Attached files

file filename
8-K - FORM 8-K - FARMERS NATIONAL BANC CORP /OH/d531521d8k.htm

Exhibit 99.1

January 31, 2018

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

2017 FOURTH QUARTER FINANCIAL RESULTS

 

    Record net income for 2017 of $22.7 million, 10.5% higher than 2016 net income of $20.6 million.
    140 consecutive quarters of profitability
    10.5% loan growth since December 31, 2016
    Return on average assets was 1.09%
    Return on average equity 9.92%, for the year ended December 31, 2017
    Non-performing assets to total assets remain at low levels, 0.36% at December 31, 2017

CANFIELD, Ohio (January 31, 2018) – Farmers National Banc Corp. (Farmers) (NASDAQ: FMNB) today reported financial results for the three and twelve months ended December 31, 2017.

Net income for the three months ended December 31, 2017 was $5.2 million, or $0.19 per diluted share, which compares to $5.4 million, or $0.20 per diluted share, for the three months ended December 31, 2016 and $6.0 million or $0.22 per diluted share for the linked quarter. Excluding a $1.8 million adjustment of the net deferred tax asset resulting from the Tax Cuts and Jobs Act that became law in December 2017, offset by tax equated, net acquisition-related adjustments of $48 thousand, net income for the three month period ended December 31, 2017 would have been $7.0 million.

Annualized return on average assets and return on average equity were 0.96% and 8.60%, respectively, for the three month period ending December 31, 2017, compared to 1.08% and 9.74% for the same three month period in 2016, and 1.12% and 10.15% for the linked quarter. Excluding the net deferred tax asset adjustment and the acquisition-related adjustments, the annualized return on average assets and annualized return on average equity for the fourth quarter of 2017 would have been 1.29% and 11.56%, respectively. Farmers’ return on average tangible equity (Non-GAAP) was 10.69% for the quarter ended December 31, 2017 compared to 12.34% for the same quarter in 2016 and 12.69% for the linked quarter. Excluding the acquisition expenses and the deferred tax asset adjustment the return on average tangible equity would have been 14.25%.

Net income for the year ended December 31, 2017 was $22.7 million, or $0.82 per diluted share, compared to $20.6 million or $0.76 per diluted share for 2016. Return on average assets and return on average equity were 1.09% and 9.92%, respectively, for the year ending December 31, 2017, compared to 1.07% and 9.72% for 2016. Excluding the net deferred tax asset adjustment and the acquisition-related adjustments, net income for the twelve month period ended December 31, 2017 would have been $24.8 million or $0.90 per diluted share, and the return on average assets and return on average equity would have been 1.19% and 10.83%, while the return on average tangible equity would have been 13.48%.

On December 22, 2017, H.R.1, known as the “Tax Cuts and Jobs Act,” was signed into law. H.R.1, among other things, reduces the corporate income tax rate to 21%, effective January 1, 2018. As a result of passage of the new tax law, Farmers completed a revaluation of its net deferred tax assets. The Company’s deferred tax assets, net of deferred tax liabilities, represent corporate tax benefits anticipated to be realized in the future. The reduction in the federal corporate tax rate, effective January 1, 2018, reduces these benefits. Farmers determined that its net deferred tax assets would be reduced by approximately $1.8 million in the fourth quarter of 2017, representing an impact on earnings per share of approximately $0.06 per diluted share based fourth quarter weighted average diluted shares outstanding of approximately 27.5 million.

Farmers National Bank has expanded the Commercial Lending Team and its footprint with the addition of three new hires at a new office located in Beachwood, Ohio, a high net-worth marketplace. The Beachwood office is comprised of a Commercial Lending Team Leader and Market President, a Senior Commercial Relationship Manager and a Vice President, Senior Commercial Relationship Manager. Management believes this new expansion will enhance its lending presence in Northeastern Ohio.


Kevin J. Helmick, President and CEO, stated, “We are happy to report a record year in net income for Farmers, and we are excited about our success and entrance into expanded markets and remain focused on our strategic growth plan which has paved the way for the company to exceed $2 billion in assets in 2017. We continue to be encouraged by our loan growth, which has increased 10.5% during the past twelve months, and our 3.5% increase in noninterest income on a year over year basis.”

2017 Fourth Quarter Financial Highlights

 

    Loan growth

Total loans were $1.58 billion at December 31, 2017, compared to $1.43 billion at December 31, 2016, representing an increase of 10.5%. The increase in loans is a result of Farmers’ focus on loan growth utilizing a talented lending and credit team, while adhering to a sound underwriting discipline. The increase in loans has occurred mainly in the commercial real estate, residential real estate and agricultural loan categories. Loans now comprise 77.7% of the Bank’s average earning assets for the year ended December 31, 2017, an improvement compared to 76.3% for the same period in 2016. This improvement, along with the growth in earning assets, has resulted in a 10.7% increase in tax equated loan income from 2016 to 2017.

 

    Loan quality

Non-performing assets to total assets remain at a low level, currently 0.36%. Early stage delinquencies, which are loans 30 – 89 days delinquent, also continue to remain at low levels, at $10.2 million, or 0.65% of total loans, at December 31, 2017. Net charge-offs for the current quarter were $189 thousand, compared to $656 thousand in the same quarter in 2016 and total net charge-offs as a percentage of average net loans outstanding was only 0.05% for the quarter ended December 31, 2017. 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, 2017 was 3.98%, a 3 basis points increase from the quarter ended December 31, 2016. In comparing the fourth quarter of 2017 to the same period in 2016, asset yields increased 17 basis points, while the cost of interest-bearing liabilities increased 20 basis points. The net interest margin is impacted by the additional accretion as a result of the discounted loan portfolios acquired in the previous mergers, which increased the net interest margin by 3 and 7 basis points for the quarters ended December 31, 2017 and 2016, respectively.

 

    Noninterest income

Noninterest income decreased slightly to $6.05 million for the quarter ended December 31, 2017 compared to $6.08 million in 2016. Trust fees increased $140 thousand or 9.5% in the current year’s quarter compared to the same quarter in 2016, and debit card interchange fees also increased $108 thousand or 15%. These increases were offset by a decrease in other operating income of $258 thousand and a decrease in investment commissions of $50 thousand.

 

    Noninterest expenses

Farmers has remained committed to managing the level of noninterest expenses. Total noninterest expenses for the fourth quarter of 2017 increased to $15.4 million compared to $15 million in the same quarter in 2016, primarily as a result of increases in salaries and employee benefits of $449 thousand, merger related costs of $433 thousand and advertising expense of $320 thousand. These increases were offset by decreases in other operating expenses of $459 thousand, occupancy and equipment expense of $220 thousand and professional fees of $160 thousand. It is important to note that annualized noninterest expenses measured as a percentage of quarterly average assets decreased from 3.01% in the fourth quarter of 2016 to 2.83% in the fourth quarter of 2017.

 

    Efficiency ratio

The efficiency ratio for the quarter ended December 31, 2017 improved to 59.1% compared to 60.4% for the same quarter in 2016. The main factors leading to this improvement were the increase in net interest income and the stabilized level of noninterest expenses relative to average assets as explained in the preceding paragraphs.

2018 Outlook

Mr. Helmick added, “We are pleased by the improvement in our financial results for 2017. As we look forward to 2018, we continue to focus our energy on the seamless integration of our newly acquired bank and customers and we remain committed to the businesses and families we serve and to our community banking approach and culture.”


Founded in 1887, Farmers National Banc Corp. is a diversified financial services company headquartered in Canfield, Ohio, with $2.2 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 41 banking locations in Mahoning, Trumbull, Columbiana, Stark, Wayne, Medina, Holmes and Cuyahoga Counties in Ohio and Beaver County in Pennsylvania, Farmers Trust Company, which operates four 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 activity expenses and adjustments to the net deferred tax asset resulting from the Tax Cuts and Jobs Act, 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, 2016, 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,
2017
    Sept. 30,
2017
    June 30,
2017
    March 31,
2017
    Dec. 31,
2016
    Dec. 31,
2017
    Dec. 31
2016
    Percent
Change
 

Total interest income

   $ 21,084     $ 20,551     $ 20,042     $ 18,850     $ 18,469     $ 80,527     $ 72,498       11.1

Total interest expense

     2,017       1,876       1,669       1,319       1,178       6,881       4,378       57.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     19,067       18,675       18,373       17,531       17,291       73,646       68,120       8.1

Provision for loan losses

     400       950       950       1,050       990       3,350       3,870       -13.4

Noninterest income

     6,051       6,058       6,055       5,887       6,076       24,051       23,244       3.5

Acquisition related costs

     88       270       104       62       19       524       563       -6.9

Other expense

     15,311       15,521       15,660       14,551       14,981       61,043       58,889       3.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     9,319       7,992       7,714       7,755       7,377       32,780       28,042       16.9

Income taxes

     4,084       2,009       2,004       1,972       2,014       10,069       7,485       34.5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 5,235     $ 5,983     $ 5,710     $ 5,783     $ 5,363     $ 22,711     $ 20,557       10.5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average shares outstanding

     27,941       27,654       27,337       27,278       27,216       27,568       27,000    

Basic and diluted earnings per share

     0.19       0.22       0.21       0.21       0.20       0.82       0.76    

Cash dividends

     1,653       1,653       1,353       1,353       1,082       6,012       4,326    

Cash dividends per share

     0.06       0.06       0.05       0.05       0.04       0.22       0.16    

Performance Ratios

                

Net Interest Margin (Annualized)

     3.98     3.96     4.05     4.01     3.95     3.99     4.01  

Efficiency Ratio (Tax equivalent basis)

     59.13     59.93     60.79     58.79     60.37     59.66     61.59  

Return on Average Assets (Annualized)

     0.96     1.12     1.11     1.17     1.08     1.09     1.07  

Return on Average Equity (Annualized)

     8.60     10.15     10.25     10.87     9.74     9.92     9.72  

Dividends to Net Income

     31.58     27.63     23.70     23.40     20.18     26.47     21.04  

Other Performance Ratios (Non-GAAP)

                

Return on Average Tangible Assets

     0.99     1.15     1.14     1.18     1.11     1.11     1.09  

Return on Average Tangible Equity

     10.69     12.69     12.77     13.54     12.34     12.36     12.30  

Return on Average Tangible Equity excluding acquisition costs and deferred tax asset adjustments

     14.25     13.09     12.98     13.65     12.37     13.48     12.55  


Consolidated Statements of Financial Condition

 

     Dec. 31,
2017
    Sept. 30,
2017
    June 30,
2017
    March 31,
2017
    Dec. 31,
2016
 

Assets

          

Cash and cash equivalents

   $ 57,614     $ 84,006     $ 64,640     $ 61,251     $ 41,778  

Securities available for sale

     393,331       395,235       391,628       377,072       369,995  

Loans held for sale

     272       502       583       1,098       355  

Loans

     1,577,381       1,551,437       1,505,273       1,461,461       1,427,635  

Less allowance for loan losses

     12,315       12,104       11,746       11,319       10,852  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Loans

     1,565,066       1,539,333       1,493,527       1,450,142       1,416,783  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other assets

     142,786       142,949       135,286       136,924       137,202  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 2,159,069     $ 2,162,025     $ 2,085,664     $ 2,026,487     $ 1,966,113  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

          

Deposits

          

Noninterest-bearing

   $ 412,346     $ 413,991     $ 387,596     $ 374,399     $ 366,870  

Interest-bearing

     1,192,373       1,195,533       1,153,407       1,165,821       1,157,886  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     1,604,719       1,609,524       1,541,003       1,540,220       1,524,756  

Other interest-bearing liabilities

     296,559       295,270       298,827       245,069       213,496  

Other liabilities

     15,717       19,348       19,147       23,136       14,645  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     1,916,995       1,924,142       1,858,977       1,808,425       1,752,897  

Stockholders’ Equity

     242,074       237,883       226,687       218,062       213,216  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 2,159,069     $ 2,162,025     $ 2,085,664     $ 2,026,487     $ 1,966,113  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Period-end shares outstanding

     27,544       27,544       27,067       27,067       27,048  

Book value per share

   $ 8.79     $ 8.64     $ 8.38     $ 8.06     $ 7.88  

Tangible book value per share (Non-GAAP)*

     7.14       6.98       6.73       6.40       6.21  

*  Tangible book value per share is calculated by dividing tangible common equity by average outstanding shares

   

Capital and Liquidity

 

 

Common Equity Tier 1 Capital Ratio (a)

     11.85     12.00     11.80     11.75     11.69

Total Risk Based Capital Ratio (a)

     12.58     12.86     12.67     12.61     12.53

Tier 1 Risk Based Capital Ratio (a)

     11.85     12.13     11.93     11.89     11.83

Tier 1 Leverage Ratio (a)

     9.39     9.70     9.47     9.47     9.41

Equity to Asset Ratio

     11.21     11.00     10.87     10.76     10.84

Tangible Common Equity Ratio

     9.31     9.08     8.93     8.74     8.75

Net Loans to Assets

     72.49     71.20     71.61     71.56     72.06

Loans to Deposits

     98.30     96.39     97.68     94.89     93.63

Asset Quality

          

Non-performing loans

   $ 7,695     $ 6,900     $ 6,355     $ 6,553     $ 8,170  

Other Real Estate Owned

     171       219       236       318       482  

Non-performing assets

     7,866       7,119       6,591       6,871       8,652  

Loans 30 – 89 days delinquent

     10,191       8,680       7,052       8,258       12,747  

Charged-off loans

     809       809       725       943       841  

Recoveries

     620       217       202       360       185  

Net Charge-offs

     189       592       523       583       656  

Annualized Net Charge-offs to Average Net Loans Outstanding

     0.05     0.16     0.14     0.16     0.20

Allowance for Loan Losses to Total Loans

     0.78     0.78     0.78     0.77     0.76

Non-performing Loans to Total Loans

     0.49     0.44     0.42     0.45     0.57

Allowance to Non-performing Loans

     160.04     175.42     184.83     172.73     132.83

Non-performing Assets to Total Assets

     0.36     0.33     0.32     0.34     0.44

 

(a) December 31, 2017 ratio is estimated         


Reconciliation of Total Assets to Tangible Assets

 

                                        For the Twelve Months
Ended
 
     Dec. 31,
2017
     Sept. 30,
2017
     June 30,
2017
     March 31,
2017
     Dec. 31,
2016
     Dec. 31,
2017
     Dec. 31
2016
 

Total Assets

   $ 2,159,069      $ 2,162,025      $ 2,085,664      $ 2,026,487      $ 1,966,113      $ 2,159,069      $ 1,966,113  

Less Goodwill and other intangibles

     45,369        45,755        44,425        44,789        45,154        45,369        45,154  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible Assets

   $ 2,113,700      $ 2,116,270      $ 2,041,239      $ 1,981,698      $ 1,920,959      $ 2,113,700      $ 1,920,959  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Assets

     2,158,895        2,118,170        2,055,758        2,001,084        1,977,589        2,082,447        1,924,914  

Less average Goodwill and other intangibles

     45,622        45,263        44,665        45,028        45,173        45,146        44,284  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Tangible Assets

   $ 2,113,273      $ 2,072,907      $ 2,011,093      $ 1,956,056      $ 1,932,416      $ 2,037,301      $ 1,880,630  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reconciliation of Common Stockholders’ Equity to Tangible Common Equity

 

                                        For the Twelve Months
Ended
 
     Dec. 31,
2017
     Sept. 30,
2017
     June 30,
2017
     March 31,
2017
     Dec. 31,
2016
     Dec. 31,
2017
     Dec. 31
2016
 

Stockholders’ Equity

   $ 242,074      $ 237,883      $ 226,687      $ 218,062      $ 213,216      $ 242,074      $ 213,216  

Less Goodwill and other intangibles

     45,369        45,755        44,425        44,789        45,154        45,369        45,154  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible Common Equity

   $ 196,705      $ 192,128      $ 182,262      $ 173,273      $ 168,062      $ 196,705      $ 168,062  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Stockholders’ Equity

     241,554        233,843        223,544        215,819        219,028        228,963        211,408  

Less Average Goodwill and other intangibles

     45,622        45,263        44,665        45,028        45,173        45,146        44,284  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Tangible Common Equity

   $ 195,932      $ 188,580      $ 178,879      $ 170,791      $ 173,855      $ 183,817      $ 167,124  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reconciliation of Net Income, Excluding Acquisition Related Costs and Deferred Tax Asset Adjustments

 

     For the Three Months Ended      For the Twelve
Months Ended
 
     Dec. 31,
2017
    Sept. 30,
2017
     June 30,
2017
     March 31,
2017
     Dec. 31,
2016
     Dec. 31,
2017
     Dec. 31
2016
 

Net income

   $ 5,235     $ 5,983      $ 5,710      $ 5,783      $ 5,363      $ 22,711      $ 20,557  

Acquisition related costs – tax equated

     (48     190        94        47        15        283        412  

Deferred tax asset adjustments

     1,793       0        0        0        0        1,793        0  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income – Adjusted

   $ 6,980     $ 6,173      $ 5,804      $ 5,830      $ 5,378      $ 24,787      $ 20,969  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average shares outstanding

     27,941       27,654        27,337        27,278        27,216        27,568        27,000  

EPS excluding acquisition costs and deferred tax asset adjustments

   $ 0.25     $ 0.22      $ 0.21      $ 0.21      $ 0.20      $ 0.90      $ 0.78  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reconciliation of Return on Average Assets and Average Equity, Excluding Acquisition Costs and Deferred Tax Asset Adjustments

 

     For the Three Months Ended     For the Twelve
Months Ended
 
     Dec. 31,
2017
    Sept. 30,
2017
    June 30,
2017
    March 31,
2017
    Dec. 31,
2016
    Dec. 31,
2017
    Dec. 31
2016
 

ROA excluding acquisition costs and deferred tax asset adjustments (b)

     1.29     1.17     1.13     1.17     1.09     1.19     1.09

ROE excluding acquisition costs and deferred tax asset adjustments (c)

     11.56     10.56     10.39     10.81     9.82     10.83     9.92

 

(b) Net income – adjusted divided by average assets    

 

(c) Net income – adjusted divided by average equity    

 


     For the Three Months Ended  

End of Period Loan Balances

   Dec. 31,
2017
     Sept. 30,
2017
     June 30,
2017
     March 31,
2017
     Dec. 31,
2016
 

Commercial real estate

   $ 513,708      $ 500,426      $ 476,844      $ 456,917      $ 446,975  

Commercial

     220,440        218,946        215,676        208,913        204,771  

Residential real estate

     469,442        459,702        445,991        441,593        430,674  

Consumer

     207,851        213,918        220,454        216,648        212,836  

Agricultural loans

     163,081        155,336        142,687        133,868        128,981  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total, excluding net deferred loan costs

   $ 1,574,522      $ 1,548,328      $ 1,501,652      $ 1,457,939      $ 1,424,237  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     For the Three Months Ended  

Noninterest Income

   Dec. 31,
2017
     Sept. 30,
2017
     June 30,
2017
    March 31,
2017
     Dec. 31,
2016
 

Service charges on deposit accounts

   $ 1,060      $ 1,077      $ 989     $ 951      $ 1,031  

Bank owned life insurance income

     246        193        191       201        208  

Trust fees

     1,622        1,608        1,523       1,678        1,482  

Insurance agency commissions

     530        531        672       674        559  

Security gains

     5        0        (14     13        1  

Retirement plan consulting fees

     465        480        399       513        444  

Investment commissions

     260        184        253       222        310  

Net gains on sale of loans

     810        758        891       607        838  

Debit card and EFT fees

     830        770        836       653        722  

Other operating income

     223        457        315       375        481  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total Noninterest Income

   $ 6,051      $ 6,058      $ 6,055     $ 5,887      $ 6,076  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

 

     For the Three Months Ended  
Noninterest Expense    Dec. 31,
2017
     Sept. 30,
2017
     June 30,
2017
     March 31,
2017
     Dec. 31, 2016  

Salaries and employee benefits

   $ 8,697      $ 8,922      $ 8,853      $ 8,287      $ 8,248  

Occupancy and equipment

     1,528        1,546        1,631        1,587        1,748  

State and local taxes

     386        436        424        417        363  

Professional fees

     643        726        775        747        803  

Merger related costs

     452        270        104        62        19  

Litigation settlement expense

     0        0        155        0        0  

Advertising

     561        405        317        244        241  

FDIC insurance

     165        235        234        235        199  

Intangible amortization

     386        379        364        365        368  

Core processing charges

     806        702        717        655        743  

Telephone and data

     241        249        242        241        275  

Other operating expenses

     1,534        1,921        1,948        1,773        1,993  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Noninterest Expense

   $ 15,399      $ 15,791      $ 15,764      $ 14,613      $ 15,000  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


Average Balance Sheets and Related Yields and Rates    

(Dollar Amounts in Thousands)

 

     Three Months Ended     Three Months Ended  
     December 31, 2017     December 31, 2016  
     AVERAGE
BALANCE
     INTEREST (1)      RATE (1)     AVERAGE
BALANCE
     INTEREST (1)      RATE (1)  

EARNING ASSETS

                

Loans (2)

   $ 1,546,368      $ 18,411        4.72   $ 1,397,289      $ 16,328        4.65

Taxable securities

     210,913        1,245        2.34       223,731        1,173        2.09  

Tax-exempt securities (2)

     180,539        1,976        4.34       140,113        1,483        4.21  

Equity securities

     10,516        163        6.15       9,644        112        4.62  

Federal funds sold and other

     36,661        123        1.33       37,473        47        0.50  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total earning assets

     1,984,997        21,918        4.38       1,808,250        19,143        4.21  

Nonearning assets

     173,898             169,339        
  

 

 

         

 

 

       

Total assets

   $ 2,158,895           $ 1,977,589        
  

 

 

         

 

 

       

INTEREST-BEARING LIABILITIES

                

Time deposits

   $ 255,414      $ 732        1.14   $ 240,415      $ 463        0.77

Savings deposits

     512,034        186        0.14       537,292        184        0.14  

Demand deposits

     429,603        359        0.33       364,443        215        0.23  

Short term borrowings

     282,026        695        0.98       206,852        204        0.39  

Long term borrowings

     7,684        45        2.32       17,403        111        2.54  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 1,486,761        2,017        0.54     $ 1,366,405        1,177        0.34  
          

 

 

       

NONINTEREST-BEARING LIABILITIES

                

AND STOCKHOLDERS’ EQUITY

                

Demand deposits

     414,719             376,463        

Other liabilities

     15,861             15,693        

Stockholders’ equity

     241,554             219,028        
  

 

 

         

 

 

       

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 2,158,895           $ 1,977,589        
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income and interest rate spread

      $ 19,901        3.84      $ 17,966        3.87
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest margin

           3.98           3.95
        

 

 

         

 

 

 

 

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

 

(2) For 2017, adjustments of $148 thousand and $686 thousand, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. For 2016, adjustments of $160 thousand and $531 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
December 31, 2017
    Twelve Months Ended
December 31, 2016
 
     AVERAGE
BALANCE
     INTEREST (1)      RATE (1)     AVERAGE
BALANCE
     INTEREST (1)      RATE (1)  

EARNING ASSETS

                

Loans (2)

   $ 1,493,550      $ 70,573        4.73   $ 1,344,308      $ 63,757        4.74

Taxable securities

     213,634        4,899        2.29       240,087        5,058        2.11  

Tax-exempt securities

     167,824        7,293        4.35       132,550        5,581        4.21  

Equity securities (2)

     10,285        537        5.22       9,613        515        5.36  

Federal funds sold and other

     37,880        394        1.04       34,579        166        0.48  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total earning assets

     1,923,173        83,696        4.35       1,761,137        75,077        4.26  

Nonearning assets

     159,274             163,777        

Total assets

   $ 2,082,447           $ 1,924,914        
  

 

 

         

 

 

       

INTEREST-BEARING LIABILITIES

                

Time deposits

   $ 242,650      $ 2,565        1.06   $ 245,384      $ 1,834        0.75

Savings deposits

     521,099        728        0.14       540,626        685        0.13  

Demand deposits

     405,062        1,197        0.30       333,712        701        0.21  

Short term borrowings

     270,949        2,167        0.80       211,713        689        0.33  

Long term borrowings

     9,739        224        2.30       19,886        468        2.35  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 1,449,499        6,881        0.47     $ 1,351,321        4,377        0.32  

NONINTEREST-BEARING LIABILITIES AND STOCKHOLDERS’ EQUITY

                

Demand deposits

   $ 390,230           $ 348,003        

Other liabilities

     13,755             14,182        

Stockholders’ equity

     228,963             211,408        

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 2,082,447           $ 1,924,914        
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income and interest rate spread

      $ 76,815        3.88      $ 70,700        3.94
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest margin

           3.99           4.01
        

 

 

         

 

 

 

 

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

 

(2) For 2017, adjustments of $639 thousand and $2.5 million, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. 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. These adjustments were based on a marginal federal income tax rate of 35%, less disallowances.