Attached files

file filename
8-K - 8-K - CITIZENS FIRST CORPf8-k.htm

Exhibit 99.1

Picture 1

 

Citizens First Corporation Announces Third Quarter 2017 Results,  Increase in Common Dividend and Election of Two Corporate Directors

 

 

 

 

 

 

 

 

 

mailto:tkanipe@citizensfirstbank.com 

 

 

 

mailto:smarcum@citizensfirstbank.com 

 

 

 

 

 

 

 

 

 

 

NEWS

 

For Immediate Release

 

 

Contact:

 

Todd Kanipe, CEO

 

tkanipe@citizensfirstbank.com

 

Steve Marcum, CFO

 

smarcum@citizensfirstbank.com

 

Citizens First Corporation

 

1065 Ashley Street, Suite 150

 

Bowling Green, KY  42103

 

270.393.0700

 

 

 

 

BOWLING GREEN, KY,  October 19, 2017 – Citizens First Corporation (NASDAQ: CZFC) today reported results for the nine months ended September 30, 2017 which include the following:

 

For the quarter ended September 30, 2017 the Company reported net income of $1.12 million, or $0.44 per diluted common share.  This represents a decrease of $13,000 from $1.14 million, or $0.45 per diluted common share, for the quarter ended September 30, 2016.    For the nine months ended September 30, 2017, net income totaled $3.14 million, or $1.23 per diluted common share.  This represents an increase of $23,000 from the net income of $3.11 million in the first nine months of the previous year.   “While profitability improved over the previous year, it was due primarily to lower operating expenses and credit costs,” said Todd Kanipe, President and CEO. 

 

Income Statement Third Quarter 2017 Compared to Third Quarter 2016

 

Net interest income decreased $55,000, or 1.4%, as the yield on loans decreased and the cost of funds increased from the third quarter of the prior year.    The Company’s net interest margin was 3.68% for the quarter ended September 30, 2017, compared to 3.83% for the quarter ended September 30,  2016, a decrease of 15 basis points.  The Company’s net interest margin decreased primarily due to a decline in the yield on loans and an increase in the cost of interest-bearing liabilities.

 

There was a ($30,000) (credit) provision for loan losses in the third quarter of the current year compared to no provision in the third quarter of the prior year.

 

Non-interest income decreased $17,000, or 1.8%, from the prior year primarily due to a decrease in service charges on deposit accounts of $44,000 and gain on sale of mortgage loans of $31,000, partially offset by  an increase in other service charges and fees of $55,000.

 


 

Non-interest expense decreased $29,000, or 0.9%, from the prior year primarily due to a decrease in data processing services of $48,000 and other expenses of $37,000, partially offset by an increase in professional fees of $62,000.

 

Income Statement Current Year Compared to Prior Year

 

Net interest income decreased $183,000, or 1.6%, as the yield on loans decreased and the cost of funds increased from the prior year.  The Company’s net interest margin was 3.68% for the nine months ended September 30, 2017, and 3.89% for the nine months ended September 30, 2016, a decrease of 21 basis points.  The Company’s net interest margin decreased due to a decrease in the yield on average earning assets coupled with an increase in the cost of average interest-bearing liabilities.

 

Non-interest income decreased $57,000, or 2.1%, primarily due to a reduction in gains on the sale of securities of $78,000 and a decrease in service charges on deposit accounts of $103,000, offset by an increase in other service charges and fees of $100,000 and non-deposit brokerage fees of $38,000.

 

Non-interest expense decreased $369,000, or 3.7%, primarily due to reductions in most categories of expenses, including $152,000 in other expenses, $72,000 in personnel expenses and $100,000 in occupancy expenses. 

 

 

Credit Quality

 

Non-performing assets totaled $2.6  million, or 0.58% of total assets, at September 30,  2017 compared to $23,000, or 0.01% of total assets at December 31, 2016, an increase of $2.6 million.   Two agricultural-related credits were moved to non-accrual status during the first quarter of 2017.  Collateral underlying one agricultural credit was sold at auction during the third quarter, and full payment of the loan principal in the amount of $1.2 million is anticipated to be received during the fourth quarter.

 

The allowance for loan losses at September 30,  2017 was $4.9 million, or 1.34% of total loans, compared to $4.9 million, or 1.35% of total loans as of December 31, 2016.  We consider the size, volume and credit quality of the loan portfolio as well as recent economic and other external influences to record the allowance for loan losses and provision for loan losses that is directionally consistent with our loan portfolio.

 

Balance Sheet

 

Total assets at September 30,  2017 were $455.4 million, the same level as December 31, 2016.  Loans increased $2.8 million, or 0.8%, from December 31, 2016 to September 30,  2017.  “Loan growth in the third quarter was lower than anticipated; however, we remain encouraged by our pipeline for the remainder of the year and improving loan demand in our markets,” Kanipe noted.  Deposits, primarily time deposits, decreased $7.8 million, or 2.1%, from December 31, 2016 to September 30,  2017.  Borrowings from the Federal Home Loan Bank increased $5.0 million, or 14.3%, from December 31, 2016 to September 30,  2017.

 

Stockholders’ equity increased to $45.4 million at September 30,  2017 from $42.4 million at December 31, 2016.  The book value per common share and tangible book value per common share ratios were $17.99 and $16.31, respectively, at September 30,  2017 compared to $17.54 and $15.40, respectively, at December 31, 2016. 

 

Increase in Common Dividend

 

On October 19, 2017, the Board of Directors declared a cash dividend of $0.10 per common share payable November 16, 2017 to shareholders of record as of October 27, 2017, which represents a 25% increase in the semiannual dividend.  Dividends were most recently paid in May, 2017 at $0.08 per common share.  “Completing the conversion of preferred shares and eliminating the related costs in the second quarter of this year now gives us the ability to return more capital to our common shareholders.  We believe this increased common dividend is consistent with our goal of maximizing total shareholder return,” Kanipe added.

 

 

 

 


 

Appointment of Corporate Directors

 

On October 19, 2017, the Board of Directors appointed Mark Iverson as a Class II director of the Company and of the Bank, effective immediately, and Jeff Perkins as a Class II director of the Company and of the Bank, effective immediately.  “These gentlemen bring significant executive and financial experience to our board room as well as an understanding of the needs of consumer and business customers in our core markets,” Kanipe commented.

 

Mark Iverson, age 55, is a Certified Public Accountant, and the General Manager of Bowling Green Municipal Utilities in Bowling Green, Kentucky.  Mr. Iverson graduated from Western Kentucky University and currently resides in Bowling Green, Kentucky.  He serves on the Board of Directors of the Tennessee Valley Public Power Association and previously served as Chairman of the Board of the Bowling Green Area Chamber of Commerce.  It is expected that Mr. Iverson will serve on the Audit and Governance Committees of the Board.

 

Jeff Perkins, age 55, is a Certified Public Accountant and the President of Mid-South Lumber and Supply Company in Bowling Green, Kentucky.  Mr. Perkins graduated from Western Kentucky University and currently resides in Franklin, Kentucky. He has served as President of the Kentucky Building Material Association and served on the board and finance committees of the Independent Builders Supply Association.  It is expected that Mr. Perkins will serve on the Audit and Compensation Committees of the Board.

 

About Citizens First Corporation

 

Citizens First Corporation is a bank holding company headquartered in Bowling Green, Kentucky and established in 1999.  The Company has branch offices located in Barren, Hart, Simpson and Warren Counties in Kentucky, and a loan production office in Williamson County, Tennessee.  Additional information concerning our products and services is available at www.citizensfirstbank.com.

 

Forward-Looking Statements

 

Statements in this press release relating to Citizens First Corporation's plans, objectives, expectations or future performance are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are based upon the Company’s current expectations, but are subject to certain risks and uncertainties that may cause actual results to differ materially.  Among the risks and uncertainties that could cause actual results to differ materially are current and future economic and business conditions; possible changes in trade, monetary, and fiscal policies, as well as legislative and regulatory changes; changes in the interest rate environment and our ability to effectively manage interest rate risk and other market risk, credit risk and operational risk; changes in the quality or composition of our loan or investment portfolios; increases in our nonperforming assets, or our inability to recover or absorb losses created by such nonperforming assets; and other factors described in the reports filed by the Company with the Securities and Exchange Commission could also impact current expectations.


 

Consolidated Financial Highlights (Unaudited)

Consolidated Statement of Condition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In Thousands, Except Share Data and ratios)

 

 

    

September 30, 

 

December 31, 

 

December 31, 

 

 

 

2017

 

2016

 

2015

 

Assets

 

 

 

 

 

 

 

 

 

 

Cash and due from financial institutions

 

$

7,452

 

$

8,542

 

$

8,865

 

Federal funds sold

 

 

 —

 

 

 —

 

 

6,390

 

Interest-bearing deposits in other financial institutions

 

 

18,086

 

 

11,018

 

 

2,728

 

Available-for-sale securities

 

 

45,044

 

 

53,547

 

 

60,200

 

Loans held for sale

 

 

341

 

 

264

 

 

 —

 

Loans

 

 

362,208

 

 

359,391

 

 

330,782

 

Allowance for loan losses

 

 

(4,852)

 

 

(4,854)

 

 

(4,916)

 

Premises and equipment, net

 

 

9,115

 

 

9,390

 

 

9,998

 

Bank owned life insurance (BOLI)

 

 

8,483

 

 

8,351

 

 

8,174

 

Federal Home Loan Bank (FHLB) stock, at cost

 

 

2,053

 

 

2,025

 

 

2,025

 

Accrued interest receivable

 

 

1,505

 

 

1,622

 

 

1,680

 

Deferred income taxes

 

 

1,105

 

 

1,464

 

 

1,328

 

Goodwill and other intangible assets

 

 

4,238

 

 

4,291

 

 

4,362

 

Other real estate owned

 

 

 —

 

 

 —

 

 

100

 

Other assets

 

 

597

 

 

371

 

 

465

 

Total Assets

 

$

455,375

 

$

455,422

 

$

432,181

 

Liabilities

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

Noninterest bearing

 

$

51,306

 

$

52,322

 

$

48,522

 

Savings, NOW and money market

 

 

172,178

 

 

173,620

 

 

168,335

 

Time

 

 

139,113

 

 

144,497

 

 

153,531

 

Total deposits

 

 

362,597

 

 

370,439

 

 

370,388

 

FHLB advances and other borrowings

 

 

40,000

 

 

35,000

 

 

15,000

 

Subordinated debentures

 

 

5,000

 

 

5,000

 

 

5,000

 

Accrued interest payable

 

 

254

 

 

220

 

 

213

 

Other liabilities

 

 

2,083

 

 

2,399

 

 

2,056

 

Total Liabilities

 

 

409,934

 

 

413,058

 

 

392,657

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

6.5% Cumulative convertible preferred stock

 

 

 —

 

 

7,261

 

 

7,659

 

Common stock

 

 

33,081

 

 

25,920

 

 

25,406

 

Retained earnings

 

 

12,443

 

 

9,706

 

 

6,304

 

Accumulated other comprehensive income (loss)

 

 

(83)

 

 

(523)

 

 

155

 

Total stockholders’ equity

 

 

45,441

 

 

42,364

 

 

39,524

 

Total liabilities and stockholders’ equity

 

$

455,375

 

$

455,422

 

$

432,181

 

 


 

Consolidated Financial Highlights (Unaudited)

Consolidated Statement of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

 

(In Thousands, Except Per Share Data and ratios)

 

 

   

September 30, 

   

June 30, 

   

March 31, 

   

December 31, 

   

September 30, 

 

 

 

2017

 

2017

 

2017

 

2016

 

2016

 

Interest and dividend income

 

$

4,640

 

$

4,593

 

$

4,457

 

$

4,572

 

$

4,557

 

Interest expense

 

 

777

 

 

726

 

 

677

 

 

652

 

 

639

 

  Net interest income

 

 

3,863

 

 

3,867

 

 

3,780

 

 

3,920

 

 

3,918

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) for loan losses

 

 

(30)

 

 

 —

 

 

30

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

317

 

 

327

 

 

278

 

 

371

 

 

361

 

Other service charges and fees

 

 

317

 

 

301

 

 

264

 

 

245

 

 

262

 

Gain on sale of mortgage loans

 

 

79

 

 

88

 

 

68

 

 

97

 

 

110

 

Non-deposit brokerage fees

 

 

90

 

 

91

 

 

87

 

 

85

 

 

83

 

Lease income

 

 

53

 

 

80

 

 

52

 

 

52

 

 

61

 

BOLI income

 

 

44

 

 

45

 

 

43

 

 

44

 

 

45

 

Gain on sale of securities

 

 

25

 

 

 —

 

 

23

 

 

 —

 

 

20

 

Total non-interest income

 

 

925

 

 

932

 

 

815

 

 

894

 

 

942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel expense

 

 

1,673

 

 

1,655

 

 

1,734

 

 

1,741

 

 

1,674

 

Net occupancy expense

 

 

449

 

 

446

 

 

461

 

 

471

 

 

481

 

Advertising and public relations

 

 

111

 

 

77

 

 

71

 

 

75

 

 

86

 

Professional fees

 

 

160

 

 

171

 

 

130

 

 

50

 

 

98

 

Data processing services

 

 

214

 

 

251

 

 

253

 

 

256

 

 

262

 

Franchise shares and deposit tax

 

 

132

 

 

132

 

 

132

 

 

132

 

 

132

 

FDIC insurance

 

 

52

 

 

49

 

 

49

 

 

47

 

 

58

 

Other real estate owned expenses

 

 

 —

 

 

 —

 

 

 —

 

 

 1

 

 

(8)

 

Other

 

 

415

 

 

432

 

 

461

 

 

457

 

 

452

 

Total non-interest expenses

 

 

3,206

 

 

3,213

 

 

3,291

 

 

3,230

 

 

3,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

1,612

 

 

1,586

 

 

1,274

 

 

1,584

 

 

1,625

 

Income taxes

 

 

490

 

 

478

 

 

367

 

 

481

 

 

490

 

Net income

 

 

1,122

 

 

1,108

 

 

907

 

 

1,103

 

 

1,135

 

Dividends on preferred stock

 

 

 —

 

 

119

 

 

119

 

 

124

 

 

124

 

Net income available for common stockholders

 

$

1,122

 

$

989

 

$

788

 

$

979

 

$

1,011

 

Basic earnings per common share

 

$

0.44

 

$

0.47

 

$

0.39

 

$

0.49

 

$

0.50

 

Diluted earnings per common share

 

$

0.44

 

$

0.43

 

$

0.36

 

$

0.43

 

$

0.45

 

 


 

Consolidated Financial Highlights (Unaudited)

Key Operating Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

 

(In Thousands, Except Per Share Data and ratios)

 

 

    

September 30, 

    

June 30, 

    

March 31, 

    

December 31, 

    

September 30, 

 

 

 

2017

 

2017

 

2017

 

2016

 

2016

 

Average:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

449,770

 

$

454,524

 

$

452,265

 

$

444,168

 

$

442,042

 

Earning Assets

 

 

422,258

 

 

427,674

 

 

424,349

 

 

417,161

 

 

414,569

 

Loans

 

 

362,343

 

 

363,733

 

 

363,824

 

 

347,046

 

 

344,733

 

Interest-bearing deposits

 

 

312,668

 

 

319,883

 

 

314,939

 

 

310,336

 

 

304,473

 

Deposits

 

 

364,798

 

 

368,743

 

 

364,227

 

 

360,816

 

 

354,953

 

Borrowed funds

 

 

37,696

 

 

39,769

 

 

43,078

 

 

38,429

 

 

42,490

 

Equity

 

 

44,916

 

 

44,047

 

 

42,827

 

 

42,652

 

 

42,002

 

Common equity

 

 

44,916

 

 

38,240

 

 

35,718

 

 

35,391

 

 

34,741

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

0.99

%  

 

0.98

%  

 

0.81

%  

 

0.99

%  

 

1.02

%

Return on average equity

 

 

9.91

%  

 

10.09

%  

 

8.59

%  

 

10.29

%  

 

10.75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

66.51

%  

 

66.10

%  

 

70.96

%  

 

66.20

%  

 

65.86

%

Non-interest income to average assets

 

 

0.82

%  

 

0.82

%  

 

0.73

%  

 

0.80

%  

 

0.85

%

Non-interest expenses to average assets

 

 

2.83

%  

 

2.84

%  

 

2.95

%  

 

2.89

%  

 

2.91

%

Net overhead to average assets

 

 

2.01

%  

 

2.01

%  

 

2.22

%  

 

2.09

%  

 

2.06

%

Yield on loans

 

 

4.73

%  

 

4.69

%  

 

4.60

%  

 

4.86

%  

 

4.86

%

Yield on investment securities (TE)

 

 

2.68

%  

 

2.85

%  

 

2.87

%  

 

2.58

%  

 

2.66

%

Yield on average earning assets (TE)

 

 

4.41

%  

 

4.37

%  

 

4.32

%  

 

4.42

%  

 

4.44

%

Cost of average interest bearing liabilities

 

 

0.88

%  

 

0.81

%  

 

0.77

%  

 

0.74

%  

 

0.73

%

Net interest margin (TE)

 

 

3.68

%  

 

3.69

%  

 

3.68

%  

 

3.80

%  

 

3.83

%

Number of FTE employees

 

 

97

 

 

95

 

 

94

 

 

95

 

 

94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Indicators:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans to total loans

 

 

0.73

%  

 

0.80

%  

 

0.83

%  

 

0.01

%  

 

0.05

%

Non-performing assets to total assets

 

 

0.58

%  

 

0.63

%  

 

0.65

%  

 

0.01

%  

 

0.04

%

Allowance for loan losses to total loans

 

 

1.34

%  

 

1.36

%  

 

1.34

%  

 

1.35

%  

 

1.45

%

YTD net charge-offs (recoveries) to average loans, annualized

 

 

 —

%  

 

(0.01)

%  

 

(0.02)

%  

 

(0.01)

%  

 

(0.05)

%

YTD net charge-offs (recoveries)

 

 

 2

 

 

(13)

 

 

(22)

 

 

(23)

 

 

(130)

 

 

 

 

 

 

 


 

Consolidated Financial Highlights (Unaudited)

Consolidated Statement of Income

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

    

September 30, 

    

September 30, 

 

 

 

2017

 

2016

 

Interest and dividend income

 

$

13,690

 

$

13,569

 

Interest expense

 

 

2,180

 

 

1,876

 

  Net interest income

 

 

11,510

 

 

11,693

 

 

 

 

 

 

 

 

 

Provision (credit) for loan losses

 

 

 —

 

 

(85)

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

922

 

 

1,025

 

Other service charges and fees

 

 

882

 

 

782

 

Gain on sale of mortgage loans

 

 

235

 

 

278

 

Non-deposit brokerage fees

 

 

268

 

 

230

 

Lease income

 

 

185

 

 

155

 

BOLI income

 

 

132

 

 

133

 

Gain on sale of securities

 

 

48

 

 

126

 

Total non-interest income

 

 

2,672

 

 

2,729

 

 

 

 

 

 

 

 

 

Non-interest expenses:

 

 

 

 

 

 

 

Personnel expense

 

 

5,062

 

 

5,134

 

Net occupancy expense

 

 

1,356

 

 

1,456

 

Advertising and public relations

 

 

259

 

 

245

 

Professional fees

 

 

461

 

 

415

 

Data processing services

 

 

718

 

 

781

 

Franchise shares and deposit tax

 

 

396

 

 

396

 

FDIC insurance

 

 

150

 

 

176

 

Other real estate owned expenses

 

 

 —

 

 

16

 

Other

 

 

1,308

 

 

1,460

 

Total non-interest expenses

 

 

9,710

 

 

10,079

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

4,472

 

 

4,428

 

Income taxes

 

 

1,335

 

 

1,314

 

Net income

 

 

3,137

 

 

3,114

 

Dividends on preferred stock

 

 

238

 

 

371

 

Net income available for common stockholders

 

$

2,899

 

$

2,743

 

Basic earnings per common share

 

$

1.30

 

$

1.37

 

Diluted earnings per common share

 

$

1.23

 

$

1.23

 

 

 

 

 

 

 


 

Consolidated Financial Highlights (Unaudited)

Key Operating Statistics

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

(In Thousands, Except Per

 

 

 

Share Data and ratios)

 

 

    

September 30, 

    

September 30, 

 

 

 

2017

 

2016

 

Average:

 

 

 

 

 

 

 

Assets

 

$

452,177

 

$

438,103

 

Earning Assets

 

 

424,753

 

 

408,997

 

Loans

 

 

363,294

 

 

338,751

 

Interest-bearing deposits

 

 

315,822

 

 

311,945

 

Deposits

 

 

365,925

 

 

360,831

 

Borrowed funds

 

 

40,161

 

 

33,949

 

Equity

 

 

43,938

 

 

41,027

 

Common equity

 

 

39,659

 

 

33,745

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

0.93

%  

 

0.95

%

Return on average equity

 

 

9.55

%  

 

10.14

%

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

67.81

%  

 

68.79

%

Non-interest income to average assets

 

 

0.79

%  

 

0.83

%

Non-interest expenses to average assets

 

 

2.87

%  

 

3.07

%

Net overhead to average assets

 

 

2.08

%  

 

2.24

%

Yield on loans

 

 

4.67

%  

 

4.92

%

Yield on investment securities (TE)

 

 

2.80

%  

 

2.73

%

Yield on average earning assets (TE)

 

 

4.37

%  

 

4.51

%

Cost of average interest bearing liabilities

 

 

0.82

%  

 

0.72

%

Net interest margin (TE)

 

 

3.68

%  

 

3.89

%

Number of FTE employees

 

 

97

 

 

96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Consolidated Financial Highlights (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In Thousands, Except Share Data and ratios)

 

 

    

September 30, 

    

December 31, 

    

December 31, 

 

Consolidated Capital Ratios

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity to total assets ratio

 

 

9.98

%

 

9.30

%

 

9.15

%

Tangible equity ratio (1)

 

 

9.13

%  

 

8.44

%  

 

8.22

%

Tangible common equity ratio (1)

 

 

9.13

%  

 

6.83

%  

 

6.43

%

Book value per common share

 

$

17.99

 

$

17.54

 

$

16.18

 

Tangible book value per common share (1)

 

$

16.31

 

$

15.40

 

$

13.97

 

End of period common share closing price

 

$

23.84

 

$

18.00

 

$

13.74

 


(1)

The tangible equity ratio, tangible common equity ratio and tangible book value per common share, while not required by accounting principles generally accepted in the United States of America (GAAP), are considered critical metrics with which to analyze banks.  The ratio and per share amount have been included to facilitate a greater understanding of the Company’s capital structure and financial condition.  See the Regulation G Non-GAAP Reconciliation table for reconciliation of this ratio and per share amount to GAAP.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In Thousands, Except Share Data and ratios)

 

 

    

September 30, 

    

December 31, 

    

December 31, 

 

Regulation G Non-GAAP Reconciliation:

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity (a)

 

$

45,441

 

$

42,364

 

$

39,524

 

Less:

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 —

 

 

(7,261)

 

 

(7,659)

 

Common equity (b)

 

 

45,441

 

 

35,103

 

 

31,865

 

Goodwill

 

 

(4,097)

 

 

(4,097)

 

 

(4,097)

 

Intangible assets

 

 

(141)

 

 

(194)

 

 

(265)

 

Tangible common equity (c)

 

 

41,203

 

 

30,812

 

 

27,503

 

Add:

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 —

 

 

7,261

 

 

7,659

 

Tangible equity (d)

 

 

41,203

 

 

38,073

 

 

35,162

 

 

 

 

 

 

 

 

 

 

 

 

Total assets (e)

 

 

455,375

 

 

455,422

 

 

432,181

 

Less:

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

(4,097)

 

 

(4,097)

 

 

(4,097)

 

Intangible assets

 

 

(141)

 

 

(194)

 

 

(265)

 

Tangible assets (f)

 

$

451,137

 

$

451,131

 

$

427,819

 

Shares outstanding (in thousands) (g)

 

 

2,526

 

 

2,001

 

 

1,969

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share (b/g)

 

$

17.99

 

$

17.54

 

$

16.18

 

Tangible book value per common share (c/g)

 

$

16.31

 

$

15.40

 

$

13.97

 

Equity to assets ratio (a/e)

 

 

9.98

%  

 

9.30

%  

 

9.15

%

Tangible equity ratio (d/f)

 

 

9.13

%  

 

8.44

%  

 

8.22

%

Common equity ratio (b/e)

 

 

9.98

%  

 

7.71

%  

 

7.37

%

Tangible common equity ratio (c/f)

 

 

9.13

%  

 

6.83

%  

 

6.43

%