Attached files

file filename
8-K - FORM 8-K - CIVISTA BANCSHARES, INC.d464617d8k.htm

Exhibit 99.1

 

LOGO

Civista Bancshares, Inc. Announces Third Quarter 2017 Earnings

Sandusky, Ohio, October 27, 2017 /PRNewswire/– Civista Bancshares, Inc. (NASDAQ:CIVB) (“Civista”) reported net income available to common shareholders of $3.4 million, or $0.29 per diluted share, for the third quarter of 2017, compared with $3.3 million, or $0.34 per diluted share, for the prior year period. For the nine-month period ended September 30, 2017, Civista reported net income available to common shareholders of $11.0 million or $0.97 per diluted share, compared to $12.4 million, or $1.24 per diluted share, in the same period of 2016. The 2016 results for nine-month period were impacted by a large loan recovery that resulted in a credit provision of $1.3 million and a recovery of interest income of approximately $919 thousand. These two items were approximately $1.5 million after taxes. In addition, we issued approximately 1.6 million new shares in February 2017 related to raising $32.8 million of additional capital, net of costs.

“During 2017 we have invested in a loan production office in Westlake and additional lenders in our more vibrant markets. While those investments have a cost, they have proven to be successful at increasing our loans. Our loan growth has been at an 11% annualized rate through the first nine-months of the year. Additionally, our net income for the first nine-months of 2017 is comparable to 2016 when we remove the impact of the 2016 loan recovery” said James O. Miller, Chairman, President and CEO of Civista.

Results of Operations:

Net interest income for the third quarter of 2017 increased $1.2 million, or 9.2% compared to the same period of 2016 and for the nine months ended September 30 increased $2.2 million, or 5.9%, when compared to the same period of 2016. For both periods, an increase in average loans outstanding primarily contributed to the increase in interest income slightly offset by a decrease in loan yield for the nine-month period. The net interest income for the nine-month period in 2016 included approximately $919 thousand of recovered interest income on a previous non-accrual loan which resulted in approximately 9 basis points of additional net interest margin. Tax equivalent net interest margin was 4.08% for the third quarter, compared to 4.06% for the same period a year ago and was 3.93% for the nine months ended September 30, 2017, compared to 3.89% for the same period a year ago.


Average Balance Analysis

(Unaudited - Dollars in thousands except share data)

 

     Three Months Ended September 30,  
     2017     2016  
     Average            Yield/     Average            Yield/  
     balance     Interest      rate *     balance     Interest      rate *  

Assets:

              

Interest-earning assets:

              

Loans

   $ 1,122,131     $ 13,022        4.60   $ 1,042,721     $ 11,824        4.51

Taxable securities

     150,534       977        2.61     138,092       872        2.56

Non-taxable securities

     93,022       812        5.44     77,378       664        5.56

Interest-bearing deposits in other banks

     11,450       25        0.87     12,878       10        0.31
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 1,377,137       14,836        4.41   $ 1,271,069       13,370        4.32
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     24,652            24,591       

Premises and equipment, net

     18,000            16,975       

Accrued interest receivable

     4,460            4,134       

Intangible assets

     28,541            29,136       

Other assets

     10,352            10,196       

Bank owned life insurance

     24,889            24,308       

Less allowance for loan losses

     (12,988          (14,424     
  

 

 

        

 

 

      

Total Assets

   $ 1,475,043          $ 1,365,985       
  

 

 

        

 

 

      

Liabilities and Shareholders Equity:

              

Interest-bearing liabilities:

              

Demand and savings

   $ 594,088     $ 160        0.11   $ 574,322     $ 118        0.08

Time

     194,364       447        0.91     207,947       388        0.74

FHLB

     85,840       276        1.28     35,673       111        1.24

Federal funds purchased

     462       2        1.72     462       1        0.86

Subordinated debentures

     29,427       268        3.61     29,427       221        2.99

Repurchase Agreements

     14,328       3        0.08     18,827       5        0.11
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 918,509       1,156        0.50   $ 866,658       844        0.39
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     363,783            347,912       

Other liabilities

     12,826            14,678       

Shareholders’ Equity

     179,925            136,737       
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,475,043          $ 1,365,985       
  

 

 

        

 

 

      

Net interest income and interest rate spread

     $ 13,680        3.91     $ 12,526        3.93

Net interest margin

          4.08          4.06

 

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


Average Balance Analysis

(Unaudited - Dollars in thousands except share data)

 

     Nine Months Ended September 30,  
     2017     2016  
     Average            Yield/     Average            Yield/  
     balance     Interest      rate *     balance     Interest      rate *  

Assets:

              

Interest-earning assets:

              

Loans

   $ 1,094,401     $ 37,211        4.55   $ 1,019,793     $ 35,311        4.63

Taxable securities

     144,379       2,764        2.59     138,374       2,494        2.45

Non-taxable securities

     86,713       2,307        5.56     75,806       1,979        5.64

Interest-bearing deposits in other banks

     78,576       473        0.80     103,336       376        0.49
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 1,404,069       42,755        4.20   $ 1,337,309       40,160        4.14
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     53,487            58,864       

Premises and equipment, net

     18,084            16,860       

Accrued interest receivable

     4,446            4,262       

Intangible assets

     28,682            29,289       

Other assets

     10,164            9,986       

Bank owned life insurance

     24,747            23,111       

Less allowance for loan losses

     (13,156          (14,516     
  

 

 

        

 

 

      

Total Assets

   $ 1,530,523          $ 1,465,165       
  

 

 

        

 

 

      

Liabilities and Shareholders Equity:

              

Interest-bearing liabilities:

              

Demand and savings

   $ 582,716     $ 413        0.09   $ 564,743     $ 345        0.08

Time

     181,931       1,087        0.80     206,620       1,135        0.73

FHLB

     57,195       534        1.25     30,933       312        1.35

Federal funds purchased

     156       2        1.71     155       1        0.86

Subordinated debentures

     29,427       766        3.48     29,427       650        2.95

Repurchase Agreements

     18,597       14        0.10     21,015       16        0.10
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 870,022       2,816        0.43   $ 852,893       2,459        0.39
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     478,137            460,051       

Other liabilities

     12,881            20,211       

Shareholders’ Equity

     169,483            132,010       
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 1,530,523          $ 1,465,165       
  

 

 

        

 

 

      

Net interest income and interest rate spread

     $ 39,939        3.77     $ 37,701        3.75

Net interest margin

          3.93          3.89

 

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


No provision for loan losses was made during 2017. No provision for loan losses was made for the third quarter of 2016, but a credit provision of $1.3 million was recorded for the nine months ended September 30, 2016 due to a large loan recovery.

During the quarter, noninterest income totaled $3.5 million, a decrease of $188 thousand, compared to the prior year’s third quarter. Year-to-date noninterest income totaled $12.7 million, a decrease of $285 thousand, or 2.2%, compared to the prior year’s first nine months.    

 

Noninterest income

          
(dollars in thousands)    Three months ended
September 30,
     Nine months ended
September 30,
 
     2017      2016      2017     2016  

Service charges

   $ 1,177      $ 1,194      $ 3,609     $ 3,714  

Net gain on sale of securities

     (9      18        (9     20  

Net gain on sale of loans

     472        541        1,207       1,341  

ATM fees

     567        541        1,643       1,584  

Wealth management fees

     787        688        2,233       1,989  

Bank owned life insurance

     142        149        429       415  

Tax refund processing fees

     —          —          2,750       2,750  

Other

     329        522        842       1,176  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest income

   $ 3,465      $ 3,653      $ 12,704     $ 12,989  
  

 

 

    

 

 

    

 

 

   

 

 

 

Service charge income decreased $17 thousand, or 1.4% and $105 thousand, or 2.8%, for the three and nine-month periods ended September 30, 2017 compared to 2016. The decreases were primarily due to an increase in the business account earnings credit. Overdraft charges were also down, related to consumer account activity. Gain on sale of loans decreased $69 thousand, or 12.8%, and $134 thousand, or 10.0% for the three and nine-month periods ended September 30, 2017 compared to 2016. The nine-month period ended September 30, 2016 included a gain associated with the sale of some Commercial loans which totaled $77 thousand. Wealth management fees increased $99 thousand and $244 thousand for the three-month and nine-month periods ended September 30, 2017 due to increased assets under management as well as market conditions. Assets under management have increased $11.6 million since the end of the second quarter 2017 and $39.3 million since the end of the third quarter 2016. Other income decreased $193 and $334 for the three and nine-month periods ended September 30, 2017 compared to 2016, primarily due to decreases in both swap related income and gain/loss on sale of OREO properties.


During the quarter, noninterest expense totaled $12.2 million, an increase of $972 thousand, or 8.7%, compared to the prior year’s third quarter. Year-to-date noninterest expense increased $3.1 million, or 9.2%, when compared to the nine months of 2016.

 

Noninterest expense

           
(dollars in thousands)    Three months ended
September 30,
     Nine months ended
September 30,
 
     2017      2016      2017      2016  

Salaries, Wages and benefits

   $ 7,389      $ 6,375      $ 21,684      $ 19,053  

Net occupancy and equipment

     1,040        1,202        3,099        3,167  

Contracted data processing

     357        397        1,174        1,147  

Taxes and assessments

     370        417        1,181        1,306  

Professional services

     534        431        1,718        1,450  

Amortization of intangible assets

     158        172        483        527  

Marketing

     240        249        768        810  

Other

     2,079        1,952        6,110        5,693  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

   $ 12,167      $ 11,195      $ 36,217      $ 33,153  
  

 

 

    

 

 

    

 

 

    

 

 

 

Salaries, wages and benefits expense increased $1.0 million for the third quarter and $2.6 million for the nine-month period ending September 30, 2017. The increases in salaries, wages and benefits expense for both periods were due to an increase in employees, normal merit raises, as well as increases in incentive expense, insurance costs and pension expense. Full time equivalent employees have increased from 333 in 2016 to 347 in 2017. The pension expense increase of $200 thousand for the quarter and $481 thousand year-to-date is due to an expected pension curtailment anticipated upon the retirement of some senior executives. ATM expenses, included in other expense, increased $50 thousand for the third quarter and $321 thousand for the nine-month period ending September 30, 2017. The year-to-date expense is up, primarily due to vendor credits that expired in the second quarter of 2016. Additionally, both periods are up due to expenses incurred related to the Company’s debit card program conversion. Professional services costs increased $103 thousand for the third quarter and $268 thousand for the nine-month period ending September 30, 2017. The increase for both periods was primarily attributable to the Company retaining professional services to analyze its’ workflow systems and recommend process improvements.                

The efficiency ratio was 67.3% for the nine months ended September 30, 2017 compared to 64.1% for the nine months ended September 30, 2016. The increase in the efficiency ratio is due primarily to the increase in noninterest expense, partially offset by an increase in net interest income. The recovery of interest income in 2016 accounted for 120 basis points of the change.


Balance Sheet

Total assets increased $118.8 million, or 8.6%, from December 31, 2016 to September 30, 2017, primarily due to an increase in the loan portfolio of $86.5 million and an increase in investment securities of $33.6 million.    

The $86.5 million, or 8.2%, increase in the loan portfolio from December 31, 2016 to September 30, 2017 continues to come from growth in our Commercial and Agriculture, Commercial Real Estate and Residential Real Estate loan portfolios. Real Estate Construction loans also increased this quarter.    

 

End of period loan balances           
(dollars in thousands)    September 30,      December 31,               
     2017      2016      $ Change     % Change  

Commercial and Agriculture

   $ 147,537      $ 135,462      $ 12,075       8.9

Commercial Real Estate:

          

Owner Occupied

     167,678        161,364        6,314       3.9

Non-owner Occupied

     424,430        395,931        28,499       7.2

Residential Real Estate

     267,839        247,308        20,531       8.3

Real Estate Construction

     77,978        56,293        21,685       38.5

Farm Real Estate

     38,966        41,170        (2,204     -5.4

Consumer and Other

     17,564        17,978        (414     -2.3
  

 

 

    

 

 

    

 

 

   

Total Loans

   $ 1,141,992      $ 1,055,506      $ 86,486       8.2
  

 

 

    

 

 

    

 

 

   

Total deposits increased $80.2 million, or 7.2%, from December 31, 2016 to September 30, 2017. The increase was due primarily to $37.5 million brokered time deposits and $30.0 million brokered money market accounts. Brokered deposits are used to fund loan growth.

 

End of period deposit balances            
(dollars in thousands)    September 30,      December 31,                
     2017      2016      $ Change      % Change  

Noninterest-bearing demand

   $ 357,539      $ 345,588      $ 11,951        3.5

Interest-bearing demand

     188,570        183,759        4,811        2.6

Savings and money market

     401,152        384,330        16,822        4.4

Time deposits

     254,028        207,426        46,602        22.5
  

 

 

    

 

 

    

 

 

    

Total Deposits

   $ 1,201,289      $ 1,121,103      $ 80,186        7.2
  

 

 

    

 

 

    

 

 

    


Federal Home Loan Bank advances increased $8.3 million or 17.0% from December 31, 2016 to September 30, 2017, primarily to fund loan growth.

Total shareholders’ equity increased $44.4 million, or 32.2%, from December 31, 2016 to September 30, 2017, primarily due to approximately $32.8 million of additional common equity raised in February. Retained earnings also increased by $9.2 million.

Asset Quality

The Company recorded net charge-offs of $359 thousand for the nine months of 2017 compared to net recoveries of $390 thousand for the same period of 2016.    

 

Allowance for Loan Losses

     
(dollars in thousands)    September 30,      September 30,  
     2017      2016  

Beginning of period

   $ 13,305      $ 14,361  

Charge-offs

     (797      (1,539

Recoveries

     438        1,929  

Provision

     —          (1,300
  

 

 

    

 

 

 

End of period

   $ 12,946      $ 13,451  
  

 

 

    

 

 

 

Non-performing assets at September 30, 2017 were $11.0 million, a 5.8% decrease from December 31, 2016.

 

Non-performing Assets

     
(dollars in thousands)    September 30,      December 31,  
     2017      2016  

Non-accrual loans

   $ 8,063      $ 7,518  

Restructured loans

     2,958        4,180  
  

 

 

    

 

 

 

Total non-performing loans

     11,021        11,698  

Other Real Estate Owned

     27        37  
  

 

 

    

 

 

 

Total non-performing assets

   $ 11,048      $ 11,735  
  

 

 

    

 

 

 

Mr. Miller continued, “Our performance this quarter was solid and asset quality numbers have remained steady at pre-recession levels. While our expenses have ticked up during the year, we believe the additional expense is warranted to generate present and future loan growth. We feel we are poised for growth organically and through acquisitions. We announced earlier in the month that our CRA rating has been upgraded and we can begin to execute on our plan for acquisitions.”

Civista Bancshares, Inc. is a $1.5 billion financial holding company headquartered in Sandusky, Ohio. The Company’s banking subsidiary, Civista Bank, operates 29 locations in Northern, Mid-Central and Southwestern Ohio.


Civista Bancshares, Inc. may be accessed at www.civb.com. The Company’s common shares are traded on the NASDAQ Capital Market under the symbol “CIVB”. The Company’s depositary shares, each representing a 1/40th ownership interest in a Series B Preferred Share, are traded on the NASDAQ Capital Market under the symbol “CIVBP”.

This press release may contain forward-looking statements regarding the financial performance, business prospects, growth and operating strategies of Civista. For these statements, Civista claims the protections of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this press release should be considered in conjunction with the other information available about Civista, including the information in the filings we make with the Securities and Exchange Commission. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. We have tried, wherever possible, to identify such statements by using words such as “anticipate,” “estimate,” “project,” “intend,” “plan,” “believe,” “will” and similar expressions in connection with any discussion of future operating or financial performance. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include risk factors relating to the banking industry and the other factors detailed from time to time in Civista’ reports filed with the Securities and Exchange Commission, including those described in “Item 1A Risk Factors” of Part I of Civista’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016. Undue reliance should not be placed on the forward-looking statements, which speak only as of the date hereof. Civista does not undertake, and specifically disclaims any obligation, to update any forward-looking statement to reflect the events or circumstances after the date on which the forward-looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law.

For additional information, contact:

James O. Miller

Chairman, President and CEO

Civista Bancshares, Inc.

888-645-4121


Civista Bancshares, Inc.

Financial Highlights

(dollars in thousands, except share amounts)

Consolidated Condensed Statement of Income

 

     Three Months Ended     Nine Months Ended  
     September 30,     September 30,  
     (unaudited)     (unaudited)  
     2017     2016     2017     2016  

Interest income

     14,836       13,370       42,755       40,160  

Interest expense

     1,156       844       2,816       2,459  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     13,680       12,526       39,939       37,701  

Provision for loan losses

     —         —         —         (1,300
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision

     13,680       12,526       39,939       39,001  

Noninterest income

     3,465       3,653       12,704       12,989  

Noninterest expense

     12,167       11,195       36,217       33,153  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     4,978       4,984       16,426       18,837  

Income tax expense

     1,318       1,304       4,534       5,251  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     3,660       3,680       11,892       13,586  

Preferred stock dividends

     308       374       935       1,156  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

     3,352       3,306       10,957       12,430  

Dividends per common share

   $ 0.06     $ 0.06     $ 0.18     $ 0.16  

Earnings per common share,

        

basic

   $ 0.33     $ 0.41     $ 1.12     $ 1.57  

diluted

   $ 0.29     $ 0.34     $ 0.97     $ 1.24  

Average shares outstanding,

        

basic

     10,170,734       8,042,422       9,815,118       7,922,210  

diluted

     12,597,299       10,965,031       12,270,126       10,946,923  

Selected financial ratios:

        

Return on average assets

     0.98     1.07     1.04     1.24

Return on average equity

     8.07     10.71     9.38     13.75

Dividend payout ratio

     16.67     13.11     14.86     9.33

Net interest margin (tax equivalent)

     4.08     4.06     3.93     3.89


Selected Balance Sheet Items

 

     September 30,     December 31,  
     2017     2016  
     (unaudited)     (unaudited)  

Cash and due from financial institutions

   $ 33,394     $ 36,695  

Investment securities

     229,419       195,864  

Loans held for sale

     4,662       2,268  

Loans

     1,141,992       1,055,506  

Less allowance for loan losses

     12,946       13,305  
  

 

 

   

 

 

 

Net loans

     1,129,046       1,042,201  

Other securities

     14,247       14,055  

Fixed assets

     17,688       17,920  

Goodwill and other intangibles

     28,455       28,879  

Bank owned life insurance

     24,981       24,552  

Other assets

     14,196       14,829  
  

 

 

   

 

 

 

Total assets

   $ 1,496,088     $ 1,377,263  
  

 

 

   

 

 

 

Total deposits

   $ 1,201,289     $ 1,121,103  

Federal Home Loan Bank advances

     56,750       48,500  

Securities sold under agreements to repurchase

     15,148       28,925  

Subordinated debentures

     29,427       29,427  

Accrued expenses and other liabilities

     11,493       11,692  

Total shareholders’ equity

     181,981       137,616  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 1,496,088     $ 1,377,263  
  

 

 

   

 

 

 

Shares outstanding at period end

     10,170,935       8,343,509  

Book value per share

   $ 16.17     $ 14.22  

Equity to asset ratio

     12.16     9.99

Selected asset quality ratios:

    

Allowance for loan losses to total loans

     1.13     1.26

Non-performing assets to total assets

     0.74     0.85

Allowance for loan losses to non-performing loans

     117.47     113.74

Non-performing asset analysis

    

Nonaccrual loans

   $ 8,063     $ 7,518  

Troubled debt restructurings

     2,958       4,180  

Other real estate owned

     27       37  
  

 

 

   

 

 

 

Total

   $ 11,048     $ 11,735  
  

 

 

   

 

 

 


Supplemental Financial Information

(Unaudited - Dollars in thousands except share data)

 

     September 30,     June 30,     March 31,     December 31,     September 30,  
End of Period Balances    2017     2017     2017     2016     2016  

 

 

Assets

          

Cash and due from banks

   $ 33,394     $ 39,515     $ 182,446     $ 36,695     $ 33,229  

Securities available for sale

     229,419       230,197       223,245       195,864       200,967  

Loans held for sale

     4,662       4,728       1,740       2,268       2,827  

Loans

     1,141,992       1,100,817       1,075,240       1,055,506       1,046,967  

Allowance for loan losses

     (12,946     (13,047     (13,300     (13,305     (13,451
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Loans

     1,129,046       1,087,770       1,061,940       1,042,201       1,033,516  

Other securities

     14,247       14,225       14,072       14,055       13,926  

Fixed assets

     17,688       17,777       17,952       17,920       17,340  

Goodwill and other intangibles

     28,455       28,589       28,727       28,879       29,038  

Bank owned life insurance

     24,981       24,839       24,696       24,552       24,404  

Other assets

     14,196       14,375       14,197       14,829       17,033  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 1,496,088     $ 1,462,015     $ 1,569,015     $ 1,377,263     $ 1,372,280  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

          

Total deposits

   $ 1,201,289     $ 1,164,888     $ 1,311,453     $ 1,121,103     $ 1,134,153  

Federal Home Loan Bank advances

     56,750       63,300       15,000       48,500       35,000  

Securities sold under agreement to repurchase

     15,148       12,730       23,674       28,925       21,713  

Subordinated debentures

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

Accrued expenses and other liabilities

     11,493       12,827       14,724       11,692       13,678  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     1,314,107       1,283,172       1,394,278       1,239,647       1,233,971  

Shareholders’ Equity

          

Preferred shares, Series B

     17,557       17,568       17,708       18,950       19,776  

Common stock

     153,562       153,495       153,167       118,975       118,126  

Accumulated earnings

     28,494       25,751       23,073       19,263       16,471  

Treasury stock

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

Accumulated other comprehensive income (loss)

     (397     (736     (1,976     (2,337     1,171  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     181,981       178,843       174,737       137,616       138,309  

Total Liabilities and Shareholders’ Equity

   $ 1,496,088     $ 1,462,015     $ 1,569,015     $ 1,377,263     $ 1,372,280  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Quarterly Average Balances

          

 

 

Assets:

          

Earning assets

   $ 1,377,137     $ 1,368,387     $ 1,467,678     $ 1,274,928     $ 1,271,069  

Securities

     243,556       238,400       210,962       211,458       215,470  

Loans

     1,122,131       1,092,574       1,067,903       1,044,121       1,042,721  

Liabilities and Shareholders’ Equity

          

Total deposits

   $ 1,152,235     $ 1,186,640     $ 1,392,109     $ 1,147,351     $ 1,130,181  

Interest-bearing deposits

     788,452       737,470       767,794       788,549       782,269  

Interest-bearing liabilities

     130,057       104,084       81,448       73,012       84,389  

Total shareholders’ equity

     179,925       176,285       151,928       137,717       136,737  


Supplemental Financial Information

(Unaudited - Dollars in thousands except share data)

 

     Three Months Ended  
     September 30,     June 30,     March 31,     December 31,     September 30,  
Income statement    2017     2017     2017     2016     2016  

 

 

Total interest income

   $ 14,836     $ 14,228     $ 13,692     $ 13,407     $ 13,370  

Total interest expense

     1,156       861       800       849       844  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     13,680       13,367       12,892       12,558       12,526  

Provision for loan losses

     —         —         —         —         —    

Noninterest income

     3,465       4,101       5,138       3,143       3,653  

Noninterest expense

     12,167       12,549       11,502       10,702       11,195  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     4,978       4,919       6,528       4,999       4,984  

Income tax expense

     1,318       1,323       1,893       1,368       1,304  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     3,660       3,596       4,635       3,631       3,680  

Preferred stock dividends

     308       308       319       345       374  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common shareholders

   $ 3,352     $ 3,288     $ 4,316     $ 3,286     $ 3,306  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common shares dividend paid

   $ 610     $ 609     $ 507     $ 495     $ 474  

Per share data

          

 

 

Basic net income per common share

   $ 0.33     $ 0.32     $ 0.47     $ 0.40     $ 0.41  

Diluted net income per common share

     0.29       0.29       0.40       0.33       0.34  

Dividends per common share

     0.06       0.06       0.06       0.06       0.06  

Average common shares outstanding - basic

     10,170,734       10,162,527       9,100,329       8,273,167       8,042,422  

Average common shares outstanding - diluted

     12,597,299       12,593,876       11,608,333       10,963,109       10,965,031  

Asset quality

          

 

 

Allowance for loan losses, beginning of period

   $ 13,047     $ 13,300     $ 13,305     $ 13,451     $ 14,547  

Charge-offs

     (309     (357     (131     (287     (1,183

Recoveries

     208       104       126       141       87  

Provision

     —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, end of period

   $ 12,946     $ 13,047     $ 13,300     $ 13,305     $ 13,451  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratios

          

Allowance to total loans

     1.13     1.19     1.24     1.26     1.28

Allowance to nonperforming assets

     117.19     120.25     113.48     113.38     102.71

Allowance to nonperforming loans

     117.47     120.54     114.34     113.74     103.21

Nonperforming assets

          

Nonperforming loans

   $ 11,021     $ 10,823     $ 11,632     $ 11,698     $ 13,033  

Other real estate owned

     27       27       17       37       62  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 11,048     $ 10,850     $ 11,649     $ 11,735     $ 13,095  

Capital and liquidity

          

Tier 1 leverage ratio

     12.74     12.50     11.08     10.55     10.38

Tier 1 risk-based capital ratio

     15.54     15.87     15.93     12.98     12.84

Total risk-based capital ratio

     16.63     17.01     17.12     14.20     14.08

Tangible common equity ratio

     9.31     9.30     8.37     6.70     6.71