Attached files

file filename
8-K - FORM 8-K - Q2 2017 EARNINGS RELEASE - 07.31.17 - MVB FINANCIAL CORPform8kq22017earningsreleas.htm
Exhibit 99.1

mvbfinanciallogoa17.jpg

MVB Financial Corp. Reports Second Quarter 2017 Earnings


Company Release - 07/31/2017 4:15 PM


FAIRMONT, W.Va., July 31, 2017 /PRNewswire/ – MVB Financial Corp. (OTC Markets Group OTCQB: MVBF) and its subsidiaries - MVB Bank and MVB Mortgage (collectively “MVB”) - reported total net income of $2.3 million or $0.21 per share basic and $0.20 per share diluted for the three months ended June 30, 2017, compared to $2.5 million or $0.27 per share basic and $0.25 per share diluted for the three months ended June 30, 2016, excluding discontinued operations.

Approximately 1.9 million shares of the Company’s common stock was issued from a capital raise completed in December 2016 and 434,783 shares of the Company's common stock was issued from a rights offering completed in April 2017. The $0.06 decrease in basic earnings per share for the three months ended June 30, 2017, compared to the same time period in 2016, resulted from the additional issued shares as year-over-year net income available to common shareholders, excluding discontinued operations, remained flat.

“This sale created outstanding shares and is reflected in a short-term, negative impact on earnings per share; however, this strategic sale will help drive value for the long-term and will add liquidity to MVB stock,” said Larry F. Mazza, CEO & President of MVB Financial Corp.
“MVB Mortgage is feeling the effects of two critical happenings at the end of 2016. After the election, mortgage rates spiked; but, those rates have since fallen to lower levels to encourage mortgage volume. The mortgage volume declined in the fourth quarter of 2016, but has since picked up very strong momentum and looks promising for the rest of 2017."

SECOND QUARTER 2017 HIGHLIGHTS
Net interest income of $10.9 million increased $588 thousand, or 5.7% from March 31, 2017, and $152 thousand, or 1.4% from the second quarter ended June 30, 2016.
Total assets continue to steadily grow and reached $1.5 billion as of June 30, 2017.
Loans of $1.1 billion as of June 30, 2017 increased $25.6 million, or 2.4% from March 31, 2017, and $14.9 million, or 1.4% from June 30, 2016, despite a decrease in commercial real estate concentration levels, from 382% at June 30, 2016, to 307% at March 31, 2017, and 306% at June 30, 2017.
Strong credit quality continued with non-performing loans to total loans of 0.46% and annualized net loan charge-offs to total loans of 0.05% at June 30, 2017.

As previously announced, MVB Bank opened its third Morgantown, West Virginia, branch banking location and its first branch banking location in Leesburg, Virginia. The new Morgantown branch, located at 51 Donahue Drive, Suite 115, and the new Leesburg branch, located at 106 Harrison Street SE, Suite 100, both feature automated interactive teller systems ("AIT"). Five MVB Bank locations currently utilize the state-of-the-art AIT technology, which increases client accessibility and allows for extended hours of operation and enhanced security while keeping the human touch. The Bank is moving into its third year of utilizing this new banking technology.




Exhibit 99.1

“Not burdened with outdated legacy branches in declining markets and counter to bank branching trends, MVB Bank is positioned to strategically pinpoint well-performing markets for new branch locations. Our two newest branches, in Morgantown, West Virginia and Leesburg, Virginia, have expanded our footprint in two of the best growth markets in the Tri-State region,” Mazza said.

In 2016, management focused on diversifying its lending to reduce commercial real estate concentration levels. This coupled with higher than usual loan payoffs, reflected a smaller total loan growth than anticipated for the quarter. Loans as of June 30, 2017 totaled $1.102 billion, an increase of $25.6 million, or 2.4% when compared to loan balances at March 31, 2017. In comparison to the June 30, 2016 loan balance of $1.088 billion, loans increased $14.9 million, or 1.4%. Commercial loans increased $29.0 million from March 31, 2017, while still maintaining an appropriate level of commercial real estate concentration.

Deposits as of June 30, 2017 totaled $1.100 billion, a decrease of $36.9 million, or 3.2% when compared to deposit balances at March 31, 2017. In comparison to the June 30, 2016 deposit balance of $1.067 billion, deposits increased $32.4 million, or 3.0%. Noninterest bearing deposit balances have steadily improved and reached $121.4 million as of June 30, 2017, an increase of $2.1 million since March 31, 2017 and $25.0 million since June 30, 2016. The linked quarter decrease in deposit balances at June 30, 2017 is primarily attributable to a $26.6 million seasonal decrease in public fund deposits and the maturity of $19.4 million in non-brokered internet certificates of deposit that management deliberately let mature due to the growth in other deposits.

Net interest income for the second quarter of 2017 was $10.9 million, an increase of $588 thousand, or 5.7% from March 31, 2017 and $152 thousand, or 1.4% from the second quarter ended June 30, 2016. Net interest margin for the second quarter of 2017 was 3.31%, an increase of 12 basis points from March 31, 2017 and 17 basis points from the second quarter ended June 30, 2016.

Provision for loan losses for the second quarter of 2017 was $523 thousand, an increase of $5 thousand, or 1.0% from March 31, 2017 and a decrease of $752 thousand, or 59% from the second quarter ended June 30, 2016. The decrease in provision for loan loss is most attributable to a significantly lower level of charge-offs, with the overall decrease also being impacted by increased loan volume and variations in historical loss rates.

Through continued effective collection and successful workout efforts, the Company's nonperforming loans to total loans was 0.46% as of June 30, 2017, a decrease of 13 basis points from March 31, 2017 and 29 basis points from June 30, 2016. In addition, the Company's annualized net loan charge-offs to total loans was 0.05% as of June 30, 2017, a decrease of 4 basis points from March 31, 2017 and 18 basis points from June 30, 2016.

Noninterest income for the second quarter of 2017 was $11.6 million, an increase of $2.7 million, or 31.1% from March 31, 2017 and a decrease of $434 thousand, or 3.6% from the second quarter ended June 30, 2016. The linked quarter increase was primarily the result of a $3.0 million increase in gain on derivatives. The year over year decrease was primarily the result of a $445 thousand decrease in mortgage fee income. MVB Mortgage noninterest income for the second quarter of 2017 was $10.1 million, an increase of $2.3 million, or 29.1% from March 31, 2017 and a decrease of $833 thousand, or 7.6% from the second quarter ended June 30, 2016.

Noninterest expense for the second quarter of 2017 was $18.5 million, an increase of $2.2 million, or 13.4% from March 31, 2017 and $747 thousand, or 4.2% from the second quarter ended June 30, 2016. The linked quarter increase was primarily driven by an increase in salaries and employee benefits related to closed mortgage volume, which increased 31.2%. The year over year increase was primarily the result of higher data processing, travel and meals and entertainment expenses related to the Bank's core processing system conversion that was completed during the second quarter of 2017.

As previously announced, on May 17, 2017, MVB Financial Corp. declared a quarterly cash dividend of $0.025 per share to shareholders of record at the close of business on June 1, 2017, payable June 15, 2017. This was the second quarterly dividend for 2017 and was equal to the March 2017 payout of $0.025 per share. The cash dividend of $0.05



Exhibit 99.1

through the six months ended June 30, 2017, increased $0.01, or 25% compared to the six months ended June 30, 2016.


About MVB Financial Corp.

MVB is a financial holding company headquartered in Fairmont, W.Va. Through its subsidiary, MVB Bank, Inc., and the bank's subsidiary, MVB Mortgage, the company provides financial services to individuals and corporate clients in the Mid-Atlantic region.

The OTCQB is a market tier operated by the OTC Market Group Inc., for over-the-counter traded companies that are current in their reporting with a U.S. regulator.

For more information, please visit ir.mvbbanking.com.


Forward-looking Statements

MVB Financial Corp. has made forward-looking statements, within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, in this Press Release. These forward-looking statements are based on current expectations about the future and subject to risks and uncertainties. Forward-looking statements include information concerning possible or assumed future results of operations of the Company and its subsidiaries. When words such as "believes," "expects," "anticipates," "may," or similar expressions occur in this Earnings Release, the Company is making forward-looking statements. Note that many factors could affect the future financial results of the Company and its subsidiaries, both individually and collectively, and could cause those results to differ materially from those expressed in the forward-looking statements contained in this Earnings Release. Those factors include, but are not limited to: credit risk, changes in market interest rates, inability to achieve merger-related synergies, competition, economic downturn or recession, and government regulation and supervision. Additional factors that may cause our actual results to differ materially from those described in our forward-looking statements can be found in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016, as well as its other filings with the SEC, which are available on the SEC website at www.sec.gov. Except as required by law, the Company undertakes no obligation to update or revise any forward-looking statements.

Accounting standards require the consideration of subsequent events occurring after the balance sheet date for matters that require adjustment to, or disclosure in, the consolidated financial statements. The review period for subsequent events extends up to and including the filing date of a public company's financial statements when filed with the Securities and Exchange Commission. Accordingly, the consolidated financial information in this announcement is subject to change.


Questions or comments concerning this Earnings Release should be directed to:

MVB Financial Corp.

Donald T. Robinson, Executive Vice President and CFO
(304) 598-3500
drobinson@mvbbanking.com




Exhibit 99.1

MVB Financial Corp.
Financial Highlights

Condensed Consolidated Statements of Income
(Unaudited) (Dollars in thousands, except per share data)

 
 
Six Months Ended
June 30,
 
Three Months Ended
June 30,
 
Three Months Ended March 31,
 
Three Months Ended
June 30,
 
 
2017
 
2016
 
2017
 
2017
 
2016
Interest income
 
$
26,882

 
$
26,962

 
$
13,814

 
$
13,068

 
$
13,580

Interest expense
 
5,682

 
5,525

 
2,920

 
2,762

 
2,838

     Net interest income
 
21,200

 
21,437

 
10,894

 
10,306

 
10,742

Provision for loan losses
 
1,041

 
1,900

 
523

 
518

 
1,275

Noninterest income
 
20,391

 
20,613

 
11,567

 
8,824

 
12,001

Noninterest expense
 
34,820

 
33,656

 
18,503

 
16,317

 
17,756

     Income from continuing operations, before income taxes
 
5,730

 
6,494

 
3,435

 
2,295

 
3,712

Income tax expense - continuing operations
 
1,896

 
2,134

 
1,175

 
721

 
1,254

     Net income from continuing operations
 
3,834

 
4,360

 
2,260

 
1,574

 
2,458

Loss from discontinued operations, before income taxes
 

 
6,346

 

 

 
6,516

Income tax benefit - discontinued operations
 

 
2,411

 

 

 
2,475

     Net loss from discontinued operations
 

 
3,935

 

 

 
4,041

     Net income
 
$
3,834

 
$
8,295

 
$
2,260

 
$
1,574

 
$
6,499

Preferred dividends
 
251

 
500

 
122

 
129

 
314

     Net income available to common shareholders
 
$
3,583

 
$
7,795

 
$
2,138

 
$
1,445

 
$
6,185

 
 
 
 
 
 
 
 
 
 
 
Earnings per share from continuing operations - basic
 
$
0.35

 
$
0.48

 
$
0.21

 
$
0.14

 
$
0.27

Earnings per share from discontinued operations - basic
 
$

 
$
0.49

 
$

 
$

 
$
0.50

Earnings per common shareholder - basic
 
$
0.35

 
$
0.97

 
$
0.21

 
$
0.14

 
$
0.77

 
 
 
 
 
 
 
 
 
 
 
Earnings per share from continuing operations - diluted
 
$
0.35

 
$
0.45

 
$
0.20

 
$
0.14

 
$
0.25

Earnings per share from discontinued operations - diluted
 
$

 
$
0.40

 
$

 
$

 
$
0.38

Earnings per common shareholder - diluted
 
$
0.35

 
$
0.85

 
$
0.20

 
$
0.14

 
$
0.63


Condensed Consolidated Balance Sheets
(Unaudited) (Dollars in thousands)

 
 
June 30, 2017
 
March 31, 2017
 
December 31, 2016
 
June 30, 2016
Cash and cash equivalents
 
$
17,805

 
$
18,278

 
$
17,340

 
$
28,762

Certificates of deposit with other banks
 
14,527

 
14,527

 
14,527

 
13,150

Investment securities
 
175,110

 
172,754

 
162,368

 
138,844

Loans held for sale
 
107,825

 
71,921

 
90,174

 
131,671

Loans
 
1,102,378

 
1,076,782

 
1,052,865

 
1,087,506

Allowance for loan losses
 
(9,748
)
 
(9,372
)
 
(9,101
)
 
(9,091
)
Net loans
 
1,092,630

 
1,067,410

 
1,043,764

 
1,078,415

Premises and equipment
 
27,462

 
26,079

 
25,081

 
25,846

Goodwill
 
18,480

 
18,480

 
18,480

 
18,480

Other assets
 
53,214

 
44,502

 
47,070

 
49,794

     Total assets
 
$
1,507,053

 
$
1,433,951

 
$
1,418,804

 
$
1,484,962

 
 
 
 
 
 
 
 
 
Deposits
 
$
1,099,608

 
$
1,136,466

 
$
1,107,017

 
$
1,067,242

Borrowed funds
 
189,384

 
90,611

 
90,921

 
213,008

Other liabilities
 
71,227

 
68,149

 
75,241

 
80,693

Shareholders' equity
 
146,834

 
138,725

 
145,625

 
124,019

     Total liabilities and shareholders' equity
 
$
1,507,053

 
$
1,433,951

 
$
1,418,804

 
$
1,484,962





Exhibit 99.1

Reportable Segments
(Unaudited)

Three Months Ended June 30, 2017
 
Commercial & Retail Banking
 
Mortgage Banking
 
Financial Holding Company
 
Intercompany Eliminations
 
Consolidated
(Dollars in thousands)
 
 
 
 
 
Revenues:
 
 
 
 
 
 
 
 
 
 
Interest income
 
$
12,907

 
$
1,073

 
$
1

 
$
(167
)
 
$
13,814

Mortgage fee income
 
188

 
8,937

 

 
(173
)
 
8,952

Insurance and investment services income
 
124

 

 

 

 
124

Other income
 
1,405

 
1,137

 
1,307

 
(1,358
)
 
2,491

     Total operating income
 
14,624

 
11,147

 
1,308

 
(1,698
)
 
25,381

Expenses:
 
 
 
 
 
 
 
 
 
 
Interest expense
 
2,168

 
534

 
558

 
(340
)
 
2,920

Salaries and employee benefits
 
3,267

 
7,147

 
1,384

 

 
11,798

Provision for loan losses
 
467

 
56

 

 

 
523

Other expense
 
5,065

 
2,044

 
954

 
(1,358
)
 
6,705

     Total operating expenses
 
10,967

 
9,781

 
2,896

 
(1,698
)
 
21,946

Income (loss) from continuing operations, before income taxes
 
3,657

 
1,366

 
(1,588
)
 

 
3,435

Income tax expense (benefit) - continuing operations
 
1,165

 
540

 
(530
)
 

 
1,175

Net income (loss) from continuing operations
 
2,492

 
826

 
(1,058
)
 

 
2,260

Net income (loss)
 
$
2,492

 
$
826

 
$
(1,058
)
 
$

 
$
2,260

Preferred stock dividends
 

 

 
122

 

 
122

Net income (loss) available to common shareholders
 
$
2,492

 
$
826

 
$
(1,180
)
 
$

 
$
2,138







Exhibit 99.1

Reportable Segments
(Unaudited)

Three Months Ended March 31, 2017
 
Commercial & Retail Banking
 
Mortgage Banking
 
Financial Holding Company
 
Intercompany Eliminations
 
Consolidated
(Dollars in thousands)
 
 
 
 
 
Revenues:
 
 
 
 
 
 
 
 
 

Interest income
 
$
12,312

 
$
781

 
$
1

 
$
(26
)
 
$
13,068

Mortgage fee income
 
185

 
9,637

 

 
(188
)
 
9,634

Insurance and investment services income
 
124

 

 

 

 
124

Other income
 
953

 
(1,831
)
 
1,210

 
(1,266
)
 
(934
)
     Total operating income
 
13,574

 
8,587

 
1,211

 
(1,480
)
 
21,892

Expenses:
 
 
 
 
 
 
 
 
 
 
Interest expense
 
2,119

 
304

 
551

 
(212
)
 
2,762

Salaries and employee benefits
 
2,657

 
5,955

 
1,350

 

 
9,962

Provision for loan losses
 
500

 
18

 

 

 
518

Other expense
 
4,650

 
2,098

 
875

 
(1,268
)
 
6,355

     Total operating expenses
 
9,926

 
8,375

 
2,776

 
(1,480
)
 
19,597

Income (loss) from continuing operations, before income taxes
 
3,648

 
212

 
(1,565
)
 

 
2,295

Income tax expense (benefit) - continuing operations
 
1,161

 
96

 
(536
)
 

 
721

Net income (loss) from continuing operations
 
2,487

 
116

 
(1,029
)
 

 
1,574

Net income (loss)
 
$
2,487

 
$
116

 
$
(1,029
)
 
$

 
$
1,574

Preferred stock dividends
 

 

 
129

 

 
129

Net income (loss) available to common shareholders
 
$
2,487

 
$
116

 
$
(1,158
)
 
$

 
$
1,445





Exhibit 99.1

Reportable Segments
(Unaudited)

Three Months Ended June 30, 2016
 
Commercial & Retail Banking
 
Mortgage Banking
 
Financial Holding Company
 
Insurance
 
Intercompany Eliminations
 
Consolidated
(Dollars in thousands)
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
 
$
12,591

 
$
1,154

 
$
1

 
$

 
$
(166
)
 
$
13,580

Mortgage fee income
 
(73
)
 
9,750

 

 

 
(280
)
 
9,397

Insurance and investment services income
 
122

 

 

 

 

 
122

Other income
 
1,404

 
1,157

 
1,252

 

 
(1,332
)
 
2,481

     Total operating income
 
14,044

 
12,061

 
1,253

 

 
(1,778
)
 
25,580

Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
 
2,159

 
572

 
553

 

 
(446
)
 
2,838

Salaries and employee benefits
 
2,899

 
7,430

 
1,406

 

 

 
11,735

Provision for loan losses
 
1,275

 

 

 

 

 
1,275

Other expense
 
4,431

 
1,982

 
939

 

 
(1,332
)
 
6,020

     Total operating expenses
 
10,764

 
9,984

 
2,898

 

 
(1,778
)
 
21,868

Income (loss) from continuing operations, before income taxes
 
3,280

 
2,077

 
(1,645
)
 

 

 
3,712

Income tax expense (benefit) - continuing operations
 
1,012

 
800

 
(558
)
 

 

 
1,254

Net income (loss) from continuing operations
 
2,268

 
1,277

 
(1,087
)
 

 

 
2,458

Income (loss) from discontinued operations
 

 

 
6,926

 
(410
)
 

 
6,516

Income tax expense (benefit) - discontinued operations
 
$

 
$

 
$
2,629

 
$
(154
)
 
$

 
$
2,475

Net income (loss) from discontinued operations
 
$

 
$

 
$
4,297

 
$
(256
)
 
$

 
$
4,041

Net income (loss)
 
$
2,268

 
$
1,277

 
$
3,210

 
$
(256
)
 
$

 
$
6,499

Preferred stock dividends
 

 

 
314

 

 

 
314

Net income (loss) available to common shareholders
 
$
2,268

 
$
1,277

 
$
2,896

 
$
(256
)
 
$

 
$
6,185





Exhibit 99.1

Reportable Segments
(Unaudited)

Six Months Ended June 30, 2017
 
Commercial & Retail Banking
 
Mortgage Banking
 
Financial Holding Company
 
Intercompany Eliminations
 
Consolidated
(Dollars in thousands)
 
 
 
 
 
Revenues:
 
 
 
 
 
 
 
 
 
 
Interest income
 
$
25,218

 
$
1,854

 
$
2

 
$
(192
)
 
$
26,882

Mortgage fee income
 
373

 
18,574

 

 
(361
)
 
18,586

Insurance and investment services income
 
248

 

 

 

 
248

Other income
 
2,361

 
(694
)
 
2,518

 
(2,628
)
 
1,557

     Total operating income
 
28,200

 
19,734

 
2,520

 
(3,181
)
 
47,273

Expenses:
 
 
 
 
 
 
 
 
 
 
Interest expense
 
4,288

 
838

 
1,109

 
(553
)
 
5,682

Salaries and employee benefits
 
5,924

 
13,101

 
2,735

 

 
21,760

Provision for loan losses
 
967

 
74

 

 

 
1,041

Other expense
 
9,716

 
4,143

 
1,829

 
(2,628
)
 
13,060

     Total operating expenses
 
20,895

 
18,156

 
5,673

 
(3,181
)
 
41,543

Income (loss) from continuing operations, before income taxes
 
7,305

 
1,578

 
(3,153
)
 

 
5,730

Income tax expense (benefit) - continuing operations
 
2,326

 
636

 
(1,066
)
 

 
1,896

Net income (loss) from continuing operations
 
4,979

 
942

 
(2,087
)
 

 
3,834

Income (loss) from discontinued operations
 

 

 

 

 

Income tax expense (benefit) - discontinued operations
 
$

 
$

 
$

 
$

 
$

Net income (loss) from discontinued operations
 
$

 
$

 
$

 
$

 
$

Net income (loss)
 
$
4,979

 
$
942

 
$
(2,087
)
 
$

 
$
3,834

Preferred stock dividends
 

 

 
251

 

 
251

Net income (loss) available to common shareholders
 
$
4,979

 
$
942

 
$
(2,338
)
 
$

 
$
3,583





Exhibit 99.1

Reportable Segments
(Unaudited)

Six Months Ended June 30, 2016
 
Commercial & Retail Banking
 
Mortgage Banking
 
Financial Holding Company
 
Insurance
 
Intercompany Eliminations
 
Consolidated
(Dollars in thousands)
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
 
$
25,055

 
$
2,095

 
$
1

 
$

 
$
(189
)
 
$
26,962

Mortgage fee income
 
(95
)
 
16,859

 

 

 
(582
)
 
16,182

Insurance and investment services income
 
175

 

 

 

 

 
175

Other income
 
2,474

 
1,835

 
2,866

 

 
(2,921
)
 
4,254

     Total operating income
 
27,609

 
20,789

 
2,867

 

 
(3,692
)
 
47,573

Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
 
4,199

 
991

 
1,105

 

 
(770
)
 
5,525

Salaries and employee benefits
 
5,730

 
13,142

 
3,172

 

 

 
22,044

Provision for loan losses
 
1,900

 

 

 

 

 
1,900

Other expense
 
8,904

 
3,925

 
1,703

 

 
(2,922
)
 
11,610

     Total operating expenses
 
20,733

 
18,058

 
5,980

 

 
(3,692
)
 
41,079

Income (loss) from continuing operations, before income taxes
 
6,876

 
2,731

 
(3,113
)
 

 

 
6,494

Income tax expense (benefit) - continuing operations
 
2,150

 
1,058

 
(1,074
)
 

 

 
2,134

Net income (loss) from continuing operations
 
4,726

 
1,673

 
(2,039
)
 

 

 
4,360

Income (loss) from discontinued operations
 
 
 

 
6,926

 
(580
)
 
 
 
6,346

Income tax expense (benefit) - discontinued operations
 
$

 
$

 
$
2,629

 
$
(218
)
 
$

 
$
2,411

Net income (loss) from discontinued operations
 
$

 
$

 
$
4,297

 
$
(362
)
 
$

 
$
3,935

Net income (loss)
 
$
4,726

 
$
1,673

 
$
2,258

 
$
(362
)
 
$

 
$
8,295

Preferred stock dividends
 
 
 
 
 
500

 
 
 
 
 
500

Net income (loss) available to common shareholders
 
$
4,726

 
$
1,673

 
$
1,758

 
$
(362
)
 
$

 
$
7,795





Exhibit 99.1

Average Balances and Interest Rates
(Unaudited) (Dollars in thousands)

 
 
Three Months Ended
June 30, 2017
 
Three Months Ended
March 31, 2017
 
Three Months Ended
June 30, 2016
 
 
Average
Balance
 
Interest
Income/
Expense
 
Yield/
Cost
 
Average
Balance
 
Interest
Income/
Expense
 
Yield/
Cost
 
Average
Balance
 
Interest
Income/
Expense
 
Yield/
Cost
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits in banks
 
$
3,277

 
$
12

 
1.47
%
 
$
2,734

 
$
10

 
1.48
%
 
$
16,369

 
$
20

 
0.49
%
CDs with other banks
 
14,456

 
70

 
1.94
%
 
14,527

 
69

 
1.93
%
 
13,150

 
62

 
1.89
%
Investment securities:
 
 

 
 

 
 

 
 
 
 
 
 
 
 

 
 

 
 

     Taxable
 
119,553

 
645

 
2.16
%
 
108,862

 
546

 
2.03
%
 
74,999

 
332

 
1.77
%
     Tax-exempt
 
53,733

 
418

 
3.12
%
 
56,280

 
430

 
3.1
%
 
60,718

 
437

 
2.88
%
Loans and loans held for sale: 1
 
 

 
 

 
 

 
 
 
 
 
 
 
 

 
 

 
 

     Commercial
 
725,707

 
8,170

 
4.52
%
 
746,364

 
7,943

 
4.32
%
 
755,350

 
8,089

 
4.28
%
     Tax exempt
 
15,263

 
131

 
3.44
%
 
15,329

 
131

 
3.47
%
 
16,495

 
142

 
3.44
%
     Real estate
 
373,353

 
4,201

 
4.51
%
 
352,144

 
3,764

 
4.33
%
 
415,126

 
4,285

 
4.13
%
     Consumer
 
13,817

 
167

 
4.85
%
 
14,370

 
175

 
4.94
%
 
18,027

 
213

 
4.73
%
Total loans
 
1,128,140

 
12,669

 
4.50
%
 
1,128,207

 
12,013

 
4.32
%
 
1,204,998

 
12,729

 
4.23
%
Total earning assets
 
1,319,159

 
13,814

 
4.20
%
 
1,310,610

 
13,068

 
4.04
%
 
1,370,234

 
13,580

 
3.96
%
Less: Allowance for loan losses
 
(9,734
)
 
 

 
 

 
(9,427
)
 
 
 
 
 
(8,688
)
 
 

 
 

Cash and due from banks
 
15,407

 
 

 
 
 
15,246

 
 
 
 
 
10,974

 
 

 
 

Other assets
 
100,205

 
 

 
 
 
86,215

 
 
 
 
 
88,287

 
 

 
 

     Total assets
 
$
1,425,037

 
 
 
 
 
$
1,402,644

 
 
 
 
 
$
1,460,807

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 

 
 

 
 

 
 
 
 
 
 
 
 

 
 

 
 

Deposits:
 
 

 
 

 
 

 
 
 
 
 
 
 
 

 
 

 
 

     NOW
 
$
432,729

 
$
603

 
0.56
%
 
$
415,627

 
$
525

 
0.51
%
 
$
468,074

 
$
648

 
0.55
%
     Money market checking
 
237,173

 
432

 
0.73
%
 
236,845

 
458

 
0.78
%
 
149,475

 
280

 
0.75
%
     Savings
 
48,590

 
20

 
0.17
%
 
48,092

 
19

 
0.16
%
 
43,947

 
24

 
0.22
%
     IRAs
 
16,282

 
53

 
1.31
%
 
16,573

 
50

 
1.22
%
 
16,375

 
53

 
1.29
%
     CDs
 
256,887

 
855

 
1.33
%
 
264,626

 
854

 
1.31
%
 
320,906

 
944

 
1.18
%
Repurchase agreements and federal funds sold
 
21,268

 
19

 
0.36
%
 
23,113

 
17

 
0.30
%
 
26,816

 
17

 
0.25
%
FHLB and other borrowings
 
112,385

 
380

 
1.36
%
 
103,990

 
288

 
1.12
%
 
175,834

 
319

 
0.73
%
Subordinated debt
 
33,524

 
558

 
6.68
%
 
33,524

 
551

 
6.67%

 
33,524

 
553

 
6.60
%
     Total interest-bearing liabilities
 
1,158,838

 
2,920

 
1.01
%
 
1,142,390

 
2,762

 
0.98
%
 
1,234,951

 
2,838

 
0.92
%
Noninterest bearing demand deposits
 
114,974

 
 

 
 

 
113,021

 
 
 
 
 
97,826

 
 

 
 

Other liabilities
 
7,698

 
 

 
 

 
9,226

 
 
 
 
 
10,173

 
 

 
 

     Total liabilities
 
1,281,510

 
 

 
 

 
1,264,637

 
 
 
 
 
1,342,950

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stockholders’ equity
 
 

 
 

 
 

 
 
 
 
 
 
 
 

 
 

 
 

Preferred stock
 
7,834

 
 

 
 

 
8,212

 
 
 
 
 
16,334

 
 

 
 

Common stock
 
10,375

 
 

 
 

 
10,048

 
 
 
 
 
8,129

 
 

 
 

Paid-in capital
 
96,986

 
 

 
 

 
93,476

 
 
 
 
 
74,349

 
 

 
 

Treasury stock
 
(1,084
)
 
 

 
 

 
(1,084
)
 
 
 
 
 
(1,084
)
 
 

 
 

Retained earnings
 
32,764

 
 

 
 

 
31,651

 
 
 
 
 
22,001

 
 

 
 

Accumulated other comprehensive income
 
(3,348
)
 
 

 
 

 
(4,296
)
 
 
 
 
 
(1,872
)
 
 

 
 

     Total stockholders’ equity
 
143,527

 
 

 
 

 
138,007

 
 
 
 
 
117,857

 
 

 
 

     Total liabilities and stockholders’ equity
 
$
1,425,037

 
 

 
 

 
1,402,644

 
 
 
 
 
$
1,460,807

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest spread
 
 

 
 

 
3.19
%
 
 
 
 
 
3.06
%
 
 

 
 

 
3.04
%
Net interest income-margin
 
 

 
$
10,894

 
3.31
%
 
 
 
10,306

 
3.19
%
 
 

 
$
10,742

 
3.14
%
1 Non-accrual loans are included in total loan balances, lowering the effective yield for the portfolio in the aggregate.




Exhibit 99.1

Average Balances and Interest Rates
(Unaudited) (Dollars in thousands)

 
 
Six Months Ended
June 30, 2017
 
Six Months Ended
June 30, 2016
(Dollars in thousands)
 
Average Balance
 
Interest Income/Expense
 
Yield/Cost
 
Average Balance
 
Interest Income/Expense
 
Yield/Cost
Assets
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits in banks
 
$
3,007

 
$
21

 
1.41
%
 
$
17,501

 
$
45

 
0.51
%
CDs with other banks
 
14,491

 
140

 
1.95

 
13,150

 
125

 
1.90

Investment securities:
 
 
 
 
 
 
 
 
 
 
 
 
     Taxable
 
114,237

 
1,191

 
2.10

 
71,482

 
642

 
1.80

     Tax-exempt
 
54,999

 
848

 
3.11

 
58,978

 
844

 
2.86

Loans and loans held for sale: 1
 
 
 
 
 
 
 
 
 
 
 
 
     Commercial
 
735,979

 
16,113

 
4.41

 
733,806

 
16,478

 
4.49

     Tax exempt
 
15,296

 
262

 
3.45

 
16,653

 
288

 
3.46

     Real estate
 
362,807

 
7,965

 
4.43

 
392,723

 
8,119

 
4.13

     Consumer
 
14,092

 
342

 
4.89

 
18,168

 
421

 
4.63

Total loans
 
1,128,174

 
24,682

 
4.41

 
1,161,350

 
25,306

 
4.36

Total earning assets
 
1,314,908

 
26,882

 
4.12

 
1,322,461

 
26,962

 
4.08

Less: Allowance for loan losses
 
(9,581
)
 
 
 
 
 
(8,466
)
 
 
 
 
Cash and due from banks
 
15,327

 
 
 
 
 
13,313

 
 
 
 
Other assets
 
93,248

 
 
 
 
 
87,221

 
 
 
 
     Total assets
 
$
1,413,902

 
 
 
 
 
$
1,414,529

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
 
 
     NOW
 
$
424,225

 
$
1,126

 
0.54

 
$
474,045

 
$
1,335

 
0.56
%
     Money market checking
 
237,010

 
891

 
0.76

 
130,235

 
474

 
0.73

     Savings
 
48,342

 
40

 
0.17

 
44,405

 
50

 
0.23

     IRAs
 
16,426

 
103

 
1.26

 
16,026

 
103

 
1.29

     CDs
 
260,735

 
1,709

 
1.32

 
325,555

 
1,875

 
1.15

Repurchase agreements and federal funds sold
 
22,186

 
36

 
0.33

 
27,640

 
38

 
0.27

FHLB and other borrowings
 
108,210

 
668

 
1.24

 
144,962

 
545

 
0.75

Subordinated debt
 
33,524

 
1,109

 
6.67

 
33,524

 
1,105

 
6.59

     Total interest-bearing liabilities
 
1,150,658

 
5,682

 
1.00

 
1,196,392

 
5,525

 
0.92

Noninterest bearing demand deposits
 
114,003

 
 
 
 
 
92,025

 
 
 
 
Other liabilities
 
8,459

 
 
 
 
 
9,511

 
 
 
 
     Total liabilities
 
1,273,120

 
 
 
 
 
1,297,928

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stockholders’ equity
 
 
 
 
 
 
 
 
 
 
 
 
Preferred stock
 
8,022

 
 
 
 
 
16,334

 
 
 
 
Common stock
 
10,212

 
 
 
 
 
8,120

 
 
 
 
Paid-in capital
 
95,240

 
 
 
 
 
74,312

 
 
 
 
Treasury stock
 
(1,084
)
 
 
 
 
 
(1,084
)
 
 
 
 
Retained earnings
 
32,211

 
 
 
 
 
21,213

 
 
 
 
Accumulated other comprehensive income
 
(3,819
)
 
 
 
 
 
(2,294
)
 
 
 
 
     Total stockholders’ equity
 
140,782

 
 
 
 
 
116,601

 
 
 
 
     Total liabilities and stockholders’ equity
 
$
1,413,902

 
 
 
 
 
$
1,414,529

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest spread
 
 
 
 

 
3.13

 
 
 
 

 
3.15

Net interest income-margin
 
 
 
$
21,200

 
3.25
%
 
 
 
$
21,437

 
3.24
%
1 Non-accrual loans are included in total loan balances, lowering the effective yield for the portfolio in the aggregate.



Exhibit 99.1

Selected Financial Data
(Unaudited) (Dollars in thousands, except per share data)


 
 
Quarterly
 
Year-to-Date
 
 
2017
 
2017
 
2016
 
2016
 
2016
 
2017
 
2016
 
 
Second
Quarter
 
First
Quarter
 
Fourth
Quarter
 
Third
Quarter
 
Second
Quarter
 
 
Earnings and Per Share Data:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     Net income from continuing operations
 
$
2,260

 
$
1,574

 
$
2,307

 
$
2,310

 
$
2,458

 
$
3,834

 
$
4,360

     Net income from discontinued operations
 

 

 

 

 
4,041

 

 
3,935

     Net income
 
2,260

 
1,574

 
2,307

 
2,310

 
6,499

 
3,834

 
8,295

     Net income available to common shareholders
 
2,138

 
1,445

 
1,993

 
1,996

 
6,185

 
3,583

 
7,795

     Earnings per share from continuing operations - basic
 
0.21

 
0.14

 
0.23

 
0.25

 
0.27

 
0.35

 
0.48

     Earnings per share from discontinued operations - basic
 

 

 

 

 
0.50

 

 
0.49

     Earnings per common shareholder - basic
 
0.21

 
0.14

 
0.23

 
0.25

 
0.77

 
0.35

 
0.97

     Earnings per share from continuing operations - diluted
 
0.20

 
0.14

 
0.22

 
0.24

 
0.25

 
0.35

 
0.45

     Earnings per share from discontinued operations - diluted
 

 

 

 

 
0.38

 

 
0.40

     Earnings per common shareholder - diluted
 
0.20

 
0.14

 
0.22

 
0.24

 
0.63

 
0.35

 
0.85

     Cash dividends paid per common share
 
0.025

 
0.025

 
0.02

 
0.02

 
0.02

 
0.05

 
0.04

     Book value per common share
 
13.31

 
13.09

 
12.93

 
13.49

 
13.33

 
13.31

 
13.33

     Weighted average shares outstanding - basic
 
10,343,933

 
9,996,544

 
8,212,021

 
8,080,690

 
8,078,000

 
10,171,198

 
8,070,082

     Weighted average shares outstanding - diluted
 
12,181,433

 
10,009,341

 
10,068,733

 
10,434,344

 
10,433,120

 
10,172,254

 
9,925,573

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Performance Ratios:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     Return on average assets - continuing operations 1
 
0.63
%
 
0.45
%
 
0.64
%
 
0.64
%
 
0.67
%
 
0.54
%
 
0.62
%
     Return on average assets - discontinued operations 1
 
%
 
%
 
%
 
%
 
1.11
%
 
%
 
0.56
%
     Return on average equity - continuing operations 1
 
6.30
%
 
4.56
%
 
7.02
%
 
7.32
%
 
8.34
%
 
5.45
%
 
7.48
%
     Return on average equity - discontinued operations 1
 
%
 
%
 
%
 
%
 
13.71
%
 
%
 
6.75
%
     Net interest margin 2
 
3.31
%
 
3.19
%
 
3.23
%
 
3.17
%
 
3.14
%
 
3.25
%
 
3.24
%
     Efficiency ratio 3
 
82.38
%
 
85.30
%
 
80.48
%
 
80.58
%
 
78.07
%
 
83.72
%
 
80.04
%
     Overhead ratio 1 4
 
5.19
%
 
4.65
%
 
4.69
%
 
5.18
%
 
4.86
%
 
4.93
%
 
4.76
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset Quality Data and Ratios:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     Charge-offs
 
$
163

 
$
290

 
$
713

 
$
1,018

 
$
635

 
$
453

 
$
826

     Recoveries
 
16

 
43

 
8

 
2

 
4

 
59

 
11

     Net loan charge-offs to total loans 1 5
 
0.05
%
 
0.09
%
 
0.27
%
 
0.38
%
 
0.23
%
 
0.07
%
 
0.15
%
     Allowance for loan losses
 
9,748

 
9,372

 
9,101

 
9,150

 
9,091

 
9,748

 
9,101

     Allowance for loan losses to total loans 6
 
0.88
%
 
0.87
%
 
0.86
%
 
0.85
%
 
0.84
%
 
0.88
%
 
0.84
%
     Nonperforming loans
 
5,103

 
6,575

 
6,229

 
10,201

 
8,201

 
5,103

 
8,201

     Nonperforming loans to total loans
 
0.46
%
 
0.61
%
 
0.59
%
 
0.95
%
 
0.75
%
 
0.46
%
 
0.75
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital Ratios:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     Equity to assets
 
9.74
%
 
9.67
%
 
10.26
%
 
8.54
%
 
8.35
%
 
9.74
%
 
8.35
%
     Leverage ratio
 
9.59
%
 
9.24
%
 
9.54
%
 
7.88
%
 
7.67
%
 
9.59
%
 
7.67
%
     Common equity Tier 1 capital ratio
 
10.32
%
 
10.15
%
 
10.11
%
 
7.78
%
 
7.69
%
 
10.32
%
 
7.69
%
     Tier 1 risk-based capital ratio
 
11.33
%
 
11.19
%
 
11.92
%
 
9.51
%
 
9.44
%
 
11.33
%
 
9.44
%
     Total risk-based capital ratio
 
14.66
%
 
14.63
%
 
15.36
%
 
12.76
%
 
12.73
%
 
14.66
%
 
12.73
%
1 annualized for the quarterly periods presented
2 net interest income as a percentage of average interest earning assets
3 noninterest expense as a percentage of net interest income and noninterest income
4 noninterest expense as a percentage of average assets
5 charge-offs less recoveries
6 excludes loans held for sale