Attached files

file filename
8-K - FORM 8-K - Riverview Financial Corpd517000d8k.htm

Exhibit 99.1

NEWS RELEASE

RIVERVIEW FINANCIAL CORPORATION

REPORTS 2017 FINANCIAL RESULTS

HARRISBURG, PA, March 9, 2018 / PR Newswire / Riverview Financial Corporation (“Riverview”) (OTCQX: RIVE), today reported unaudited financial results at and for the three months and year ended December 31, 2017. Riverview, which completed an acquisition of CBT Financial Corp. (“CBT”) on October 1, 2017, reported a net loss of $4.9 million, or $(0.55) per basic and diluted weighted average common share, for the fourth quarter of 2017, compared to net income of $488 thousand, or $0.15 per basic and diluted weighted average common share, for the comparable period of 2016. For the year ended December 31, 2017, Riverview reported a net loss of $4.9 million, or $(0.91) per basic and diluted weighted average common share, compared to net income of $3.1 million, or $0.95 per basic and diluted weighted average common share, for the year-ended December 31, 2016. In the fourth quarter of 2017, a $3.9 million, or $(0.43) per share, charge to income tax expense was recorded related to the re-measurement of net deferred tax assets resulting from the new 21% federal corporate income tax rate established by the Tax Cuts and Jobs Act, enacted in December 2017. The results for the year ended December 31, 2017 also include pre-tax merger expenses of approximately $3.7 million.

Comparability of the results of operations for the three and twelve months ended December 31, 2017 and December 31, 2016 was materially impacted by (i) the reduction in the federal corporate income tax rate referred to above, and (ii) expenses incurred in connection with the acquisition of CBT, also referred to above. In order to provide meaningful performance comparisons between the years and quarters ended December 31, 2016 and December 31, 2017, respectively, Riverview believes it is appropriate to segregate and exclude the impact of the items described below in order to present comparative results of Riverview’s business during these periods. The discussion in this release excludes those items as indicated and, as a result, contains non-GAAP financial measures, which are reconciled to GAAP financial measures in supplemental tables presented below.

HIGHLIGHTS

 

    Fourth quarter 2017 federal income tax expense included a nonrecurring charge of $3.9 million, or $(0.43) per share, associated with revaluing the deferred tax asset

 

    Fourth quarter 2017 operating expenses included pre-tax merger related expenses of $3.3 million accounting for a reduction in net income after tax of $(0.24) per share

 

    Core net income totaled $1.2 million, or $0.13 per share, in the fourth quarter 2017

 

    Loan loss provision amounted to $1.0 million for the three months and $2.7 million for the year ended December 31, 2017, respectively, driven primarily by organic loan growth

 

    Excluding acquired loans, loans, net grew $164.1 million, or 40.1%, in 2017

 

    Excluding acquired loans, quarterly loan growth in 2017 totaled $55.1 million, or 13.5%, in the first quarter, $40.3 million, or 8.7%, in the second quarter, $55.4 million, or 11.0%, in the third quarter and $13.4 million, or 2.4%, in the fourth quarter.

 

    Deposits increased $135.1 million, or 29.8%, without taking into account assumed CBT deposits, totaling $438.8 million, in 2017.


    Excluding assumed deposits, quarterly deposits grew $43.9 million, or 9.7%, in the first quarter, $27.4 million, or 5.5%, in the second quarter, $51.1 million, or 9.7%, in the third quarter and $12.7 million, or 2.2%, in the fourth quarter.

 

    Nonperforming assets as a percentage of loans, net and other real estate owned declined to 0.85% at December 31, 2017 compared to 1.26% at September 30, 2017 and 1.99% at December 31, 2016.

 

    For the three months ended December 31, 2017, noninterest income was $2.0 million, an increase of $1.1 million, or 113.6%, compared to the same period last year

 

    Management anticipates an effective tax rate of 18% for 2018 as a result of the recently enacted tax reform legislation

“This past year ended December 31, 2017 was one of the most pivotal years in the history of Riverview with respect to developing and implementing its strategic direction and laying the groundwork for its future financial performance success,” said Kirk D. Fox, Chief Executive Officer. “During the first quarter of 2017, we successfully completed a $17.0 million private placement of common and convertible preferred securities. The additional capital afforded Riverview the ability to significantly grow its loan portfolio through hiring multiple teams of experienced and established lenders to serve new and existing markets. The addition of our new lending teams has provided net organic loan growth of more than $164.1 million, or 40.1%, in 2017.”

“More notably,” Fox continued, “the capital raise allowed Riverview to acquire CBT Financial Corp., the parent company of CBT Bank, in a stock transaction valued at approximately $54.6 million, effective October 1, 2017. This merger created a combined community banking franchise with approximately $1.2 billion of assets that provides enhanced products and services through 33 banking and financial service locations covering 12 Pennsylvania counties. However,” he added, “the merger was not completed without incurring additional expenditures, which adversely impacted our financial performance for 2017 as we recognized approximately $3.7 million in merger related costs. In addition, the enactment of the tax legislation in the fourth quarter of 2017 had an immediate adverse impact on our financial performance related to the re-measurement of our net deferred tax assets, resulting in a tax charge that reduced net income by $3.9 million in 2017.”

“We believe the strategic actions of 2017 will foster future growth and position Riverview to generate financial performance equal to or exceeding that of our peers,” Fox concluded.

Brett D. Fulk, President, added, “The strategic initiatives set into motion during early 2017, as well as associated expenses, positioned us to take advantage of both organic and merger related growth opportunities. Organic growth and resultant revenue generation to date have exceeded our expectations as a direct result of the talented team members we have added throughout our footprint, including State College, the greater Harrisburg metropolitan area, and Berks County, all of which continue to be productive given the ongoing competitor disruption within these markets.” Fulk continued, “2017 asset generation positioned us to quickly overcome the significant investments made in the personnel, infrastructure and overhead necessary to capitalize on future profitable asset generation opportunities. However, while profitable growth will remain a key component of our strategic plan, we remain focused on proper credit structure, underwriting parameters and maintaining a high quality credit culture, evidenced by continuing positive trends in our credit quality metrics.” Fulk concluded, “despite the exciting growth story


over the past several years at Riverview, and the continuation of that story during 2017, we understand that for the immediate future our focus must be internal, and will remain so for as long as it takes to ensure the successful integration of CBT Financial Corp and CBT Bank with and into Riverview Financial Corporation and Riverview Bank. We believe this strategic business combination truly enhances our ability to continue providing our valued shareholders attractive, long term returns on their investment in Riverview. We are excited about the potential this organization now possesses to tangibly demonstrate the value of our past strategic growth initiatives during 2018. We know that successful integration, which requires focus, is necessary to achieve the desired results.”

INCOME STATEMENT REVIEW

Tax-equivalent net interest income for the three and twelve months ended December 31 were $10.9 million and $25.9 million in 2017 compared to $4.6 million and $18.6 million in 2016, respectively. The increase in tax equivalent net interest income for the comparable fourth quarters was a result of favorable changes in both volume and rate variances. Average earning assets increased $580.0 million while average interest bearing liabilities increased $485.6 million comparing the fourth quarters of 2017 and 2016. For the three months ended December 31, the tax-equivalent net interest margin increased to 4.05% in 2017 from 3.76% in 2016. The tax equivalent net interest margin was 3.77% adjusted for the impact of net purchase accounting accretion in the fourth quarter of 2017.

For the year, the increase in tax equivalent net interest income was primarily attributable to a favorable volume variance from an increase in average interest earning assets exceeding the growth of average interest bearing liabilities. Partially offsetting the positive impact of net average asset growth was an unfavorable rate variance caused by a decline in the tax-equivalent net interest margin. The growth of average interest earning assets exceeded the growth of average interest bearing liabilities by $38.9 million comparing 2017 and 2016. Loans, net averaged $597.1 million in 2017 and $403.0 million in 2016. Average investments totaled $78.4 million in 2017 and $72.3 million in 2016. The tax-equivalent net interest margin declined 7 basis points to 3.76% in 2017 from 3.83% in 2016. The tax-equivalent yield on the loan portfolio increased to 4.59% in 2017 compared to 4.53% in 2016. For the year ended December 31, the tax-equivalent yield on earning assets increased to 4.36% in 2017 from 4.27% in 2016. The cost of funds increased 19 basis points in 2017 to 0.71% from 0.52% in 2016.

For the quarter ended December 31, the provision for loan losses increased to $1.0 million in 2017 from $169 thousand in 2016. The provision for loan losses totaled $2.7 million for the year ended December 31, 2017, compared to $453 thousand in 2016. The increase in the provision for loan losses was primarily influenced by significant loan growth originated through the successful hiring of teams of lenders in the first quarter of 2017.

For the three months ended December 31, noninterest income totaled $2.0 million in 2017, an increase of $1.1 million from $934 thousand in 2016. The increase was primarily attributable to an increase in service charges, fees and commissions of $793 thousand. In addition, trust fees, mortgage banking income and bank owned life insurance investment income increased $222 thousand, $30 thousand and $126 thousand, respectively, comparing the fourth quarters of 2017 and 2016. For the year ended December 31, noninterest income increased to $4.4 million in 2017 from $3.6 million in 2016. The year over year decrease of $395 thousand in net gains recognized on the sale of available-for-sale investment securities was more than offset by improvements in all other categories of noninterest income. The inclusion of CBT’s noninterest income from the date of the merger was primarily responsible for the increases across all categories of noninterest income.


For the quarter ended December 31, noninterest expense increased $8.6 million to $13.2 million in 2017 from $4.6 million in 2016 primarily as a result of the merger. For the year ended December 31, noninterest expense increased $11.3 million to $28.6 million in 2017 from $17.3 million in 2016. The addition of CBT in the fourth quarter and recognition of severance and contract charges related to the merger accounted for a $2.1 million increase in salaries and employee benefits costs. Another major driver of the increase in salaries and employee benefit expense was the hiring of lending teams along with staffing for new community banking offices in the first quarter of 2017. Additions to leased facilities for newly opened community banking offices along with offices to support the lending teams and the addition of CBT occupancy expenses were primarily responsible for the $1.1 million increase in occupancy and equipment costs. The increase in other expenses comparing 2017 and 2016 was a result of incurring merger related costs of $3.7 million in 2017.

BALANCE SHEET REVIEW

Total assets, loans, net and deposits totaled $1.2 billion, $956.0 million, and $1.0 billion, respectively, at December 31, 2017. Loans, net increased $395.8 million in the fourth quarter of 2017 and $546.6 million, for the year ended December 31, 2017. Total deposits increased $451.5 million in the fourth quarter of 2017 and $573.9 million for the year ended December 31, 2017. Noninterest-bearing deposits increased $82.0 million, while interest-bearing deposits increased $491.9 million in 2017.

Stockholders’ equity totaled $106.3 million, or $11.72 per common share, at December 31, 2017, as compared to $41.9 million, or $12.95 per common share, at December 31, 2016. The year-to-date increase in equity in 2017 was a result of the issuance of 4.1 million shares totaling $54.6 million to CBT shareholders in the merger exchange along with the completion of the sale of approximately $17.0 million in common and preferred equity, before expenses, to accredited investors and qualified institutional buyers through a private placement in the first quarter of 2017. Effective as of the close of business on June 22, 2017, Riverview filed an amendment to its Articles of Incorporation to authorize a class of non-voting common stock after obtaining shareholder approval on June 21, 2017. As a result, each share of Series A preferred stock was automatically converted into one share of non-voting common stock as of the effective date. Tangible stockholders’ equity per common share decreased to $8.50 per share at December 31, 2017, compared to $10.84 per share at year-end 2016. Dividends declared for the twelve months ended December 31, 2017 amounted to $0.55 per share. The annualized dividend yield based on the closing price of $13.15 per share on December 31, 2017 was 4.2%.

ASSET QUALITY REVIEW

Nonperforming assets were $8.2 million at December 31, 2017 and 2016. As a percentage of loans, net and foreclosed assets, nonperforming assets amounted to 0.85% and 1.99% at year-end 2017 and 2016, respectively. Adjusting for accruing restructured loans, non-performing assets were $2.7 million, or 0.28% of loans, net and foreclosed assets, at December 31, 2017 and $2.4 million, or 0.58%, at December 31, 2016. The allowance for loan losses equaled $6.3 million, or 0.66% of loans, net, at December 31, 2017, compared to $3.7 million, or 0.91% of loans, net, at December 31, 2016. The decrease in the ratio of the allowance for loan losses as a percentage of loans, net, is primarily a function of acquisition accounting, whereby the historical loan portfolio of CBT was recorded at its estimated fair value, including a $13.7 million discount to reflect credit risk, and the historical allowance for loan losses of CBT was eliminated. Loans charged-off, net of recoveries, for the three and twelve months ended December 31, 2017 equaled $98 thousand and $160 thousand, respectively, compared to $74 thousand and $1.1 million for the comparable periods last year.


Riverview Financial Corporation is the parent company of Riverview Bank and its operating divisions Halifax Bank, Marysville Bank, Citizens Neighborhood Bank, CBT Bank, Riverview Wealth Management and CBT Financial and Trust Management. An independent community bank, Riverview Bank serves the Pennsylvania market areas of Berks, Blair, Centre, Clearfield, Dauphin, Huntingdon, Lebanon, Lycoming, Northumberland, Perry, Schuylkill and Somerset Counties through 30 community banking offices and 3 limited purpose offices. Each office, interdependent with the community, offers a comprehensive array of financial products and services to individuals, businesses, not-for-profit organizations and government entities. The Wealth Management and Trust divisions, with assets under management exceeding $350 million, provide trust and investment advisory services to the general public. Riverview’s business philosophy includes offering direct access to senior management and other officers and providing friendly, informed and courteous service, local and timely decision making, flexible and reasonable operating procedures and consistently applied credit policies. The Company’s common stock trades on the OTCQX Market under the symbol “RIVE”. The Investor Relations site can be accessed at https://www.riverviewbankpa.com/.

SOURCE: Riverview Financial Corporation

Contact: Scott A. Seasock, CFO at 717.827.4039 or sseasock@riverviewbankpa.com

Safe Harbor Forward-Looking Statements:

We make statements in this press release, and we may from time to time make other statements regarding our outlook or expectations for future financial or operating results and/or other matters regarding or affecting Riverview Financial Corporation, Riverview Bank, and its subsidiaries (collectively, “Riverview”) that may be considered “forward-looking statements” as defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements may be identified by the use of such words as “believe,” “expect,” “anticipate,” “should,” “planned,” “estimated,” “intend” and “potential.” For these statements, Riverview claims the protection of the statutory safe harbors for forward-looking statements.

Riverview cautions you that a number of important factors could cause actual results to differ materially from those currently anticipated in any forward-looking statement. Such factors include, but are not limited to: prevailing economic and political conditions, particularly in our market area; credit risk associated with our lending activities; changes in interest rates, loan demand, real estate values and competition; changes in accounting principles, policies, and guidelines; changes in any applicable law, rule, regulation or practice with respect to tax or legal issues; and other economic, competitive, governmental, regulatory and technological factors affecting Riverview’ operations, pricing, products and services and other factors that may be described in Riverview’ Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission from time to time.

In addition to these risks, acquisitions and business combinations present risks other than those presented by the nature of the business acquired. Acquisitions and business combinations may be substantially more expensive to complete than originally anticipated, and the anticipated benefits may be significantly harder-or take longer-to achieve than expected. As regulated financial institutions, our pursuit of attractive acquisition and business combination opportunities could be negatively impacted by regulatory delays or other regulatory issues. Regulatory and/or legal issues related to the pre-acquisition operations of an acquired or combined business may cause reputational harm to Riverview following the acquisition or combination, and integration of the acquired or combined business with ours may result in additional future costs arising as a result of those issues.

The forward-looking statements are made as of the date of this release, and, except as may be required by applicable law or regulation, Riverview assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.

In addition to evaluating its results of operations in accordance with accounting principles generally accepted in the United States of America (“GAAP”), Riverview routinely presents and supplements its evaluation with an analysis of certain non-GAAP financial measures, such as tangible stockholders’ equity and core net income ratios. The reported results for the three and twelve months ended December 31, 2017 and 2016, contain items which Riverview considers non-core, namely net gains on sales of investment securities available-for-sale, acquisition related expenses and the adjustment to tax expense due to the enactment of the Tax Act. Riverview presents the non-GAAP financial measures because it believes that these measures provide useful and comparative information to assess trends in Riverview’s results of operation. Presentation of these non-GAAP financial measures is consistent with how Riverview evaluates its performance internally and these non-GAAP financial measures are frequently used by securities analysts, investors and other interested parties in evaluation of companies in Riverview’s industry. Where non-GAAP


measures are used in this press release, reconciliations to the comparable GAAP measures are provided in the accompanying tables. The non-GAAP financial measures Riverview uses may differ from similarly titled non-GAAP financial measures of other financial institutions. These non-GAAP financial measures would not be considered a substitute for GAAP basis measures, and Riverview strongly encourages a review of its condensed consolidated financial statements in their entirety. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures are presented in the tabular material that follows.

[TABULAR MATERIAL FOLLOWS]


Summary Data

Riverview Financial Corporation

Five Quarter Trend

(In thousands, except per share data)

 

     Dec 31
2017
    Sept 30
2017
    Jun 30
2017
    Mar 31
2017
    Dec 31
2016
 

Key performance data:

          

Per common share data:

          

Net income (loss)

   $ (0.55   $ 0.09     $ 0.03     $ (0.12   $ 0.15  

Core net income (loss) (1)

   $ 0.13     $ 0.09     $ 0.05     $ (0.10   $ 0.15  

Cash dividends declared

   $ 0.14     $ 0.14     $ 0.14     $ 0.14     $ 0.14  

Book value

   $ 11.72     $ 11.73     $ 11.79     $ 12.45     $ 12.95  

Tangible book value (1)

   $ 8.50     $ 10.47     $ 10.51     $ 10.65     $ 10.84  

Market value:

          

High

   $ 13.65     $ 13.50     $ 14.65     $ 12.20     $ 11.78  

Low

   $ 12.95     $ 12.15     $ 11.81     $ 11.46     $ 11.05  

Closing

   $ 13.15     $ 13.20     $ 13.48     $ 11.95     $ 11.60  

Market capitalization

   $ 119,262     $ 64,576     $ 65,739     $ 42,044     $ 37,559  

Common shares outstanding

     9,069,363       4,892,143       4,876,774       3,518,351       3,237,859  

Selected ratios:

          

Return on average stockholders’ equity

     (17.47 )%      2.77     1.25     (4.20 )%      4.50

Core return on average stockholders’ equity (1)

     4.09     3.06     1.73     (3.70 )%      4.50

Return on average tangible stockholders’ equity (1)

     (23.87 )%      3.10     1.41     (4.79 )%      5.34

Core return on average tangible stockholders’ equity (1)

     5.59     3.43     1.95     (4.22 )%      5.34

Return on average assets

     (1.67 )%      0.24     0.12     (0.41 )%      0.36

Core return on average assets (1)

     0.39     0.26     0.16     (0.36 )%      0.36

Stockholders’ equity to total assets

     9.13     8.42     9.15     9.51     7.72

Efficiency ratio (2)

     100.39     80.85     86.53     94.91     82.02

Nonperforming assets to loans, net, and foreclosed assets

     0.85     1.26     1.41     1.74     1.99

Net charge-offs to average loans, net

     0.04     0.03     0.01     0.01     0.07

Allowance for loan losses to loans, net

     0.66     0.96     0.96     0.93     0.91

Earning assets yield (FTE) (3)

     4.67     4.22     4.16     4.08     4.19

Cost of funds

     0.74     0.76     0.69     0.60     0.51

Net interest spread (FTE) (3)

     3.93     3.46     3.47     3.48     3.68

Net interest margin (FTE) (3)

     4.05     3.57     3.58     3.57     3.76

 

(1) See Reconciliation of Non-GAAP financial measures.
(2) Total noninterest expense less amortization of intangible assets divided by tax-equivalent net interest income and noninterest income less net gain (loss) on sale of investment securities available-for-sale.
(3) Tax-equivalent adjustments were calculated using the prevailing federal statutory tax rate.


Riverview Financial Corporation

Consolidated Statements of Income (Loss)

(In thousands, except per share data)

 

Twelve Months Ended    Dec 31
2017
    Dec 31
2016
 

Interest income:

    

Interest and fees on loans:

    

Taxable

   $ 26,474     $ 17,565  

Tax-exempt

     600       451  

Interest and dividends on investment securities:

    

Taxable

     2,155       1,931  

Tax-exempt

     228       326  

Dividends

     3       8  

Interest on interest-bearing deposits in other banks

     121       53  

Interest on federal funds sold

     12       2  

Total interest income

     29,593       20,336  

Interest expense:

    

Interest on deposits

     3,489       1,793  

Interest on short-term borrowings

     230       84  

Interest on long-term debt

     401       295  

Total interest expense

     4,120       2,172  

Net interest income

     25,473       18,164  

Provision for loan losses

     2,734       453  

Net interest income after provision for loan losses

     22,739       17,711  

Noninterest income:

    

Service charges, fees and commissions

     2,037       1,278  

Commissions and fees on fiduciary activities

     344       118  

Wealth management income

     832       825  

Mortgage banking income

     660       597  

Life insurance investment income

     449       345  

Net gain (loss) on sale of investment securities available-for-sale

     89       484  

Total noninterest income

     4,411       3,647  

Noninterest expense:

    

Salaries and employee benefits expense

     15,196       9,261  

Net occupancy and equipment expense

     3,271       2,165  

Amortization of intangible assets

     538       340  

Net cost of operation of other real estate owned

     172       331  

Other expenses

     9,383       5,232  

Total noninterest expense

     28,560       17,329  

Income (loss) before income taxes

     (1,410     4,029  

Provision for income tax expense (benefit)

     3,501       962  

Net income (loss)

   $ (4,911   $ 3,067  

Other comprehensive income (loss):

    

Unrealized gain (loss) on investment securities available-for-sale

   $ 1,471     $ (2,728

Reclassification adjustment for gain included in net income

     (89     (484

Change in pension liability

     (54     47  

Income tax expense (benefit) related to other comprehensive income

     (451     1,076  

Other comprehensive income (loss), net of income taxes

     877       (2,089

Comprehensive income (loss)

   $ (4,034   $ 978  

Per common share data:

    

Net income (loss):

    

Basic

   $ (0.91   $ 0.95  

Diluted

   $ (0.91   $ 0.95  

Average common shares outstanding:

    

Basic

     5,260,537       3,219,339  

Diluted

     5,260,537       3,241,869  

Cash dividends declared

   $ 0.55     $ 0.55  


Riverview Financial Corporation

Consolidated Statements of Income (Loss)

(In thousands, except per share data)

 

Three months ended    Dec 31
2017
    Sept 30
2017
    Jun 30
2017
    March 31
2017
    Dec 31
2016
 

Interest income:

          

Interest and fees on loans:

          

Taxable

   $ 11,483     $ 5,717     $ 4,989     $ 4,285     $ 4,203  

Tax-exempt

     239       146       107       108       190  

Interest and dividends on investment securities available-for-sale:

          

Taxable

     548       477       566       564       556  

Tax-exempt

     88       47       46       47       46  

Dividends

           3    

Interest on interest-bearing deposits in other banks

     43       31       24       23       12  

Interest on federal funds sold

       2       4       6    

Total interest income

     12,401       6,420       5,736       5,036       5,007  

Interest expense:

          

Interest on deposits

     1,468       821       668       532       418  

Interest on short-term borrowings

     33       112       63       22       25  

Interest on long-term debt

     173       75       78       75       81  

Total interest expense

     1,674       1,008       809       629       524  

Net interest income

     10,727       5,412       4,927       4,407       4,483  

Provision for loan losses

     1,000       610       519       605       169  

Net interest income after provision for loan losses

     9,727       4,802       4,408       3,802       4,314  

Noninterest income:

          

Service charges, fees and commissions

     1,138       270       292       337       345  

Commissions and fees on fiduciary activities

     252       31       31       30       30  

Wealth management income

     201       179       194       258       294  

Mortgage banking income

     226       205       147       82       196  

Life insurance investment income

     195       107       74       73       69  

Net gain (loss) on sale of investment securities available-for-sale

     (17     43       64       (1  

Total noninterest income

     1,995       835       802       779       934  

Noninterest expense:

          

Salaries and employee benefits expense

     6,675       2,928       2,757       2,836       2,650  

Net occupancy and equipment expense

     1,376       615       634       646       548  

Amortization of intangible assets

     232       71       71       164       93  

Net cost of operation of other real estate owned

     11       (13     138       36       117  

Other expenses

     4,895       1,566       1,441       1,481       1,228  

Total noninterest expense

     13,189       5,167       5,041       5,163       4,636  

Income (loss) before income taxes

     (1,467     470       169       (582     612  

Income tax expense (benefit)

     3,457       69       (10     (15     124  

Net income (loss)

   $ (4,924   $ 401     $ 179     $ (567   $ 488  

Other comprehensive income (loss):

          

Unrealized gain (loss) on investment securities available-for-sale

   $ (237   $ (50   $ 1,246     $ 512     $ (3,668

Reclassification adjustment for (gain) loss included in net income

     17       (43     (64     1    

Change in pension liability

     (54           47  

Income tax expense (benefit) related to other comprehensive income (loss)

     93       32       (402     (174     1,231  

Other comprehensive income (loss), net of income taxes

     (181     (61     780       339       (2,390

Comprehensive income (loss)

   $ (5,105   $ 340     $ 959     $ (228   $ (1,902

Per common share data:

          

Net income (loss):

          

Basic

   $ (0.55   $ 0.09     $ 0.03     $ (0.12   $ 0.15  

Diluted

   $ (0.55   $ 0.09     $ 0.04     $ (0.12   $ 0.15  

Average common shares outstanding:

          

Basic

     8,994,617       4,880,676       3,655,446       3,454,704       3,232,359  

Diluted

     8,994,617       4,945,456       3,726,939       3,454,704       3,254,719  

Cash dividends declared

   $ 0.14     $ 0.14     $ 0.14     $ 0.14     $ 0.14  


Riverview Financial Corporation

Details of Net Interest and Net Interest Margin

(In thousands, fully taxable equivalent basis)

 

Three months ended    Dec 31
2017
    Sept 30
2017
    Jun 30
2017
    Mar 31
2017
    Dec 31
2016
 

Net interest income:

          

Interest income

          

Loans, net:

          

Taxable

   $ 11,483     $ 5,717     $ 4,989     $ 4,285     $ 4,203  

Tax-exempt

     362       221       162       164       288  

Total loans, net

     11,845       5,938       5,151       4,449       4,491  

Investments:

          

Taxable

     548       477       566       567       556  

Tax-exempt

     133       71       70       71       70  

Total investments

     681       548       636       638       626  

Interest on interest-bearing balances in other banks

     43       31       24       23       12  

Federal funds sold

       2       4       6    

Total interest income

     12,569       6,519       5,815       5,116       5,129  

Interest expense:

          

Deposits

     1,468       821       668       532       418  

Short-term borrowings

     33       112       63       22       25  

Long-term debt

     173       75       78       75       81  

Total interest expense

     1,674       1,008       809       629       524  

Net interest income

   $ 10,895     $ 5,511     $ 5,006     $ 4,487     $ 4,605  

Yields on earning assets:

          

Loans, net:

          

Taxable

     4.99     4.40     4.36     4.30     4.26

Tax-exempt

     3.91     3.94     3.99     4.06     9.16

Total loans, net

     4.94     4.38     4.35     4.30     4.42

Investments:

          

Taxable

     2.65     3.17     3.35     3.32     3.28

Tax-exempt

     3.04     4.90     4.89     5.01     4.84

Total investments

     2.71     3.33     3.47     3.45     3.40

Interest-bearing balances with banks

     0.97     1.35     0.95     0.87     0.49

Federal funds sold

       1.71     0.94     0.74  

Total earning assets

     4.67     4.22     4.16     4.08     4.19

Costs of interest-bearing liabilities:

          

Deposits

     0.67     0.67     0.62     0.54     0.43

Short-term borrowings

     1.39     1.32     1.11     0.86     0.65

Long-term debt

     5.17     4.16     2.81     2.73     2.88

Total interest-bearing liabilities

     0.74     0.76     0.69     0.60     0.51

Net interest spread

     3.93     3.46     3.47     3.48     3.68

Net interest margin

     4.05     3.57     3.58     3.57     3.76


Riverview Financial Corporation

Consolidated Balance Sheets

(In thousands, except per share data)

 

At period end    Dec 31
2017
    Sept 30
2017
    Jun 30
2017
    Mar 31
2017
    Dec 31
2016
 

Assets:

          

Cash and due from banks

   $ 9,413     $ 8,425     $ 9,613     $ 10,852     $ 7,783  

Interest-bearing balances in other banks

     16,373       10,741       6,064       11,552       11,337  

Federal funds sold

          

Investment securities available-for-sale

     93,201       56,874       67,852       72,741       73,113  

Loans held for sale

     254       519       1,037       522       652  

Loans, net

     955,971       560,187       504,749       464,481       409,343  

Less: allowance for loan losses

     6,306       5,404       4,834       4,329       3,732  

Net loans

     949,665       554,783       499,915       460,152       405,611  

Premises and equipment, net

     18,631       12,163       12,132       12,116       12,201  

Accrued interest receivable

     3,237       1,995       1,651       1,881       1,726  

Goodwill

     24,754       5,079       5,079       5,079       5,408  

Other intangible assets, net

     4,376       1,099       1,170       1,241       1,405  

Other assets

     43,703       29,701       23,728       24,237       23,812  

Total assets

   $ 1,163,607     $ 681,379     $ 628,241     $ 600,373     $ 543,048  

Liabilities:

          

Deposits:

          

Noninterest-bearing

   $ 155,895     $ 76,214     $ 76,096     $ 79,127     $ 73,932  

Interest-bearing

     870,585       498,736       447,799       417,380       378,628  

Total deposits

     1,026,480       574,950       523,895       496,507       452,560  

Short-term borrowings

     6,000       37,250       30,000       30,000       31,500  

Long-term debt

     13,233       6,503       11,589       11,073       11,154  

Accrued interest payable

     468       213       194       203       192  

Other liabilities

     11,170       5,084       5,048       5,499       5,722  

Total liabilities

     1,057,351       624,000       570,726       543,282       501,128  

Stockholders’ equity:

          

Preferred stock

           13,283    

Common stock

     100,476       45,427       45,240       31,833       29,052  

Capital surplus

     423       243       235       224       220  

Retained earnings

     6,936       12,848       13,118       13,609       14,845  

Accumulated other comprehensive income (loss)

     (1,579     (1,139     (1,078     (1,858     (2,197

Total stockholders’ equity

     106,256       57,379       57,515       57,091       41,920  

Total liabilities and stockholders’ equity

   $ 1,163,607     $ 681,379     $ 628,241     $ 600,373     $ 543,048  


Riverview Financial Corporation

Consolidated Balance Sheets

(In thousands except per share data)

 

Average quarterly balances    Dec 31
2017
     Sept 30
2017
     Jun 30
2017
     Mar 31
2017
     Dec 31
2016
 

Assets:

              

Loans, net:

              

Taxable

   $ 913,623      $ 515,494      $ 458,702      $ 403,684      $ 392,085  

Tax-exempt

     36,750        22,246        16,285        16,396        12,510  

Total loans, net

     950,373        537,740        474,987        420,080        404,595  

Investments:

              

Taxable

     82,180        59,612        67,753        69,253        67,423  

Tax-exempt

     17,345        5,746        5,747        5,748        5,750  

Total investments

     99,525        65,358        73,500        75,001        73,173  

Interest-bearing balances with banks

     17,615        9,143        10,137        10,662        9,716  

Federal funds sold

     48        465        1,709        3,293        31  

Total earning assets

     1,067,561        612,706        560,333        509,036        487,515  

Other assets

     101,120        52,770        49,382        49,025        45,300  

Total assets

   $ 1,168,681      $ 665,476      $ 609,715      $ 558,061      $ 532,815  

Liabilities and stockholders’ equity:

              

Deposits:

              

Interest-bearing

   $ 873,596      $ 483,648      $ 435,033      $ 402,339      $ 384,278  

Noninterest-bearing

     150,515        77,819        77,440        73,188        72,227  

Total deposits

     1,024,111        561,467        512,473        475,527        456,505  

Short-term borrowings

     9,403        33,707        22,838        10,324        15,213  

Long-term debt

     13,271        7,151        11,146        11,122        11,203  

Other liabilities

     10,053        5,700        5,909        6,325        6,709  

Total liabilities

     1,056,838        608,025        552,366        503,298        489,630  

Stockholders’ equity

     111,843        57,451        57,349        54,763        43,185  

Total liabilities and stockholders’ equity

   $ 1,168,681      $ 665,476      $ 609,715      $ 558,061      $ 532,815  


Riverview Financial Corporation

Asset Quality Data

(In thousands)

 

     Dec 31
2017
     Sept 30
2017
     Jun 30
2017
     Mar 31
2017
     Dec 31
2016
 

At quarter end:

              

Nonperforming assets:

              

Nonaccrual loans

   $ 1,745      $ 1,765      $ 1,702      $ 1,725      $ 1,386  

Accruing restructured loans

     5,478        5,168        5,199        5,597        5,805  

Accruing loans past due 90 days or more

     693           35        189        359  

Foreclosed assets

     236        144        205        561        625  

Total nonperforming assets

   $ 8,152      $ 7,077      $ 7,141      $ 8,072      $ 8,175  

Three months ended:

              

Allowance for loan losses:

              

Beginning balance

   $ 5,404      $ 4,834      $ 4,329      $ 3,732      $ 3,637  

Charge-offs

     142        42        21        12        78  

Recoveries

     44        2        7        4        4  

Provision for loan losses

     1,000        610        519        605        169  

Ending balance

   $ 6,306      $ 5,404      $ 4,834      $ 4,329      $ 3,732  


Riverview Financial Corporation

Reconciliation of Non-GAAP Financial Measures

(In thousands, except per share data)

 

Three months ended:    Dec 31
2017
    Sept 30
2017
    Jun 30
2017
    Mar 31
2017
    Dec 31
2016
 

Core net income (loss) per common share:

          

Net income (loss)

   $ (4,924   $ 401     $ 179     $ (567   $ 488  

Dividends on preferred stock

         (186     (185  

Net income (loss) available to common stockholders

     (4,924     401       (7     (752     488  

Undistributed loss (income) allocated to preferred stockholders

         128       347    

Income (loss) allocated to common stockholders

     (4,924     401       121       (405     488  

Adjustments:

          

Less: Gain (loss) on sale of investment securities, net of tax

     (11     28       42       (1  

Add: Acquisition related expenses, net of tax

     2,177       70       111       67    

Add: Tax Cuts and Jobs Act tax expense

     3,888          

Net income (loss) Core

   $ 1,152     $ 443     $ 190     $ (337   $ 488  

Average common shares outstanding

     8,994,617       4,880,676       3,655,446       3,454,704       3,232,359  

Core net income (loss) per common share

   $ 0.13     $ 0.09     $ 0.05     $ (0.10   $ 0.15  

Tangible book value:

          

Total stockholders’ equity

   $ 106,256     $ 57,379     $ 57,515     $ 43,808     $ 41,920  

Less: Goodwill

     24,754       5,079       5,079       5,079       5,408  

Less: Other intangible assets, net

     4,376       1,099       1,170       1,241       1,405  

Total tangible stockholders’ equity

   $ 77,126     $ 51,201     $ 51,266     $ 37,488     $ 35,107  

Common shares outstanding

     9,069,363       4,892,143       4,876,774       3,518,351       3,237,859  

Tangible book value per share

   $ 8.50     $ 10.47     $ 10.51     $ 10.65     $ 10.84  

Core return on average stockholders’ equity:

          

Net income (loss) GAAP

   $ (4,924   $ 401     $ 179     $ (567   $ 488  

Adjustments:

          

Less: Gain (loss) on sale of investment securities, net of tax

     (11     28       42       (1  

Add: Acquisition related expenses, net of tax

     2,177       70       111       67    

Add: Tax Cuts and Jobs Act tax expense

     3,888          

Net income (loss) Core

   $ 1,152     $ 443     $ 248     $ (499   $ 488  

Average stockholders’ equity

   $ 111,843     $ 57,451     $ 57,349     $ 54,763     $ 43,185  

Core return on average stockholders’ equity

     4.09     3.06     1.73     (3.70 )%      4.50

Return on average tangible equity:

          

Net income (loss) GAAP

   $ (4,924   $ 401     $ 179     $ (567   $ 488  

Average stockholders’ equity

   $ 111,843     $ 57,451     $ 57,349     $ 54,763     $ 43,185  

Less: average intangibles

     30,013       6,213       6,284       6,765       6,857  

Average tangible stockholders’ equity

   $ 81,830     $ 51,238     $ 51,065     $ 47,998     $ 36,328  

Return on average tangible stockholders’ equity

     (23.87 )%      3.10     1.41     (4.79 )%      5.34

Core return on average tangible stockholders’ equity:

          

Net income (loss) GAAP

   $ (4,924   $ 401     $ 179     $ (567   $ 488  

Adjustments:

          

Less: Gain (loss) on sale of investment securities, net of tax

     (11     28       42       (1  

Add: Acquisition related expenses, net of tax

     2,177       70       111       67    

Add: Tax Cuts and Jobs Act tax expense

     3,888          

Net income (loss) Core

   $ 1,152     $ 443     $ 248     $ (499   $ 488  

Average stockholders’ equity

   $ 111,843     $ 57,451     $ 57,349     $ 54,763     $ 43,185  

Less: average intangibles

     30,013       6,213       6,284       6,765       6,857  

Average tangible stockholders’ equity

   $ 81,830     $ 51,238     $ 51,065     $ 47,998     $ 36,328  

Core return on average tangible stockholders’ equity

     5.59     3.43     1.95     (4.22 )%      5.34


Core return on average assets:

          

Net income (loss) GAAP

   $ (4,924   $ 401     $ 179     $ (567   $ 488  

Adjustments:

          

Less: Gain (loss) on sale of investment securities, net of tax

     (11     28       42       (1  

Add: Acquisition related expenses, net of tax

     2,177       70       111       67    

Add: Tax Cuts and Jobs Act tax expense

     3,888          

Net income (loss) Core

   $ 1,152     $ 443     $ 248     $ (499   $ 488  

Average assets

   $ 1,168,681     $ 665,476     $ 609,715     $ 558,061     $ 532,815  

Core return on average assets

     0.39     0.26     0.16     (0.36 )%      0.36

Riverview Financial Corporation

Reconciliation of Non-GAAP Financial Measures

(In thousands, except per share data)

 

     Dec 31
2017
    Dec 31
2016
 
Twelve months ended:     

Core net income per common share:

    

Net income (loss)

   $ (4,911   $ 3,067  

Dividends on preferred stock

     (371  

Net income available to common stockholders

     (5,282     3,067  

Undistributed loss allocated to preferred stockholders

     475    

Income allocated to common stockholders

     (4,807     3,067  

Adjustments:

    

Less: Gains on sale of investment securities, net of tax

     58       319  

Add: Acquisition related expenses, net of tax

     2,425       148  

Add: Tax Cuts and Jobs Act tax expense

     3,888    

Net income (loss) core

   $ 1,448     $ 2,896  

Average common shares outstanding

     5,260,537       3,219,339  

Core net income (loss) per common share

   $ 0.28     $ 0.90