22.45     25.48     21.03     33.31  

Other Performance Ratios (Non-GAAP)

                

Return on Average Tangible Assets

     1.11     1.13     1.08     1.04     0.70     1.09     0.55  

Return on Average Tangible Equity

     12.34     12.73     12.22     11.83     8.44     12.30     5.92  


Consolidated Statements of Financial Condition                               
     Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,  
     2016     2016     2016     2016     2015  

Assets

          

Cash and cash equivalents

   $ 41,778      $ 67,372      $ 62,184      $ 34,619      $ 56,014   

Securities available for sale

     369,995        368,729        378,432        387,093        394,312   

Loans held for sale

     355        2,148        1,737        488        1,769   

Loans

     1,427,635        1,395,620        1,358,484        1,315,501        1,296,865   

Less allowance for loan losses

     10,852        10,518        9,720        9,390        8,978   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Loans

     1,416,783        1,385,102        1,348,764        1,306,111        1,287,887   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other assets

     137,202        137,657        134,002        131,996        129,920   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 1,966,113      $ 1,961,008      $ 1,925,119      $ 1,860,307      $ 1,869,902   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

          

Deposits

          

Noninterest-bearing

   $ 366,870      $ 352,441      $ 339,364      $ 334,391      $ 314,650   

Interest-bearing

     1,157,886        1,139,724        1,108,078        1,111,491        1,094,397   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     1,524,756        1,492,165        1,447,442        1,445,882        1,409,047   

Other interest-bearing liabilities

     213,496        235,757        247,934        192,078        247,985   

Other liabilities

     14,645        17,649        17,252        18,365        14,823   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     1,752,897        1,745,571        1,712,628        1,656,325        1,671,855   

Stockholders’ Equity

     213,216        215,437        212,491        203,982        198,047   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 1,966,113      $ 1,961,008      $ 1,925,119      $ 1,860,307      $ 1,869,902   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Period-end shares outstanding

     27,048        27,048        27,048        26,924        26,944   

Book value per share

   $ 7.88      $ 7.96      $ 7.86      $ 7.58      $ 7.35   

Tangible book value per share (Non-GAAP)

     6.21        6.29        6.17        5.99        5.76   

Capital and Liquidity

          

Common Equity Tier 1 Capital Ratio (a)

     11.73     11.67     11.61     11.82     11.59

Total Risk Based Capital Ratio (a)

     12.44     12.51     12.41     12.63     12.37

Tier 1 Risk Based Capital Ratio (a)

     11.73     11.81     11.75     11.97     11.74

Tier 1 Leverage Ratio (a)

     9.32     9.35     9.37     9.34     9.21

Equity to Asset Ratio

     10.84     10.99     11.04     10.96     10.59

Tangible Common Equity Ratio

     8.75     8.88     8.87     8.88     8.50

Net Loans to Assets

     72.06     70.63     70.06     70.21     68.87

Loans to Deposits

     93.63     93.53     93.85     90.98     92.04

Asset Quality

          

Non-performing loans

   $ 8,170      $ 8,003      $ 8,360      $ 9,710      $ 10,445   

Other Real Estate Owned

     482        506        572        555        942   

Non-performing assets

     8,652        8,509        8,932        10,265        11,387   

Loans 30—89 days delinquent

     12,747        10,986        11,371        10,072        9,130   

Charged-off loans

     841        562        820        578        447   

Recoveries

     185        250        160        210        151   

Net Charge-offs

     656        312        660        368        296   

Annualized Net Charge-offs to Average Net Loans Outstanding

     0.20     0.09     0.20     0.11     0.09

Allowance for Loan Losses to Total Loans

     0.76     0.75     0.72     0.71     0.69

Non-performing Loans to Total Loans

     0.57     0.57     0.62     0.74     0.81

Allowance to Non-performing Loans

     132.83     131.43     116.27     96.70     85.96

Non-performing Assets to Total Assets

     0.44     0.43     0.46     0.55     0.61

 

(a) December 31, 2016 ratio is estimated


Reconciliation of Common Stockholders’ Equity to Tangible Common Equity                    For the Twelve Months
Ended
 
     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,      Dec. 31,      Dec. 31,  
     2016      2016      2016      2016      2015      2016      2015  

Stockholders’ Equity

   $ 213,216       $ 215,437       $ 212,491       $ 203,982       $ 198,047       $ 213,216       $ 198,047   

Less Goodwill and other intangibles

     45,154         45,299         45,718         42,574         42,911         45,154         42,911   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible Common Equity

   $ 168,062       $ 170,138       $ 166,773       $ 161,408       $ 155,136       $ 168,062       $ 155,136   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Stockholders’ Equity

     219,028         214,484         207,776         204,986         193,446         211,408         162,086   

Less Average Goodwill and other intangibles

     45,173         45,575         43,475         42,796         43,028         44,284         26,128   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Tangible Common Equity

   $ 173,855       $ 168,909       $ 164,301       $ 162,190       $ 150,418       $ 167,124       $ 135,958   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Reconciliation of Total Assets to Tangible Assets

                         

 

For the Twelve Months
Ended

 
     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,      Dec. 31,      Dec. 31,  
     2016      2016      2016      2016      2015      2016      2015  

Total Assets

   $ 1,966,113       $ 1,961,008       $ 1,925,119       $ 1,860,307       $ 1,869,902       $ 1,966,113       $ 1,869,902   

Less Goodwill and other intangibles

     45,154         45,299         45,718         42,574         42,911         45,154         42,911   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible Assets

   $ 1,920,959       $ 1,915,709       $ 1,879,401       $ 1,817,733       $ 1,826,991       $ 1,920,959       $ 1,826,991   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Assets

     1,977,589         1,949,204         1,897,068         1,881,458         1,854,586         1,924,914         1,482,527   

Less average Goodwill and other intangibles

     45,173         45,575         43,475         42,796         43,028         44,284         26,128   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Tangible Assets

   $ 1,932,416       $ 1,903,629       $ 1,853,593       $ 1,838,662       $ 1,811,558       $ 1,880,630       $ 1,456,399   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Reconciliation of Net Income, Excluding Costs Related to Acquisition Activities      For the Twelve Months  
     For the Three Months Ended      Ended  
     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,      Dec. 31,      Dec. 31,  
     2016      2016      2016      2016      2015      2016      2015  

Income before income taxes—Reported

   $ 7,377       $ 7,343       $ 6,853       $ 6,469       $ 4,023       $ 28,042       $ 10,554   

Acquisition Costs

     19         31         224         289         1,736         563         6,392   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes—Adjusted

     7,396         7,374         7,077         6,758         5,759         28,605         16,946   

Income tax expense (b)

     2,018         1,973         1,899         1,746         1,434         7,636         4,060   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income—Adjusted

   $ 5,378       $ 5,401       $ 5,178       $ 5,012       $ 4,325       $ 20,969       $ 12,886   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average shares outstanding

     27,048         27,048         26,965         26,937         27,027         27,000         22,678   

EPS excluding acquisition costs

   $ 0.20       $ 0.20       $ 0.19       $ 0.19       $ 0.16       $ 0.78       $ 0.57   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(b) The income tax expense change from actual income tax expense relates to the deductibility of certain acquisition costs.

 

Reconciliation of Return on Average Assets and Average Equity, Excluding Acquisition Costs     For the Twelve Months  
     For the Three Months Ended     Ended  
     Dec. 31,     Sept. 30,     June 30,     March 31,     Dec. 31,     Dec. 31,     Dec. 31,  
     2016     2016     2016     2016     2015     2016     2015  

ROA excluding acquisition costs (c)

     1.09     1.11     1.09     1.07     0.93     1.09     0.87

ROE excluding acquisition costs (d)

     9.82     10.07     9.97     9.78     8.94     9.92     7.95

 

(c) Net income - adjusted divided by average assets
(d) Net income - adjusted divided by average equity


     For the Three Months Ended  
   Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,  
End of Period Loan Balances    2016      2016      2016      2016      2015  

Commercial real estate

   $ 446,975       $ 426,657       $ 418,269       $ 414,119       $ 409,326   

Commercial

     204,771         207,228         201,796         197,708         199,843   

Residential real estate

     430,674         423,009         418,693         405,560         394,728   

Consumer

     212,836         205,466         192,232         180,791         180,837   

Agricultural loans

     128,981         129,959         124,551         114,625         109,400   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total, excluding net deferred loan costs

   $ 1,424,237       $ 1,392,319       $ 1,355,541       $ 1,312,803       $ 1,294,134   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     For the Three Months Ended  
     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,  
Noninterest Income    2016      2016      2016      2016      2015  

Service charges on deposit accounts

   $ 1,031       $ 1,057       $ 987       $ 935       $ 1,049   

Bank owned life insurance income

     208         194         201         212         214   

Trust fees

     1,482         1,693         1,564         1,496         1,518   

Insurance agency commissions

     559         569         293         139         175   

Security gains

     1         31         41         0         46   

Retirement plan consulting fees

     444         561         496         489         425   

Investment commissions

     310         308         356         236         286   

Net gains on sale of loans

     838         1,063         540         402         407   

Other operating income

     1,203         1,009         1,259         1,037         1,055   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Noninterest Income

   $ 6,076       $ 6,485       $ 5,737       $ 4,946       $ 5,175   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     For the Three Months Ended  
     Dec. 31,      Sept. 30,      June 30,      March 31,      Dec. 31,  
Noninterest Expense    2016      2016      2016      2016      2015  

Salaries and employee benefits

   $ 8,248       $ 8,366       $ 7,740       $ 7,554       $ 8,220   

Occupancy and equipment

     1,748         1,587         1,616         1,664         1,772   

State and local taxes

     363         394         394         393         283   

Professional fees

     803         671         754         529         833   

Merger related costs

     19         31         224         289         1,736   

Advertising

     241         383         363         345         482   

FDIC insurance

     199         287         286         283         326   

Intangible amortization

     368         421         335         337         345   

Core processing charges

     743         738         580         638         770   

Other operating expenses

     2,268         2,347         2,491         2,412         1,853   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Noninterest Expense

   $ 15,000       $ 15,225       $ 14,783       $ 14,444       $ 16,620   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


Average Balance Sheets and Related Yields and Rates

(Dollar Amounts in Thousands)

 

     Three Months Ended     Three Months Ended  
     December 31, 2016     December 31, 2015  
     AVERAGE
BALANCE
     INTEREST
(1)
     RATE
(1)
    AVERAGE
BALANCE
     INTEREST
(1)
     RATE
(1)
 

EARNING ASSETS

                

Loans (2)

   $ 1,397,289       $ 16,328         4.65   $ 1,262,480       $ 15,113         4.75

Taxable securities

     223,731         1,173         2.09        283,571         1,480         2.07   

Tax-exempt securities (2)

     140,113         1,483         4.21        133,837         1,361         4.03   

Equity securities

     9,644         112         4.62        9,520         145         6.04   

Federal funds sold and other

     37,473         47         0.50        11,523         9         0.31   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total earning assets

     1,808,250         19,143         4.21        1,700,931         18,108         4.22   

Nonearning assets

     169,339              153,655         
  

 

 

         

 

 

       

Total assets

   $ 1,977,589            $ 1,854,586         
  

 

 

         

 

 

       

INTEREST-BEARING LIABILITIES

                

Time deposits

   $ 240,415       $ 463         0.77   $ 246,113       $ 490         0.79

Savings deposits

     537,292         184         0.14        539,227         163         0.12   

Demand deposits

     364,443         215         0.23        324,295         161         0.20   

Short term borrowings

     206,852         204         0.39        188,352         91         0.19   

Long term borrowings

     17,403         111         2.54        19,835         118         2.36   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 1,366,405         1,177         0.34      $ 1,317,822         1,023         0.31   
          

 

 

       

NONINTEREST-BEARING LIABILITIES AND STOCKHOLDERS’ EQUITY

                

Demand deposits

     376,463              324,887         

Other liabilities

     15,693              18,431         

Stockholders’ equity

     219,028              193,446         
  

 

 

         

 

 

       

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 1,977,589            $ 1,854,586         
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income and interest rate spread

      $ 17,966         3.87      $ 17,085         3.91
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest margin

           3.95           3.99
        

 

 

         

 

 

 

 

(1) Interest and yields are calculated on a tax-equivalent basis where applicable.
(2) For 2016, adjustments of $160 thousand and $531 thousand, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. For 2015, adjustments of $159 thousand and $470 thousand, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. These adjustments were based on a marginal federal income tax rate of 35%, less disallowances.

 

     Twelve Months Ended     Twelve Months Ended  
     December 31, 2016     December 31, 2015  
     AVERAGE
BALANCE
     INTEREST
(1)
     RATE
(1)
    AVERAGE
BALANCE
     INTEREST
(1)
     RATE
(1)
 

EARNING ASSETS

                

Loans (2)

   $ 1,344,308       $ 63,757         4.74   $ 955,415       $ 45,242         4.74

Taxable securities

     240,087         5,058         2.11        279,808         5,903         2.11   

Tax-exempt securities

     132,550         5,581         4.21        103,947         4,510         4.34   

Equity securities (2)

     9,613         515         5.36        6,561         287         4.37   

Federal funds sold and other

     34,579         166         0.48        16,855         29         0.17   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total earning assets

     1,761,137         75,077         4.26      $ 1,362,586         55,971         4.11   

Nonearning assets

     163,777              119,941         

Total assets

   $ 1,924,914            $ 1,482,527         
  

 

 

         

 

 

       

INTEREST-BEARING LIABILITIES

                

Time deposits

   $ 245,384       $ 1,834         0.75   $ 227,412       $ 2,610         1.15

Savings deposits

     540,626         685         0.13        468,123         534         0.11   

Demand deposits

     333,712         701         0.21        219,257         345         0.16   

Short term borrowings

     211,713         689         0.33        107,850         177         0.16   

Long term borrowings

     19,886         468         2.35        34,799         424         1.22   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 1,351,321       $ 4,377         0.32      $ 1,057,441         4,090         0.39   

NONINTEREST-BEARING LIABILITIES AND STOCKHOLDERS’ EQUITY

                

Demand deposits

   $ 248,003            $ 250,628         

Other liabilities

     14,182              12,372         

Stockholders’ equity

     211,408              162,086         

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 1,824,914            $ 1,482,527         
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income and interest rate spread

      $ 70,700         3.94      $ 51,881         3.72
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest margin

           4.01           3.81
        

 

 

         

 

 

 

 

(1) Interest and yields are calculated on a tax-equivalent basis where applicable.

 

(2) For 2016, adjustments of $648 thousand and $1.9 million, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. For 2015, adjustments of $585 thousand and $1.6 million, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. These adjustments were based on a marginal federal income tax rate of 35%, less disallowances.