Attached files
| file | filename |
|---|---|
| 8-K - 8-K - SB ONE BANCORP | tv484458_8k.htm |
Exhibit 99.1
100 Enterprise Dr.
Rockaway, NJ 07866
SUSSEX BANCORP REPORTS STRONG GROWTH OF APPROXIMATELY 40% IN OPERATING RESULTS FOR THE FOURTH QUARTER AND FULL YEAR 2017
ROCKAWAY, NEW JERSEY – January 30, 2018 – Sussex Bancorp (the “Company”) (Nasdaq: SBBX), the holding company for Sussex Bank (the “Bank”), today reported net income of $513 thousand, or $0.09 per basic and diluted share, for the quarter ended December 31, 2017, as compared to $1.5 million, or $0.33 per basic share and $0.32 per diluted share, for the same period last year. For the year ended December 31, 2017, the Company reported net income of $5.7 million, or $1.05 per diluted share as compared to net income of $5.5 million, or $1.19 per diluted share, for the same period last year. The decrease in net income for both reported periods was mainly attributable to the Company’s adjustment to deferred tax assets resulting from the recognition of the newly enacted Tax Cuts and Jobs Act (“Tax Act”) and merger-related costs associated with the merger of Community Bank of Bergen County (“Community Bank”), NJ with and into the Bank. Earnings per share for both periods were also impacted by 1,249,999 additional common shares issued in the second quarter of 2017 in connection with an approximately $28.2 million capital raise.
The Company’s net income, adjusted for merger-related expenses and the impact from the Tax Act on income tax expenses, increased $608 thousand, or 39.9%, to $2.1 million, or $0.35 per basic and diluted share, for the quarter ended December 31, 2017, as compared to the same period last year.
For the year ended December 31, 2017, the Company’s net income, adjusted for merger-related expenses and the impact from the Tax Act on income tax expenses, increased $2.2 million, or 39.4%, to $7.7 million, or $1.42 per basic and diluted common share, for the year ended December 31, 2017, as compared to last year.
In December 2017, the Company recognized a decrease in deferred tax assets as a result of the Tax Act and the change in federal income tax rate from 34% to the newly enacted 21%, which resulted in additional income tax expense of $942 thousand. Also, the Company realized $705 thousand and $1.2 million in merger-related expenses for the three months ended December 31, 2017 and for the year ended December 31, 2017, respectively.
“I am very excited to report another strong year of financial performance for Sussex Bancorp as our business lines continue to drive outstanding results. For 2017, each of our major business units grew in excess of 15% with commercial loans leading the way, growing at 23%. The business line growth in conjunction with continued improvement in efficiency has driven strong growth in operating results of approximately 40% for the fourth quarter and fiscal year of 2017,” said Anthony Labozzetta, President and Chief Executive Officer of Sussex Bank.
Mr. Labozzetta also stated, “We are very excited at the tremendous opportunities ahead of us. In January, we completed our merger and began our partnership with Community Bank. Also, the new Tax Act will provide us a financial lift for both the short and long run. The Tax Act provides an opportunity to prudently accelerate our strategic plan initiatives through the hiring of additional staff to grow our businesses, invest in technology, and expand risk management and infrastructure to support our growth. We were optimistic and excited about the future of our Company prior to the signing of the Tax Act and now even more so.”
Financial Performance
Net Income. For the quarter ended December 31, 2017, the Company reported net income of $513 thousand, or $0.09 per basic and diluted share, as compared to net income of $1.5 million, or $0.33 per basic share and $0.32 per diluted share, for the same period last year. The decrease in net income for the quarter ended December 31, 2017 was driven by a $1.2 million, or 153.0%, increase in income tax provision mostly due to the newly enacted Tax Act and an increase in non-interest expenses of $1.1 million largely due to merger-related expenses of $705 thousand. The aforementioned decrease in net income was partially offset by a $1.3 million, or 19.5%, increase in net interest income resulting from strong average loan and average interest bearing deposit growth of 18.4% and 19.5%, respectively, which is partially offset by a $491 thousand increase in overall interest expense partly related to the $15.0 million private placement of subordinated notes completed in the fourth quarter of 2016 and an increase in interest expense related to growth and higher costs for interest bearing deposits.
The Company’s net income, adjusted for merger and impact on income tax expenses from the Tax Act, increased $608 thousand, or 39.9%, to $2.1 million, or $0.35 per basic and diluted share, for the quarter ended December 31, 2017, as compared to the same period last year.
For the year ended December 31, 2017, the Company reported net income of $5.7 million, or $1.05 per diluted share, or a 3.0% increase, as compared to net income of $5.5 million, or $1.19 per diluted share, for the same period last year. The increase in net income for the twelve months ended December 31, 2017 was largely due to an increase in net interest income of $4.7 million, which was partially offset by an increase in non-interest expenses of $3.0 million and income tax expenses from the Tax Act of $942 thousand. The increase in non-interest expenses was largely due to an $1.7 million increase in salaries and employee benefits and merger-related expenses of $1.2 million. Excluding merger-related expenses, net income increased $1.2 million, or 21.5%, for the twelve months ended December 31, 2017.
The Company’s net income, adjusted for merger-related expenses and income tax expenses from the Tax Act, increased $2.2 million, or 39.4%, to $7.7 million, or $1.42 per basic and diluted share, for the year ended December 31, 2017, as compared to last year.
Net Interest Income. Net interest income on a fully tax equivalent basis increased $1.3 million, or 19.9%, to $8.0 million for the fourth quarter of 2017, as compared to $6.7 million for the same period in 2016. The increase in net interest income was largely due to a $128.1 million, or 16.1%, increase in average interest earning assets, principally loans receivable, which increased $125.1 million, or 18.4%. The net interest margin increased by 11 basis points to 3.46% for the fourth quarter of 2017, as compared to the same period in 2016. The net interest margin increase was partially attributed to $178 thousand in prepayment penalties, an increase of $135 thousand, or 319.5%, as compared to the same period in 2016.
Net interest income on a fully tax equivalent basis increased $4.9 million, or 19.8%, to $29.7 million for the year ended December 31, 2017 as compared to $24.8 million for the same period in 2016. Included in the increase in net interest income was $635 thousand in prepayment penalties on $54.9 million of commercial loans, an increase of $544 thousand, or 601.2%, as compared to the same period in 2016. The net interest margin increased by 2 basis points to 3.39% for the year ended December 31, 2017, as compared to the same period in 2016.
Provision for Loan Losses. Provision for loan losses increased $222 thousand to $459 thousand for the fourth quarter of 2017, as compared to $237 thousand for the same period in 2016.
Provision for loan losses increased $295 thousand, or 22.9%, to $1.6 million for the year ended December 31, 2017, as compared to the same period in 2016.
Non-interest Income. Non-interest income increased $256 thousand, or 15.0%, to $2.0 million for the fourth quarter of 2017, as compared to the same period last year. The increase was principally due to growth of $227 thousand in insurance commissions and fees relating to Tri-State Insurance Agency, $62 thousand in service fees on deposit accounts and $61 thousand in bank owned life insurance. The aforementioned was partly offset by a reduction in gain on sales of securities of approximately $143 thousand.
The Company’s non-interest income increased $456 thousand, or 5.8%, to $8.3 million for the year ended December 31, 2017 as compared to the same period last year. The increase was principally due to growth of $530 thousand in insurance commissions and fees relating to Tri-State Insurance Agency and an increase of $214 thousand in bank owned life insurance, due to an increase in investments in bank owned life insurance. The aforementioned were partly offset by a reduction in gain on sales of securities of approximately $453 thousand.
Non-interest Expense. The Company’s non-interest expenses increased $1.1 million, or 19.1%, to $6.8 million for the fourth quarter of 2017, as compared to the same period last year. The increase for the fourth quarter of 2017, as compared to the same period in 2016, was largely due to expenses of $705 thousand related to the acquisition of Community Bank and increases in salaries and employee benefits of $377 thousand and in professional fees of $177 thousand. The aforementioned were partly offset by reductions in expenses and write-downs related to foreclosed real estate of $156 thousand.
The Company’s non-interest expenses increased $3.0 million, or 13.4%, to $25.6 million for the year ended December 31, 2017 as compared to the same period last year. The increase for the year ended December 31, 2017, as compared to the same period in 2016, was largely due to increases in salaries and employee benefits of $1.7 million, merger-related expenses of $1.2 million, professional fees of $385 thousand, and other expenses of $270 thousand and was partly offset by decreases of $245 thousand in FDIC assessment fees and $175 in expenses and write-downs related to foreclosed real estate.
The increase in salaries and employee benefits for the fourth quarter and twelve months ended December 31, 2017 as compared to the same periods in 2016 was largely due to an increase in personnel to support the Company’s growth.
Income Tax Expense. The Company’s income tax expenses increased $1.2 million, or 153.0% to $2.0 million for the fourth quarter of 2017, as compared to the same period last year. The Company’s income tax expenses increased $1.7 million, or 58.4%, to $4.5 million for the year ended December 31, 2017 as compared to the same period last year.
The increase in income tax expense for the quarter and year ended December 31, 2017, was directly impacted by the recognition of the newly enacted Tax Act.
Financial Condition
At December 31, 2017, the Company’s total assets were $979.4 million, an increase of $130.7 million, or 15.4%, as compared to total assets of $848.7 million at December 31, 2016. The increase in total assets was largely driven by growth in loans receivable of $125.4 million, or 18.0%.
Total loans receivable, net of unearned income, increased $125.4 million, or 18.0%, to $820.7 million at December 31, 2017, as compared to $695.3 million at December 31, 2016. During the twelve months ended December 31, 2017, the Company had $165.3 million in commercial loan production, which was partly offset by $54.9 million in commercial loan payoffs.
The Company’s total deposits increased $101.6 million, or 15.4%, to $762.5 million at December 31, 2017, from $660.9 million at December 31, 2016. The growth in deposits was primarily due to an increase in interest bearing deposits of $87.8 million, or 16.6%, at December 31, 2017, as compared to December 31, 2016. Included in the aforementioned deposit total is $89.9 million with a cost of 0.69% attributed to our branch in Oradell, New Jersey, which opened in the beginning of March 2016, an increase of $29.9 million or 49.9% from December 31, 2016. Additionally, the Company’s wholesale deposits increased $46.0 million, or 54.4%, to $130.6 million at December 31, 2017 from $84.6 at December 31, 2016.
At December 31, 2017, the Company’s total stockholders’ equity was $94.2 million, an increase of $34.1 million when compared to December 31, 2016. The increase was largely due to the capital raise of approximately $28.2 million and net income for the twelve months ended December 31, 2017. The Company completed the capital raise on June 21, 2017 which was the primary driver in the book value increase of 23.1% from $12.67 to $15.59. At December 31, 2017, the leverage, Tier I risk-based capital, total risk-based capital and common equity Tier I capital ratios for the Bank were 11.87%, 14.28%, 15.19% and 14.28%, respectively, all in excess of the ratios required to be deemed “well-capitalized.”
Asset and Credit Quality
The ratio of NPAs, which include non-accrual loans, loans 90 days past due and still accruing, troubled debt restructured loans currently performing in accordance with renegotiated terms and foreclosed real estate, to total assets decreased to 0.94% at December 31, 2017 from 1.10% at December 31, 2016. NPAs decreased $120 thousand, or 1.3%, to $9.2 million at December 31, 2017, as compared to $9.3 million at December 31, 2016. There were no loans 90 days past due and still accruing at December 31, 2017 as compared to $468 thousand at December 31, 2016. Non-accrual loans increased $187 thousand, or 3.2%, to $6.0 million at December 31, 2017, as compared to $5.8 million at December 31, 2016. Loans past due 30 to 89 days totaled $6.5 million at December 31, 2017, representing an increase of $4.7 million, or 253.0%, as compared to $1.8 million at December 31, 2016.
The Company continues to actively market its foreclosed real estate properties, which decreased $92 thousand to $2.3 million at December 31, 2017 as compared to $2.4 million at December 31, 2016. At December 31, 2017, the Company’s foreclosed real estate properties had an average carrying value of approximately $253 thousand per property.
The allowance for loan losses increased by $639 thousand, or 9.5%, to $7.3 million, or 0.89% of total loans, at December 31, 2017, compared to $6.7 million, or 0.96% of total loans, at December 31, 2016. The Company recorded $1.6 million in provision for loan losses for the twelve months ended December 31, 2017 as compared to $1.3 million for the twelve months ended December 31, 2016. Additionally, the Company recorded net charge-offs of $947 thousand for the twelve months ended December 31, 2017, as compared to $185 thousand in net charge-offs for the twelve months ended December 31, 2016. The allowance for loan losses as a percentage of non-accrual loans increased to 121.8% at December 31, 2017 from 114.8% at December 31, 2016.
About Sussex Bancorp
Sussex Bancorp (Nasdaq: SBBX) is the holding company for Sussex Bank which is headquartered in Sussex County, New Jersey and operates regionally with fourteen branch locations throughout Bergen, Sussex and Warren counties in New Jersey and in Astoria, New York. In addition to its branch locations, Sussex Bancorp offers a loan production office in Oradell, New Jersey and a full-service insurance agency, the Tri-State Insurance Agency, Inc., with locations in Augusta and Oradell, New Jersey.
In 2017, Sussex Bancorp was recognized as one of the top 29 banks and thrifts nationwide and one of three from New Jersey that comprise the Sandler O’Neill Sm-All Stars Class of 2017. Sussex Bancorp is one of the 50 Fastest Growing Companies in New Jersey as ranked by NJBIZ Magazine. Sussex Bancorp President and Chief Executive Officer, Anthony Labozzetta, was named one of America’s Business Leaders in Banking by Forbes magazine and American Banker’s Community Banker of the Year in 2016.
For more details on Sussex Bank, please visit: www.sussexbank.com
Forward-Looking Statements
This press release contains statements that are forward looking and are made pursuant to the “safe-harbor” provisions of the Private Securities Litigation Reform Act of 1995. Such statements may be identified by the use of words such as “expect,” “estimate,” “assume,” “believe,” “anticipate,” “will,” “forecast,” “plan,” “project” or similar words. Such statements are based on the Company’s current expectations and are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, changes to interest rates, the ability to control costs and expenses, general economic conditions, the success of the Company’s efforts to diversify its revenue base by developing additional sources of non-interest income while continuing to manage its existing fee-based business, risks associated with the quality of the Company’s assets, the ability of its borrowers to comply with repayment terms, the inability to realize expected cost savings or to implement integration plans and other adverse consequences associated with the acquisition of Community Bank of Bergen County, NJ (“Community Bank”), the inability to retain Community’s customers, the risk that the businesses of Community and the Bank may not be combined successfully or may take longer than expected, and the diversion of management’s time on issues relating to integration of Community. Further information about these and other relevant risks and uncertainties may be found in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016 and in subsequent filings with the Securities and Exchange Commission. The Company undertakes no obligation to publicly release the results of any revisions to those forward looking statements that may be made to reflect events or circumstances after this date or to reflect the occurrence of unanticipated events.
| Contacts: | Anthony Labozzetta, President/CEO |
| Steven Fusco, SEVP/CFO | |
| 844-256-7328 |
SUSSEX BANCORP
SUMMARY FINANCIAL HIGHLIGHTS
(In Thousands, Except Percentages and Per Share Data)
(Unaudited)
| 12/31/2017 VS. | ||||||||||||||||||||
| 12/31/2017 | 9/30/2017 | 12/31/2016 | 12/31/2016 | 9/30/2017 | ||||||||||||||||
| BALANCE SHEET HIGHLIGHTS - Period End Balances | ||||||||||||||||||||
| Total securities | $ | 104,034 | $ | 109,053 | $ | 100,229 | 3.8 | % | (4.6 | )% | ||||||||||
| Total loans | 820,700 | 795,124 | 695,257 | 18.0 | % | 3.2 | % | |||||||||||||
| Allowance for loan losses | (7,335 | ) | (7,502 | ) | (6,696 | ) | 9.5 | % | (2.2 | )% | ||||||||||
| Total assets | 979,383 | 956,802 | 848,728 | 15.4 | % | 2.4 | % | |||||||||||||
| Total deposits | 762,491 | 741,928 | 660,921 | 15.4 | % | 2.8 | % | |||||||||||||
| Total borrowings and junior subordinated debt | 118,198 | 116,556 | 123,645 | (4.4 | )% | 1.4 | % | |||||||||||||
| Total shareholders’ equity | 94,193 | 93,944 | 60,072 | 56.8 | % | 0.3 | % | |||||||||||||
| FINANCIAL DATA - QUARTER ENDED: | ||||||||||||||||||||
| Net interest income (tax equivalent) (a) | $ | 8,038 | $ | 7,732 | $ | 6,704 | 19.9 | % | 4.0 | % | ||||||||||
| Provision for loan losses | 459 | 340 | 237 | 93.7 | % | 35.0 | % | |||||||||||||
| Total other income | 1,961 | 2,029 | 1,705 | 15.0 | % | (3.4 | )% | |||||||||||||
| Total other expenses | 6,820 | 6,294 | 5,726 | 19.1 | % | 8.4 | % | |||||||||||||
| Income before provision for income taxes (tax equivalent) | 2,720 | 3,127 | 2,446 | 11.2 | % | (13.0 | )% | |||||||||||||
| Provision for income taxes | 2,039 | 1,006 | 806 | 153.0 | % | 102.7 | % | |||||||||||||
| Taxable equivalent adjustment (a) | 168 | 158 | 117 | 43.6 | % | 6.3 | % | |||||||||||||
| Net income | $ | 513 | $ | 1,963 | $ | 1,523 | (66.3 | )% | (73.9 | )% | ||||||||||
| Net income per common share - Basic | $ | 0.09 | $ | 0.33 | $ | 0.33 | (72.7 | )% | (72.7 | )% | ||||||||||
| Net income per common share - Diluted | $ | 0.09 | $ | 0.33 | $ | 0.32 | (71.9 | )% | (72.7 | )% | ||||||||||
| Return on average assets | 0.21 | % | 0.84 | % | 0.74 | % | (71.0 | )% | (74.6 | )% | ||||||||||
| Return on average equity | 2.16 | % | 8.40 | % | 10.14 | % | (78.7 | )% | (74.3 | )% | ||||||||||
| Efficiency ratio (b) | 69.37 | % | 65.54 | % | 69.05 | % | 0.5 | % | 5.8 | % | ||||||||||
| Net interest margin (tax equivalent) | 3.46 | % | 3.42 | % | 3.35 | % | 3.3 | % | 1.2 | % | ||||||||||
| Avg. interest earning assets/Avg. interest bearing liabilities | 1.29 | 1.29 | 1.25 | 2.9 | % | (0.1 | )% | |||||||||||||
| FINANCIAL DATA - YEAR TO DATE: | ||||||||||||||||||||
| Net interest income (tax equivalent) (a) | $ | 29,732 | $ | 24,813 | 19.8 | % | ||||||||||||||
| Provision for loan losses | 1,586 | 1,291 | 22.9 | % | ||||||||||||||||
| Total other income | 8,285 | 7,829 | 5.8 | % | ||||||||||||||||
| Total other expenses | 25,617 | 22,585 | 13.4 | % | ||||||||||||||||
| Income before provision for income taxes (tax equivalent) | 10,814 | 8,766 | 23.4 | % | ||||||||||||||||
| Provision for income taxes | 4,479 | 2,828 | 58.4 | % | ||||||||||||||||
| Taxable equivalent adjustment (a) | 644 | 415 | 55.2 | % | ||||||||||||||||
| Net income | $ | 5,691 | $ | 5,523 | 3.0 | % | ||||||||||||||
| Net income per common share - Basic | $ | 1.06 | $ | 1.20 | (11.7 | )% | ||||||||||||||
| Net income per common share - Diluted | $ | 1.05 | $ | 1.19 | (11.8 | )% | ||||||||||||||
| Return on average assets | 0.62 | % | 0.72 | % | (13.2 | )% | ||||||||||||||
| Return on average equity | 7.17 | % | 9.60 | % | (25.3 | )% | ||||||||||||||
| Efficiency ratio (b) | 68.54 | % | 70.08 | % | (2.2 | )% | ||||||||||||||
| Net interest margin (tax equivalent) | 3.39 | % | 3.37 | % | 0.6 | % | ||||||||||||||
| Avg. interest earning assets/Avg. interest bearing liabilities | 1.27 | % | 1.25 | % | 1.6 | % | ||||||||||||||
| SHARE INFORMATION: | ||||||||||||||||||||
| Book value per common share | $ | 15.59 | $ | 15.55 | $ | 12.67 | 23.1 | % | 0.3 | % | ||||||||||
| Tangible book value per common share | 15.13 | 15.09 | 12.08 | 25.3 | % | 0.3 | % | |||||||||||||
| Outstanding shares- period ending | 6,040,564 | 6,040,180 | 4,741,068 | 27.4 | % | 0.0 | % | |||||||||||||
| Average diluted shares outstanding (year to date) | 5,404,381 | 5,200,467 | 4,651,108 | 16.2 | % | 3.9 | % | |||||||||||||
| CAPITAL RATIOS: | ||||||||||||||||||||
| Total equity to total assets | 9.62 | % | 9.82 | % | 7.08 | % | 35.9 | % | (2.0 | )% | ||||||||||
| Leverage ratio (c) | 11.87 | % | 12.14 | % | 10.41 | % | 14.0 | % | (2.2 | )% | ||||||||||
| Tier 1 risk-based capital ratio (c) | 14.28 | % | 14.82 | % | 12.87 | % | 11.0 | % | (3.6 | )% | ||||||||||
| Total risk-based capital ratio (c) | 15.19 | % | 15.80 | % | 13.86 | % | 9.6 | % | (3.9 | )% | ||||||||||
| Common equity Tier 1 capital ratio (c) | 14.28 | % | 14.82 | % | 12.87 | % | 11.0 | % | (3.6 | )% | ||||||||||
| ASSET QUALITY: | ||||||||||||||||||||
| Non-accrual loans | $ | 6,020 | $ | 6,604 | $ | 5,833 | 3.2 | % | (8.8 | )% | ||||||||||
| Loans 90 days past due and still accruing | - | - | 468 | - | % | - | % | |||||||||||||
| Troubled debt restructured loans (“TDRs”) (d) | 932 | 939 | 679 | 37.3 | % | (0.7 | )% | |||||||||||||
| Foreclosed real estate | 2,275 | 2,275 | 2,367 | (3.9 | )% | - | % | |||||||||||||
| Non-performing assets (“NPAs”) | $ | 9,227 | $ | 9,818 | $ | 9,347 | (1.3 | )% | (6.0 | )% | ||||||||||
| Foreclosed real estate, criticized and classified assets | $ | 18,992 | $ | 20,285 | $ | 20,450 | (7.1 | )% | (6.4 | )% | ||||||||||
| Loans past due 30 to 89 days | $ | 6,495 | $ | 1,628 | $ | 1,840 | 253.0 | % | 299.0 | % | ||||||||||
| Charge-offs (Recoveries) , net (quarterly) | $ | 626 | $ | 3 | $ | (128 | ) | (589.1 | )% | 20,766.7 | % | |||||||||
| Charge-offs (Recoveries) , net as a % of average loans (annualized) | 0.31 | % | 0.00 | % | (0.08 | )% | (513.1 | )% | 20,083.3 | % | ||||||||||
| Non-accrual loans to total loans | 0.73 | % | 0.83 | % | 0.84 | % | (12.6 | )% | (11.7 | )% | ||||||||||
| NPAs to total assets | 0.94 | % | 1.03 | % | 1.10 | % | (14.5 | )% | (8.2 | )% | ||||||||||
| NPAs excluding TDR loans (d) to total assets | 0.85 | % | 0.93 | % | 1.02 | % | (17.1 | )% | (8.7 | )% | ||||||||||
| Non-accrual loans to total assets | 0.61 | % | 0.69 | % | 0.69 | % | (10.6 | )% | (10.9 | )% | ||||||||||
| Allowance for loan losses as a % of non-accrual loans | 121.84 | % | 113.60 | % | 114.80 | % | 6.1 | % | 7.3 | % | ||||||||||
| Allowance for loan losses to total loans | 0.89 | % | 0.94 | % | 0.96 | % | (7.2 | )% | (5.3 | )% | ||||||||||
(a) Full taxable equivalent basis, using a 34% effective tax rate and adjusted for TEFRA (Tax and Equity Fiscal Responsibility Act) interest expense disallowance
(b) Efficiency ratio calculated non-interest expense divided by net interest income plus non-interest income
(c) Sussex Bank capital ratios
(d) Troubled debt restructured loans currently performing in accordance with renegotiated terms
SUSSEX BANCORP
CONSOLIDATED BALANCE SHEETS
(Dollars In Thousands)
| December 31, 2017 | December 31, 2016 | |||||||
| ASSETS | ||||||||
| Cash and due from banks | $ | 3,270 | $ | 2,847 | ||||
| Interest-bearing deposits with other banks | 8,376 | 11,791 | ||||||
| Cash and cash equivalents | 11,646 | 14,638 | ||||||
| Interest bearing time deposits with other banks | 100 | 100 | ||||||
| Securities available for sale, at fair value | 98,730 | 88,611 | ||||||
| Securities held to maturity | 5,304 | 11,618 | ||||||
| Federal Home Loan Bank Stock, at cost | 4,925 | 5,106 | ||||||
| Loans receivable, net of unearned income | 820,700 | 695,257 | ||||||
| Less: allowance for loan losses | 7,335 | 6,696 | ||||||
| Net loans receivable | 813,365 | 688,561 | ||||||
| Foreclosed real estate | 2,275 | 2,367 | ||||||
| Premises and equipment, net | 8,389 | 8,728 | ||||||
| Accrued interest receivable | 2,472 | 2,058 | ||||||
| Goodwill | 2,820 | 2,820 | ||||||
| Bank-owned life insurance | 22,054 | 16,532 | ||||||
| Other assets | 7,303 | 7,589 | ||||||
| Total Assets | $ | 979,383 | $ | 848,728 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Liabilities: | ||||||||
| Deposits: | ||||||||
| Non-interest bearing | $ | 146,167 | $ | 132,434 | ||||
| Interest bearing | 616,324 | 528,487 | ||||||
| Total Deposits | 762,491 | 660,921 | ||||||
| Borrowings | 90,350 | 95,805 | ||||||
| Accrued interest payable and other liabilities | 4,501 | 4,090 | ||||||
| Subordinated debentures | 27,848 | 27,840 | ||||||
| Total Liabilities | 885,190 | 788,656 | ||||||
| Total Stockholders’ Equity | 94,193 | 60,072 | ||||||
| Total Liabilities and Stockholders’ Equity | $ | 979,383 | $ | 848,728 | ||||
SUSSEX BANCORP
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(Dollars In Thousands Except Per Share Data)
(Unaudited)
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| INTEREST INCOME | ||||||||||||||||
| Loans receivable, including fees | $ | 8,923 | $ | 7,287 | $ | 32,953 | $ | 26,862 | ||||||||
| Securities: | ||||||||||||||||
| Taxable | 373 | 327 | 1,437 | 1,443 | ||||||||||||
| Tax-exempt | 331 | 240 | 1,274 | 832 | ||||||||||||
| Interest bearing deposits | 7 | 6 | 35 | 23 | ||||||||||||
| Total Interest Income | 9,634 | 7,860 | 35,699 | 29,160 | ||||||||||||
| INTEREST EXPENSE | ||||||||||||||||
| Deposits | 1,052 | 619 | 3,584 | 2,449 | ||||||||||||
| Borrowings | 391 | 529 | 1,749 | 1,922 | ||||||||||||
| Junior subordinated debentures | 321 | 125 | 1,278 | 391 | ||||||||||||
| Total Interest Expense | 1,764 | 1,273 | 6,611 | 4,762 | ||||||||||||
| Net Interest Income | 7,870 | 6,587 | 29,088 | 24,398 | ||||||||||||
| PROVISION FOR LOAN LOSSES | 459 | 237 | 1,586 | 1,291 | ||||||||||||
| Net Interest Income after Provision for Loan Losses | 7,411 | 6,350 | 27,502 | 23,107 | ||||||||||||
| OTHER INCOME | ||||||||||||||||
| Service fees on deposit accounts | 311 | 249 | 1,123 | 975 | ||||||||||||
| ATM and debit card fees | 199 | 190 | 777 | 767 | ||||||||||||
| Bank owned life insurance | 144 | 83 | 522 | 308 | ||||||||||||
| Insurance commissions and fees | 1,173 | 946 | 5,326 | 4,796 | ||||||||||||
| Investment brokerage fees | 12 | 8 | 24 | 75 | ||||||||||||
| (Loss) gain on securities transactions | (60 | ) | 83 | (9 | ) | 444 | ||||||||||
| Gain (loss) on disposal of fixed assets | 7 | - | 7 | (19 | ) | |||||||||||
| Other | 175 | 146 | 515 | 483 | ||||||||||||
| Total Other Income | 1,961 | 1,705 | 8,285 | 7,829 | ||||||||||||
| OTHER EXPENSES | ||||||||||||||||
| Salaries and employee benefits | 3,783 | 3,406 | 14,773 | 13,078 | ||||||||||||
| Occupancy, net | 462 | 460 | 1,880 | 1,859 | ||||||||||||
| Data processing | 530 | 482 | 2,173 | 2,108 | ||||||||||||
| Furniture and equipment | 233 | 229 | 938 | 993 | ||||||||||||
| Advertising and promotion | 49 | 57 | 308 | 311 | ||||||||||||
| Professional fees | 395 | 218 | 1,173 | 788 | ||||||||||||
| Director fees | 109 | 72 | 399 | 450 | ||||||||||||
| FDIC assessment | 70 | 129 | 263 | 508 | ||||||||||||
| Insurance | 77 | 67 | 279 | 280 | ||||||||||||
| Stationary and supplies | 30 | 42 | 148 | 191 | ||||||||||||
| Merger-related expenses | 705 | - | 1,187 | - | ||||||||||||
| Loan collection costs | 47 | 31 | 122 | 140 | ||||||||||||
| Expenses and write-downs related to foreclosed real estate | (15 | ) | 141 | 283 | 458 | |||||||||||
| Other | 345 | 392 | 1,691 | 1,421 | ||||||||||||
| Total Other Expenses | 6,820 | 5,726 | 25,617 | 22,585 | ||||||||||||
| Income before Income Taxes | 2,552 | 2,329 | 10,170 | 8,351 | ||||||||||||
| INCOME TAX EXPENSE | 2,039 | 806 | 4,479 | 2,828 | ||||||||||||
| Net Income | $ | 513 | $ | 1,523 | $ | 5,691 | $ | 5,523 | ||||||||
| OTHER COMPREHENSIVE INCOME (LOSS): | ||||||||||||||||
| Unrealized (loss) gains on available for sale securities arising during the period | $ | (128 | ) | $ | (2,936 | ) | $ | 1,682 | $ | (950 | ) | |||||
| Fair value adjustments on derivatives | 282 | 3,006 | (196 | ) | 1,647 | |||||||||||
| Reclassification adjustment for net loss (gain) on securities transactions included in net income | 60 | (75 | ) | 9 | (436 | ) | ||||||||||
| Income tax related to items of other comprehensive income (loss) | (86 | ) | 2 | (599 | ) | (104 | ) | |||||||||
| Other comprehensive income, net of income taxes | 128 | (3 | ) | 896 | 157 | |||||||||||
| Comprehensive income | $ | 641 | $ | 1,520 | $ | 6,587 | $ | 5,680 | ||||||||
| EARNINGS PER SHARE | ||||||||||||||||
| Basic | $ | 0.09 | $ | 0.33 | $ | 1.06 | $ | 1.20 | ||||||||
| Diluted | $ | 0.09 | $ | 0.32 | $ | 1.05 | $ | 1.19 | ||||||||
SUSSEX BANCORP
COMPARATIVE AVERAGE BALANCES AND AVERAGE INTEREST RATES
(Dollars In Thousands)
(Unaudited)
| Three Months Ended December 31, | ||||||||||||||||||||||||
| 2017 | 2016 | |||||||||||||||||||||||
| Average | Average | Average | Average | |||||||||||||||||||||
| Balance | Interest | Rate (2) | Balance | Interest | Rate (2) | |||||||||||||||||||
| Earning Assets: | ||||||||||||||||||||||||
| Securities: | ||||||||||||||||||||||||
| Tax exempt (3) | $ | 47,223 | $ | 499 | 4.19 | % | $ | 38,186 | $ | 357 | 3.71 | % | ||||||||||||
| Taxable | 63,055 | 373 | 2.35 | % | 66,336 | 327 | 1.96 | % | ||||||||||||||||
| Total securities | 110,278 | 872 | 3.14 | % | 104,522 | 684 | 2.60 | % | ||||||||||||||||
| Total loans receivable (1) (4) | 805,179 | 8,923 | 4.40 | % | 680,064 | 7,287 | 4.25 | % | ||||||||||||||||
| Other interest-earning assets | 7,527 | 7 | 0.37 | % | 10,292 | 6 | 0.23 | % | ||||||||||||||||
| Total earning assets | 922,984 | 9,802 | 4.21 | % | 794,878 | 7,977 | 3.98 | % | ||||||||||||||||
| Non-interest earning assets | 48,143 | 40,240 | ||||||||||||||||||||||
| Allowance for loan losses | (7,528 | ) | (6,551 | ) | ||||||||||||||||||||
| Total Assets | $ | 963,599 | $ | 828,567 | ||||||||||||||||||||
| Sources of Funds: | ||||||||||||||||||||||||
| Interest bearing deposits: | ||||||||||||||||||||||||
| NOW | $ | 192,595 | $ | 185 | 0.38 | % | $ | 153,845 | $ | 84 | 0.22 | % | ||||||||||||
| Money market | 99,115 | 250 | 1.00 | % | 43,430 | 43 | 0.39 | % | ||||||||||||||||
| Savings | 134,803 | 70 | 0.21 | % | 136,274 | 72 | 0.21 | % | ||||||||||||||||
| Time | 186,896 | 547 | 1.16 | % | 179,629 | 420 | 0.93 | % | ||||||||||||||||
| Total interest bearing deposits | 613,409 | 1,052 | 0.68 | % | 513,178 | 619 | 0.48 | % | ||||||||||||||||
| Borrowed funds | 74,255 | 391 | 2.09 | % | 106,395 | 529 | 1.97 | % | ||||||||||||||||
| Subordinated debentures | 27,847 | 321 | 4.57 | % | 14,354 | 125 | 3.45 | % | ||||||||||||||||
| Total interest bearing liabilities | 715,511 | 1,764 | 0.98 | % | 633,927 | 1,273 | 0.80 | % | ||||||||||||||||
| Non-interest bearing liabilities: | ||||||||||||||||||||||||
| Demand deposits | 148,420 | 131,098 | ||||||||||||||||||||||
| Other liabilities | 4,515 | 3,460 | ||||||||||||||||||||||
| Total non-interest bearing liabilities | 152,935 | 134,558 | ||||||||||||||||||||||
| Stockholders’ equity | 95,153 | 60,082 | ||||||||||||||||||||||
| Total Liabilities and Stockholders’ Equity | $ | 963,599 | $ | 828,567 | ||||||||||||||||||||
| Net Interest Income and Margin (5) | 8,038 | 3.46 | % | 6,704 | 3.35 | % | ||||||||||||||||||
| Tax-equivalent basis adjustment | (168 | ) | (117 | ) | ||||||||||||||||||||
| Net Interest Income | $ | 7,870 | $ | 6,587 | ||||||||||||||||||||
(1) Includes loan fee income
(2) Average rates on securities are calculated on amortized costs
(3) Full taxable equivalent basis, using a 34% effective tax rate and adjusted for TEFRA (Tax and Equity Fiscal Responsibility Act) interest expense disallowance
(4) Loans outstanding include non-accrual loans
(5) Represents the difference between interest earned and interest paid, divided by average total interest-earning assets
SUSSEX BANCORP
COMPARATIVE AVERAGE BALANCES AND AVERAGE INTEREST RATES
(Dollars In Thousands)
(Unaudited)
| Year Ended December 31, | ||||||||||||||||||||||||
| 2017 | 2016 | |||||||||||||||||||||||
| Average | Average | Average | Average | |||||||||||||||||||||
| Balance | Interest | Rate (2) | Balance | Interest | Rate (2) | |||||||||||||||||||
| Earning Assets: | ||||||||||||||||||||||||
| Securities: | ||||||||||||||||||||||||
| Tax exempt (3) | $ | 46,449 | $ | 1,918 | 4.13 | % | $ | 32,359 | $ | 1,247 | 3.85 | % | ||||||||||||
| Taxable | 64,636 | 1,437 | 2.22 | % | 69,225 | 1,443 | 2.08 | % | ||||||||||||||||
| Total securities | 111,085 | 3,355 | 3.02 | % | 101,584 | 2,690 | 2.65 | % | ||||||||||||||||
| Total loans receivable (1) (4) | 756,766 | 32,953 | 4.35 | % | 625,399 | 26,862 | 4.30 | % | ||||||||||||||||
| Other interest-earning assets | 8,611 | 35 | 0.41 | % | 9,440 | 23 | 0.24 | % | ||||||||||||||||
| Total earning assets | 876,462 | 36,343 | 4.15 | % | 736,423 | 29,575 | 4.02 | % | ||||||||||||||||
| Non-interest earning assets | 45,398 | 40,106 | ||||||||||||||||||||||
| Allowance for loan losses | (7,113 | ) | (6,059 | ) | ||||||||||||||||||||
| Total Assets | $ | 914,747 | $ | 770,470 | ||||||||||||||||||||
| Sources of Funds: | ||||||||||||||||||||||||
| Interest bearing deposits: | ||||||||||||||||||||||||
| NOW | $ | 183,457 | $ | 584 | 0.32 | % | $ | 145,659 | $ | 313 | 0.21 | % | ||||||||||||
| Money market | 93,505 | 843 | 0.90 | % | 37,046 | 148 | 0.40 | % | ||||||||||||||||
| Savings | 137,120 | 285 | 0.21 | % | 137,696 | 286 | 0.21 | % | ||||||||||||||||
| Time | 171,163 | 1,872 | 1.09 | % | 162,864 | 1,702 | 1.05 | % | ||||||||||||||||
| Total interest bearing deposits | 585,245 | 3,584 | 0.61 | % | 483,265 | 2,449 | 0.51 | % | ||||||||||||||||
| Borrowed funds | 78,551 | 1,749 | 2.23 | % | 93,974 | 1,922 | 2.05 | % | ||||||||||||||||
| Subordinated debentures | 27,844 | 1,278 | 4.59 | % | 13,256 | 391 | 2.95 | % | ||||||||||||||||
| Total interest bearing liabilities | 691,640 | 6,611 | 0.96 | % | 590,495 | 4,762 | 0.81 | % | ||||||||||||||||
| Non-interest bearing liabilities: | ||||||||||||||||||||||||
| Demand deposits | 139,611 | 117,927 | ||||||||||||||||||||||
| Other liabilities | 4,167 | 4,530 | ||||||||||||||||||||||
| Total non-interest bearing liabilities | 143,778 | 122,457 | ||||||||||||||||||||||
| Stockholders’ equity | 79,329 | 57,518 | ||||||||||||||||||||||
| Total Liabilities and Stockholders’ Equity | $ | 914,747 | $ | 770,470 | ||||||||||||||||||||
| Net Interest Income and Margin (5) | 29,732 | 3.39 | % | 24,813 | 3.37 | % | ||||||||||||||||||
| Tax-equivalent basis adjustment | (644 | ) | (415 | ) | ||||||||||||||||||||
| Net Interest Income | $ | 29,088 | $ | 24,398 | ||||||||||||||||||||
(1) Includes loan fee income
(2) Average rates on securities are calculated on amortized costs
(3) Full taxable equivalent basis, using a 34% effective tax rate and adjusted for TEFRA (Tax and Equity Fiscal Responsibility Act) interest expense disallowance
(4) Loans outstanding include non-accrual loans
(5) Represents the difference between interest earned and interest paid, divided by average total interest-earning assets
SUSSEX BANCORP
Segment Reporting
(Dollars In Thousands)
(Unaudited)
| Three Months Ended December 31, 2017 | Three Months Ended December 31, 2016 | |||||||||||||||||||||||
| Banking and | Banking and | |||||||||||||||||||||||
| Financial | Insurance | Financial | Insurance | |||||||||||||||||||||
| Services | Services | Total | Services | Services | Total | |||||||||||||||||||
| Net interest income from external sources | $ | 7,870 | $ | - | $ | 7,870 | $ | 6,587 | $ | - | $ | 6,587 | ||||||||||||
| Other income from external sources | 723 | 1,238 | 1,961 | 759 | 946 | 1,705 | ||||||||||||||||||
| Depreciation and amortization | 257 | 5 | 262 | 274 | 5 | 279 | ||||||||||||||||||
| Income before income taxes | 2,333 | 219 | 2,552 | 2,234 | 95 | 2,329 | ||||||||||||||||||
| Income tax expense (1) | 1,952 | 87 | 2,039 | 768 | 38 | 806 | ||||||||||||||||||
| Total assets | 973,729 | 5,654 | 979,383 | 843,703 | 5,025 | 848,728 | ||||||||||||||||||
| Year Ended December 31, 2017 | Year Ended December 31, 2016 | |||||||||||||||||||||||
| Banking and | Banking and | |||||||||||||||||||||||
| Financial | Insurance | Financial | Insurance | |||||||||||||||||||||
| Services | Services | Total | Services | Services | Total | |||||||||||||||||||
| Net interest income from external sources | $ | 29,088 | $ | - | $ | 29,088 | $ | 24,398 | $ | - | $ | 24,398 | ||||||||||||
| Other income from external sources | 2,864 | 5,421 | 8,285 | 3,033 | 4,796 | 7,829 | ||||||||||||||||||
| Depreciation and amortization | 1,037 | 24 | 1,061 | 1,089 | 26 | 1,115 | ||||||||||||||||||
| Income before income taxes | 8,757 | 1,413 | 10,170 | 7,152 | 1,199 | 8,351 | ||||||||||||||||||
| Income tax expense (1) | 3,914 | 565 | 4,479 | 2,348 | 480 | 2,828 | ||||||||||||||||||
| Total assets | 973,729 | 5,654 | 979,383 | 843,703 | 5,025 | 848,728 | ||||||||||||||||||
(1) Calculated at statutory tax rate of 40% for the insurance services segment
SUSSEX BANCORP
Non-GAAP Reporting
(Dollars In Thousands)
(Unaudited)
| Three Months Ended December 31, | ||||||||
| 2017 | 2016 | |||||||
| Net income (GAAP) | $ | 513 | $ | 1,523 | ||||
| Merger related expenses net of tax (1) | 676 | - | ||||||
| Tax Cut and Jobs Act adjusted (2) | 942 | - | ||||||
| Net income, as adjusted | $ | 2,131 | $ | 1,523 | ||||
| Average diluted shares outstanding (GAAP) | 6,011,574 | 4,684,308 | ||||||
| Diluted EPS, as adjusted | $ | 0.35 | $ | 0.33 | ||||
| Return on average assets, as adjusted | 0.88 | % | 0.74 | % | ||||
| Return on average equity, as adjusted | 8.96 | % | 10.14 | % | ||||
(1) Merger related expense net of tax expense of $29 thousand.
(2) Represents acceleration of $942 thousand of deferred tax assets into expense due to recent enactment of the Tax Cut and Jobs Act
| Year Ended December 31, | ||||||||
| 2017 | 2016 | |||||||
| Net income (GAAP) | $ | 5,691 | $ | 5,523 | ||||
| Merger related expenses net of tax (1) | 1,021 | - | ||||||
| S-3 Registration filing expenses net of tax (1) | 45 | - | ||||||
| Tax Cut and Jobs Act adjusted (2) | 942 | - | ||||||
| Net income, as adjusted | $ | 7,699 | $ | 5,523 | ||||
| Average diluted shares outstanding (GAAP) | 5,404,381 | 4,633,473 | ||||||
| Diluted EPS, as adjusted | $ | 1.42 | $ | 1.19 | ||||
| Return on average assets, as adjusted | 0.84 | % | 0.72 | % | ||||
| Return on average equity, as adjusted | 9.71 | % | 9.60 | % | ||||
(1) Merger related expenses net of tax expenses of $166 thousand; S-3 registration filing net of tax expenses of $30 thousand.
(2) Represents acceleration of $942 thousand of deferred tax assets into expense due to recent enactment of the Tax Cut and Jobs Act