Attached files

file filename
8-K - 8-K - CIVISTA BANCSHARES, INC.d865756d8k.htm

Exhibit 99.1

 

LOGO

Civista Bancshares, Inc. Announces Record 2019 Earnings

Sandusky, Ohio, February 7, 2020 /PRNewswire/– Civista Bancshares, Inc. (NASDAQ:CIVB) (“Civista”) reported net income available to common shareholders of $7.7 million, or $0.47 per diluted share, for the fourth quarter of 2019, compared to $7.4 million, or $0.45 per diluted share, for the fourth quarter of 2018.

For the year ended December 31, 2019, Civista reported net income available to common shareholders of $33.2 million, or $2.01 per diluted share, compared to $13.2 million, or $1.02 per diluted share, in 2018. This represents the highest annual net income and diluted earnings per share in Civista’s history.

“I am very proud of the results that our team put together for 2019 for our customers and our shareholders. In addition to record earnings, we increased loans 9.4%, deposits 6.3% and our overall asset growth was 8.0% all while maintaining very strong asset quality. During the fourth quarter, we opened a full-service branch in Beachwood, Ohio which is on the east-side of Cleveland. We have had a very successful loan production office in the area for a few years. This full-service office will allow us to serve all of the needs of our current and prospective customers in the Cleveland area. Finally, the measure that means a lot to our investors, the total return on our stock, for 2019 was 43%.” said Dennis G. Shaffer, President and CEO of Civista.

Adjusted Earnings

Financial results for the fourth quarter and year ended December 31, 2018 included $782 thousand and $12.7 million respectively, in acquisition and integration expenses, as well as a loss on sale of securities of $413 thousand. Excluding these items, adjusted earnings were $8.1 million, or $0.49 diluted earnings per share, for the fourth quarter of 2018 and $24.7 million, or $1.85 diluted earnings per share, for the year ended December 31, 2018.

A reconciliation of adjusted earnings to net income according to accounting principles generally accepted in the United States (“GAAP”) is provided in the financial tables at the end of this press release.


Results of Operations:

Net interest income increased $477 thousand, or 2.3%, for the fourth quarter of 2019 and $19.0 million, or 28.7%, for the year ended December 31, compared to the same periods of 2018.

Interest income increased $814 thousand, or 3.4%, for the fourth quarter of 2019 and $24.4 million or 33.1% for the year ended December 31. The increase in interest income included accretion income of $619 thousand and $2.5 million for the fourth quarter and year ended December 31, 2019. The accretion included in interest income for the fourth quarter and year ended December 31, 2018 was $806 thousand. Interest income further increased for both periods due to an increase in average earning assets. While year-to-date yields increased, the fourth quarter yields decreased 18 basis points across all asset categories.

Interest expense increased $337 thousand, or 11.4 %, for the fourth quarter of 2019 and $5.4 million, or 71.1%, for the year ended December 31, compared to 2018. The increase in interest expense for both periods is due to an increase in average balances and an increase in the cost of interest-bearing liabilities.

The net interest margin for the fourth quarter of 2019 decreased 20 basis points to 4.18% compared to 4.38% for the same period a year ago. The net interest margin for the year ended 2019 increased 10 basis points to 4.31% compared to 4.21% for 2018.

The 2019 net interest margin included accretion income of 14 basis points and 15 basis points for the fourth quarter and year to date, respectively. The 2018 net interest margin included accretion income of 22 basis points and 6 basis points for the fourth quarter and year to date, respectively.

Mr. Shaffer continued, “The interest rate environment was very interesting in 2019. After a rate increase in December of 2018, we experienced three rate decreases in 2019. With the volatility in rates we experienced, I am pleased with where we have ended 2019.”


Average Balance Analysis

(Unaudited - Dollars in thousands)

 

     Three Months Ended December 31,
     2019        2018
     Average        Yield/        Average        Yield/

Assets:

  

balance

 

Interest

  

rate *

      

balance

 

Interest

  

rate *

Interest-earning assets:

                               

Loans **

     $ 1,676,769     $ 21,577        5.11 %          $ 1,532,012     $ 20,580        5.33 %

Taxable securities

       190,898       1,429        3.05 %            205,200       1,702        3.27 %

Non-taxable securities

       181,741       1,439        4.27 %            147,212       1,304        4.44 %

Interest-bearing deposits in other banks

       20,767       76        1.45 %            23,542       121        2.04 %
    

 

 

     

 

 

               

 

 

     

 

 

      

Total interest-earning assets

     $ 2,070,175       24,521        4.82 %          $ 1,907,966       23,707        5.00 %
    

 

 

     

 

 

      

 

 

          

 

 

     

 

 

      

 

 

 

Noninterest-earning assets:

                               

Cash and due from financial institutions

       29,473                     27,187         

Premises and equipment, net

       22,248                     22,635         

Accrued interest receivable

       7,559                     7,189         

Intangible assets

       85,388                     85,895         

Other assets

       25,829                     22,903         

Bank owned life insurance

       44,841                     42,818         

Less allowance for loan losses

       (14,245 )                     (13,459 )         
    

 

 

                   

 

 

          

Total Assets

     $ 2,271,268                   $ 2,103,134         
    

 

 

                   

 

 

          

Liabilities and Shareholders Equity:

                               

Interest-bearing liabilities:

                               

Demand and savings

     $ 890,825     $ 712        0.32 %          $ 854,303     $ 623        0.29 %

Time

       269,674       1,382        2.03 %            266,573       1,075        1.60 %

FHLB advances

       205,040       871        1.69 %            153,920       911        2.35 %

Federal funds purchased

       543       1        0.73 %            462       3        2.58 %

Subordinated debentures

       29,427       329        4.44 %            29,427       345        4.65 %

Repurchase Agreements

       17,898       4        0.09 %            20,193       5        0.10 %
    

 

 

     

 

 

               

 

 

     

 

 

      

Total interest-bearing liabilities

     $ 1,413,407       3,299        0.93 %          $ 1,324,878       2,962        0.89 %
    

 

 

     

 

 

      

 

 

          

 

 

     

 

 

      

 

 

 

Noninterest-bearing deposits

       500,953                     470,645         

Other liabilities

       27,274                     17,515         

Shareholders’ Equity

       329,634                     290,096         
    

 

 

                   

 

 

          

Total Liabilities and Shareholders’ Equity

     $     2,271,268                   $     2,103,134         
    

 

 

                   

 

 

          

Net interest income and interest rate spread

         $  21,222        3.89 %              $  20,745        4.11 %

Net interest margin

                4.18 %                     4.38 %

* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $386 thousand and 350 thousand for the periods ended December 31, 2019 and 2018, respectively. See reconciliation of non-GAAP measures at the end of this press release.

** - Average balance includes nonaccrual loans


Average Balance Analysis

(Unaudited - Dollars in thousands)

 

     Twelve Months Ended December 31,
     2019        2018
     Average        Yield/        Average        Yield/

Assets:

  

balance

 

Interest

  

rate *

      

balance

 

Interest

  

rate *

Interest-earning assets:

                               

Loans **

     $ 1,612,975     $ 84,972        5.27 %          $ 1,274,779     $  64,196        5.04 %

Taxable securities

       200,074       6,584        3.35 %            159,451       4,770        2.97 %

Non-taxable securities

       172,812       5,647        4.36 %            114,547       3,976        4.43 %

Interest-bearing deposits in other banks

       38,359       851        2.22 %            45,766       735        1.61 %
    

 

 

     

 

 

               

 

 

     

 

 

      

Total interest-earning assets

     $ 2,024,220       98,054        4.95 %          $ 1,594,543       73,677        4.69 %
    

 

 

     

 

 

      

 

 

          

 

 

     

 

 

      

 

 

 

Noninterest-earning assets:

                               

Cash and due from financial institutions

       47,472                     43,247         

Premises and equipment, net

       21,946                     19,045         

Accrued interest receivable

       7,088                     5,514         

Intangible assets

       85,744                     45,524         

Other assets

       24,273                     17,678         

Bank owned life insurance

       44,352                     30,483         

Less allowance for loan losses

       (13,984 )                     (13,211 )         
    

 

 

                   

 

 

          

Total Assets

     $ 2,241,111                   $ 1,742,823         
    

 

 

                   

 

 

          

Liabilities and Shareholders Equity:

                               

Interest-bearing liabilities:

                               

Demand and savings

     $ 869,340     $ 2,871        0.33 %          $ 685,497     $ 1,442        0.21 %

Time

       269,823       5,186        1.92 %            189,600       2,316        1.22 %

FHLB

       161,047       3,452        2.14 %            119,753       2,471        2.06 %

Federal funds purchased

       137       3        2.19 %            116       3        2.59 %

Subordinated debentures

       29,427       1,423        4.84 %            29,427       1,320        4.49 %

Repurchase Agreements

       18,321       19        0.10 %            18,456       18        0.10 %
    

 

 

     

 

 

               

 

 

     

 

 

      

Total interest-bearing liabilities

     $ 1,348,095       12,954        0.96 %          $ 1,042,849       7,570        0.73 %
    

 

 

     

 

 

      

 

 

          

 

 

     

 

 

      

 

 

 

Noninterest-bearing deposits

       550,638                     466,763         

Other liabilities

       24,072                     15,840         

Shareholders’ Equity

       318,306                     217,371         
    

 

 

                   

 

 

          

Total Liabilities and Shareholders’ Equity

     $     2,241,111                   $     1,742,823         
    

 

 

                   

 

 

          

Net interest income and interest rate spread

         $  85,100        3.99 %              $ 66,107        3.96 %

Net interest margin

                4.31 %                     4.21 %

* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $1.52 million and $1.06 million for the periods ended December 31, 2019 and 2018, respectively. See reconciliation of non-GAAP measures at the end of this press release.

** - Average balance includes nonaccrual loans


Provision for loan losses was $885 thousand for the fourth-quarter and $1.0 million for the year ended December 31, 2019, compared to $390 thousand for the fourth quarter and $780 thousand for the year ended December 31, 2018, respectively. The increase in provision for loan losses is due to an increase in loan volume.

Mr. Shaffer continued, “While we had net recoveries for the year, the success we have had in growing loans required us to provide for loan losses even during a period of strong asset quality.”

Noninterest income totaled $5.6 million, an increase of $789 thousand, or 16.3%, for the fourth quarter of 2019 compared to the prior year’s fourth quarter. Noninterest income for the year of 2019 totaled $22.4 million, an increase of $4.3 million, or 23.8%, compared to 2018.

 

Noninterest income                                 
(unaudited - dollars in thousands)    Three months ended December 31,
     2019         2018        $  change        % change

Service charges

     $ 1,662           $ 1,496          $ 166            11.1 %

Net gain on sale of securities

       55             (103 )            158            153.4 %

Net gain on sale of loans

       1,006             386            620            160.6 %

ATM/Interchange fees

       1,185             1,030            155            15.0 %

Wealth management fees

       937             1,108            (171 )            -15.4 %

Bank owned life insurance

       254             286            (32 )            -11.2 %

Other

       528             635            (107 )            -16.9 %
    

 

 

           

 

 

          

 

 

          

Total noninterest income

     $     5,627           $     4,838          $       789            16.3 %
    

 

 

           

 

 

          

 

 

          
Noninterest income                                 
(unaudited - dollars in thousands)    Twelve months ended December 31,
     2019         2018        $  change        % change

Service charges

     $ 6,395           $ 5,208          $ 1,187            22.8 %

Net gain (loss) on sale of securities

       153             (387 )            540            139.5 %

Net gain on sale of loans

       2,707             1,621            1,086            67.0 %

ATM/Interchange fees

       4,056             2,794            1,262            45.2 %

Wealth management fees

       3,670             3,669            1            0.0 %

Bank owned life insurance

       1,007             718            289            40.3 %

Tax refund processing fees

       2,750             2,750            -            0.0 %

Other

       1,705             1,758            (53 )            -3.0 %
    

 

 

           

 

 

          

 

 

          

Total noninterest income

     $ 22,443           $ 18,131          $ 4,312            23.8 %
    

 

 

           

 

 

          

 

 

          

The increases in service charge fee income and ATM/Interchange fees income for both the fourth quarter and year, and bank owned life insurance for the year, are primarily attributable to the Company’s acquisition of UCB during the third quarter of 2018. Bank owned life insurance declined in the fourth quarter of 2019 as a result of lower yield on the portfolio compared to 2018.

The net gain on sale of securities was affected by a loss of $392 thousand in 2018, which was part of a restructuring of securities after the UCB acquisition.


The net gain on sale of loans increased due to strong mortgage activity. During the fourth-quarter of 2019, Civista sold $45.2 million of mortgages compared to $21.4 million in 2018. Year-to-date mortgage loans sold totaled $125.8 million in 2019 compared to $79.5 million in 2018. The decrease in wealth management fees for the fourth quarter is primarily due to a $245 thousand accrual adjustment made in 2018 to adopt the revenue recognition standard.

Noninterest expense totaled $17.1 million for the fourth quarter of 2019, an increase of $737 thousand, or 4.5%, compared to 2018. Noninterest expense for the year of 2019 totaled $66.9 million, an increase of $268 thousand, or 0.4%, compared to 2018.

 

Noninterest expense                                  
(unaudited - dollars in thousands)    Three months ended December 31,
     2019         2018         $ change        % change

Compensation expense

     $ 10,097           $ 9,668           $      429            4.4 %

Net occupancy and equipment

       1,671             1,573             98            6.2 %

Contracted data processing

       530             904             (374 )            -41.4 %

Taxes and assessments

       286             487             (201 )            -41.3 %

Professional services

       693             816             (123 )            -15.1 %

Amortization of intangible assets

       235             281             (46 )            -16.4 %

Marketing

       300             194             106            54.6 %

Other

       3,316             2,468             848            34.4 %
    

 

 

           

 

 

           

 

 

          

Total noninterest expense

     $ 17,128           $ 16,391           $ 737            4.5 %
    

 

 

           

 

 

           

 

 

          
Noninterest expense                                  
(unaudited - dollars in thousands)    Twelve months ended December 31,
     2019         2018         $ change        % change

Compensation expense

     $ 39,156           $ 37,299           $ 1,857            5.0 %

Net occupancy and equipment

       6,081             5,017             1,064            21.2 %

Contracted data processing

       1,831             7,140             (5,309 )            -74.4 %

Taxes and assessments

       1,981             1,906             75            3.9 %

Professional services

       2,844             4,229             (1,385 )            -32.8 %

Amortization of intangible assets

       945             366             579            158.2 %

Marketing

       1,411             1,182             229            19.4 %

Other

       12,698             9,540             3,158            33.1 %
    

 

 

           

 

 

           

 

 

          

Total noninterest expense

     $ 66,947           $ 66,679           $ 268            0.4 %
    

 

 

           

 

 

           

 

 

          

After adjusting the fourth quarter and year-to-date periods of 2018, which included $172 thousand and $5.2 million of acquisition expenses, compensation expense increased $601 thousand and $7.1 million for the three and twelve-month periods ending December 31, 2019, respectively. The increase is due to an increase in full time equivalent (FTE) employees and annual pay increases. FTE employees increased 75 to 445 FTE compared to the same period of 2018, as a result of the UCB acquisition.


The increase in net occupancy and equipment expense is primarily due to the addition of eight branches from acquisition of UCB as well as the opening of our Beachwood branch at the end of October. The decreases in contracted data processing expenses are primarily due to $260 thousand for fourth quarter and $5.5 million for year-to-date 2018 for data processing conversion expenses of UCB. The decreases in professional services is primarily due to the 2018 three and twelve-month periods include $139 thousand and $1.6 million of legal and consulting expenses related to the UCB acquisition, respectively.

The efficiency ratio was 61.4% for the twelve months ended December 31, 2019 compared to 78.2% for the twelve months ended December 31, 2018. Excluding the merger related expenses, the efficiency ratio would have been 62.9% for the twelve months ended December 31, 2018. See the non-GAAP reconciliation at the end of this document.

Civista’s effective income tax rate for the fourth quarter and year-to-date period ended December 31, 2019 was 11.3% and 14.4%, respectively, compared to 14.0% and 15.3% in 2018.

Balance Sheet

Total assets increased $170.6 million, or 8.0%, from December 31, 2018 to December 31, 2019, primarily due to loan growth.

End of period loan balances

(dollars in thousands)

 

     December 31,         December 31,                   
     2019         2018         $  Change        % Change

Commercial and Agriculture

     $ 203,110           $ 177,101           $ 26,009            14.7 %

Commercial Real Estate:

                                 

Owner Occupied

       245,606             210,121             35,485            16.9 %

Non-owner Occupied

       592,222             523,598             68,624            13.1 %

Residential Real Estate

       463,032             457,850             5,182            1.1 %

Real Estate Construction

       155,825             135,195             20,630            15.3 %

Farm Real Estate

       34,114             38,513             (4,399 )            -11.4 %

Consumer and Other

       15,061             19,563             (4,502 )            -23.0 %
    

 

 

           

 

 

           

 

 

          

Total Loans

     $         1,708,970           $         1,561,941           $   147,029            9.4 %
    

 

 

           

 

 

           

 

 

          

Loan growth during 2019 totaled $147.0 million, led by increases of $104.1 million in Commercial Real Estate, $20.6 million in Real Estate Construction and $26.0 million in Commercial and Agriculture. Growth has been consistent across the entire footprint, with amplified growth in the Cleveland, Columbus and Cincinnati MSAs.

Mr. Shaffer continued, “We ended 2019 with the largest loan portfolio ever for Civista. The year ended with a tremendous amount of momentum as loan growth in the fourth quarter was $60.3 million, or 14.5%, annualized. In addition, we had a record year in residential mortgage loan production, originating $194.4 million of loans, of which $126.7 million were sold or held for sale.”


Total deposits increased $98.9 million, or 6.3%, from December 31, 2018 to December 31, 2019.

End of period deposit balances

(dollars in thousands)

 

    

December 31,

2019

       

December 31,

2018

        $ Change        % Change

Noninterest-bearing demand

     $ 512,553           $ 468,083           $ 44,470            9.5 %

Interest-bearing demand

       301,674             261,996             39,678            15.1 %

Savings and money market

       588,697             582,128             6,569            1.1 %

Time deposits

       275,840             262,686             13,154            5.0 %

Brokered deposits

       -             5,000             (5,000 )            -100.0 %
    

 

 

           

 

 

           

 

 

          

Total Deposits

     $         1,678,764           $         1,579,893           $         98,871            6.3 %
    

 

 

           

 

 

           

 

 

          

The increase in noninterest-bearing demand is primarily due to an increase in business deposits of $49.6 million. Interest-bearing demand deposits increased primarily due to an increase in public fund accounts of $23.9 million.

Federal Home Loan Bank advances at December 31, 2019 increased $32.9 million, or 17.0%, to $226.5 million from December 31, 2018 to help fund loan growth.

Total shareholders’ equity increased $31.2 million, or 10.4%, from December 31, 2018 to December 31, 2019. Retained earnings increased $26.7 million. Approximately $9.0 million of preferred stock was converted to 1.2 million shares of common stock during 2019. Approximately $400 thousand of preferred stock was redeemed on December 20, 2019. As of December 31, 2019, all of the preferred shares have been converted to common shares, or were redeemed.

Mr. Shaffer continued, “In October we announced the upcoming redemption of the convertible preferred shares that were issued in 2013. As the shares were heavily in the money, the majority of the holders converted their shares prior to redemption.”

Stock Repurchase Program

During 2019, Civista repurchased 188,200 shares for $3.9 million, which equates to a weighted average price of $20.77 per share. A new share repurchase plan was approved in December 2019, authorizing the repurchase of up to 672,000 shares of outstanding common shares, all of which were available for purchase at December 31, 2019.


Asset Quality

The Company recorded net recoveries of $53 thousand for the twelve months of 2019 compared to net charge-offs of $235 thousand for the same period of 2018.

 

Allowance for Loan Losses

(dollars in thousands)

             
     December 31,
2019
       December 31,
2018

Beginning of period

     $ 13,679          $ 13,134

Charge-offs

       (776 )            (903 )

Recoveries

       829            668

Provision

       1,035            780
    

 

 

          

 

 

 

End of period

     $         14,767          $         13,679
    

 

 

          

 

 

 

The allowance for loan losses to loans was 0.86% and 0.88% for 2019 and 2018, respectively. The non-performing assets to assets ratio decreased to 0.39% from 0.46% in 2018. The allowance for loan losses to non-performing loans increased to 161.95% from 137.87% in 2018.

Non-performing assets at December 31, 2019 were $9.1 million, an 8.1% decrease from December 31, 2018.

 

Non-performing Assets

(dollars in thousands)

   December 31,         December 31,
     2019         2018

Non-accrual loans

     $ 6,115           $ 6,898

Restructured loans

       3,004             3,024
    

 

 

           

 

 

 

Total non-performing loans

       9,119             9,922

Other Real Estate Owned

       -             -
    

 

 

           

 

 

 

Total non-performing assets

     $         9,119           $         9,922
    

 

 

           

 

 

 


Conference Call and Webcast

Civista Bancshares, Inc. will also host a conference call to discuss the Company’s financial results for the fourth quarter of 2019 at 1:00 p.m. ET on Friday, February 7, 2020. Interested parties can access the live webcast of the conference call through the Investor Relations section of the Company’s website, www.civb.com. Participants can also listen to the conference call by dialing 855-238-2712 and ask to be joined into the Civista Bancshares, Inc. Fourth Quarter 2019 Earnings call. Please log in or dial in at least 10 minutes prior to the start time to ensure a connection.

An archive of the webcast will be available for one year on the Investor Relations section of the Company’s website (www.civb.com).

Non-GAAP Financial Measures

Some of the financial measures included in this press release are not measures of financial performance recognized in accordance with GAAP. These non-GAAP financial measures include “Adjusted Earnings,” and “Adjusted Efficiency Ratio.” The Company believes these non-GAAP financial measures provide both management and investors a more complete understanding of the Company’s profitability. These non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP financial measures. Not all companies use the same calculation of these measures; therefore, this presentation may not be comparable to other similarly titled measures as presented by other companies.

Forward Looking Statements

This press release may contain forward-looking statements regarding the financial performance, business prospects, growth and operating strategies of Civista. For these statements, Civista claims the protections of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this press release should be considered in conjunction with the other information available about Civista, including the information in the filings we make with the Securities and Exchange Commission. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. We have tried, wherever possible, to identify such statements by using words such as “anticipate,” “estimate,” “project,” “intend,” “plan,” “believe,” “will” and similar expressions in connection with any discussion of future operating or financial performance. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include risk factors relating to the banking industry and the other factors detailed from time to time in Civista’ reports filed with the Securities and Exchange Commission, including those described in “Item 1A Risk Factors” of Part I of Civista’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018. Undue reliance should not be placed on the forward-looking statements, which speak only as of the date hereof. Civista does not undertake, and specifically disclaims any obligation, to update any forward-looking statement to reflect the events or circumstances after the date on which the forward-looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law.


Civista Bancshares, Inc. is a $2.3 billion financial holding company headquartered in Sandusky, Ohio. The Company’s banking subsidiary, Civista Bank, operates 37 locations in Northern, Central and Southwestern Ohio, Southeastern Indiana and Northern Kentucky. Civista Bancshares, Inc. may be accessed at www.civb.com. The Company’s common shares are traded on the NASDAQ Capital Market under the symbol “CIVB”.

For additional information, contact:

Dennis G. Shaffer

President and CEO

Civista Bancshares, Inc.

888-645-4121


Civista Bancshares, Inc.

Financial Highlights

(dollars in thousands, except share amounts)

Consolidated Condensed Statement of Operations

 

     Three Months Ended      Twelve Months Ended  
     December 31,      December 31,  
     (unaudited)      (unaudited)  
    

2019

    

2018

    

2019

    

2018

 

Interest and dividend income

   $  24,521    $  23,707    $  98,054    $  73,677

Interest expense

     3,299        2,962        12,954        7,570  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income

     21,222        20,745        85,100        66,107  

Provision for loan losses

     885        390        1,035        780  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision

     20,337        20,355        84,065        65,327  

Noninterest income

     5,627        4,838        22,443        18,131  

Noninterest expense

     17,128        16,391        66,947        66,679  
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before taxes

     8,836        8,802        39,561        16,779  

Income tax expense

     995        1,233        5,683        2,640  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

     7,841        7,569        33,878        14,139  

Preferred stock dividends

     157        165        647        959  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common shareholders

   $ 7,684      $ 7,404      $ 33,231      $ 13,180  
  

 

 

    

 

 

    

 

 

    

 

 

 

Dividends per common share

   $ 0.11      $ 0.09      $ 0.42      $ 0.32  

Earnings per common share,

           

basic

   $ 0.49      $ 0.48      $ 2.12      $ 1.10  

diluted

   $ 0.47      $ 0.45      $ 2.01      $ 1.02  

Average shares outstanding,

           

basic

     15,796,713        15,521,404        15,652,881        11,971,786  

diluted

     16,734,391        16,898,186        16,851,740        13,855,707  

Selected financial ratios:

           

Return on average assets

     1.37%        1.43%        1.51%        0.81%  

Return on average equity

     9.44%        10.35%        10.64%        6.50%  

Dividend payout ratio

     22.16%        18.46%        19.41%        27.10%  

Net interest margin (tax equivalent)

     4.18%        4.38%        4.31%        4.21%  


Selected Balance Sheet Items

 

    

December 31,

2019

           

December 31,

2018

 
     (unaudited)             (unaudited)  

Cash and due from financial institutions

   $ 48,535         $ 42,779  

Investment securities

     359,690           347,364  

Loans held for sale

     2,285           1,391  

Loans

     1,708,970           1,561,941  

Less allowance for loan losses

     14,767           13,679  
  

 

 

       

 

 

 

Net loans

     1,694,203           1,548,262  

Other securities

     20,280           21,021  

Premises and equipment, net

     22,871           22,021  

Goodwill and other intangibles

     85,156           86,203  

Bank owned life insurance

     44,999           43,037  

Other assets

     31,538           26,876  
  

 

 

       

 

 

 

Total assets

   $ 2,309,557         $ 2,138,954  
  

 

 

       

 

 

 

Total deposits

   $ 1,678,764         $ 1,579,893  

Federal Home Loan Bank advances

     226,500           193,600  

Securities sold under agreements to repurchase

     18,674           22,199  

Subordinated debentures

     29,427           29,427  

Accrued expenses and other liabilities

     26,066           14,937  

Total shareholders’ equity

     330,126           298,898  
  

 

 

       

 

 

 

Total liabilities and shareholders’ equity

   $ 2,309,557         $ 2,138,954  
  

 

 

       

 

 

 

Shares outstanding at period end

     16,687,542           15,603,499  

Book value per share

   $ 19.78         $ 18.56  

Equity to asset ratio

     14.29%           13.97%  

Selected asset quality ratios:

        

Allowance for loan losses to total loans

     0.86%           0.88%  

Non-performing assets to total assets

     0.39%           0.46%  

Allowance for loan losses to non-performing loans

     161.95%           137.87%  

Non-performing asset analysis

        

Nonaccrual loans

   $ 6,115         $ 6,898  

Troubled debt restructurings

     3,004           3,024  

Other real estate owned

     -           -  
  

 

 

       

 

 

 

Total

   $ 9,119         $ 9,922  
  

 

 

       

 

 

 


Supplemental Financial Information

(Unaudited - Dollars in thousands except share data)

 

End of Period Balances    December 31,
2019
        September 30,
2019
        June 30,
2019
        March 31,
2019
        December 31,
2018

Assets

                                        

Cash and due from banks

     $ 48,535          $ 62,219          $ 49,839          $ 164,094          $ 42,779

Investment securities

       359,690            356,439            360,512            351,006            347,364

Loans held for sale

       2,285            8,983            2,563            1,444            1,391

Loans

       1,708,970            1,648,640            1,598,770            1,573,193            1,561,941

Allowance for loan losses

       (14,767 )            (14,144 )            (13,786 )            (13,822 )            (13,679 )
    

 

 

          

 

 

          

 

 

          

 

 

          

 

 

 

Net Loans

       1,694,203            1,634,496            1,584,984            1,559,371            1,548,262

Other securities

       20,280            20,280            20,280            20,280            21,021

Premises and equipment, net

       22,871            22,201            21,720            21,772            22,021

Goodwill and other intangibles

       85,156            85,461            85,706            85,955            86,203

Bank owned life insurance

       44,999            44,745            44,491            44,239            43,037

Other assets

       31,538            34,241            32,900            29,541            26,876
    

 

 

          

 

 

          

 

 

          

 

 

          

 

 

 

Total Assets

     $   2,309,557          $   2,269,065          $   2,202,995          $   2,277,702          $   2,138,954
    

 

 

          

 

 

          

 

 

          

 

 

          

 

 

 

Liabilities

                                        

Total deposits

     $ 1,678,764          $ 1,632,621          $ 1,632,720          $ 1,765,801          $ 1,579,893

Federal Home Loan Bank advances

       226,500            236,100            176,300            127,100            193,600

Securities sold under agreement to repurchase

       18,674            15,088            15,554            21,970            22,199

Subordinated debentures

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

Accrued expenses and other liabilities

       26,066            26,566            24,782            21,347            14,937

Total liabilities

       1,979,431            1,939,802            1,878,783            1,965,645            1,840,056

Shareholders’ Equity

                                        

Preferred shares, Series B

       -            9,158            9,364            9,364            9,364

Common shares

       276,422            267,559            267,275            266,990            266,901

Accumulated earnings

       67,974            62,023            56,199            49,421            41,320

Treasury shares

       (21,144 )            (21,144 )            (17,235 )            (17,235 )            (17,235 )

Accumulated other comprehensive income(loss)

       6,874            11,667            8,609            3,517            (1,452 )

Total shareholders’ equity

       330,126            329,263            324,212            312,057            298,898

Total Liabilities and Shareholders’ Equity

     $ 2,309,557          $ 2,269,065          $ 2,202,995          $ 2,277,702          $ 2,138,954
    

 

 

          

 

 

          

 

 

          

 

 

          

 

 

 

Quarterly Average Balances

                                                                                              

Assets:

                                        

Earning assets

     $ 2,070,175          $ 2,021,780          $ 1,986,841          $ 2,017,523          $ 1,907,966

Securities

       372,639            379,525            373,999            365,219            352,412

Loans

       1,676,769            1,626,010            1,583,533            1,564,208            1,532,012

Liabilities and Shareholders’ Equity

                                        

Total deposits

     $ 1,661,452          $ 1,622,527          $ 1,670,247          $ 1,807,102          $ 1,591,521

Interest-bearing deposits

       1,160,499            1,139,632            1,129,964            1,126,173            1,120,876

Other interest-bearing liabilities

       252,908            246,235            186,140            148,891            204,002

Total shareholders’ equity

       329,634            326,103            315,438            301,656            290,096


Supplemental Financial Information

(Unaudited - Dollars in thousands except share data)

 

     Three Months Ended
Income statement    December 31,
2019
  September 30,
2019
  June 30,
2019
  March 31,
2019
  December 31,
2018

Total interest and dividend income

     $ 24,521     $ 24,023     $ 24,926     $ 24,584     $ 23,707

Total interest expense

       3,299       3,605       3,184       2,865       2,962
    

 

 

     

 

 

     

 

 

     

 

 

     

 

 

 

Net interest income

       21,222       20,418       21,742       21,719       20,745

Provision for loan losses

       885       150       -       -       390

Noninterest income

       5,627       5,429       5,104       6,284       4,838

Noninterest expense

       17,128       16,731       16,639       16,449       16,391
    

 

 

     

 

 

     

 

 

     

 

 

     

 

 

 

Income before taxes

       8,836       8,966       10,207       11,554       8,802

Income tax expense

       995       1,258       1,546       1,885       1,233
    

 

 

     

 

 

     

 

 

     

 

 

     

 

 

 

Net income

       7,841       7,708       8,661       9,669       7,569

Preferred stock dividends

       157       162       164       164       165
    

 

 

     

 

 

     

 

 

     

 

 

     

 

 

 

Net income available to common shareholders

     $ 7,684     $ 7,546     $ 8,497     $ 9,505     $ 7,404
    

 

 

     

 

 

     

 

 

     

 

 

     

 

 

 

Common shares dividend paid

     $ 1,702     $ 1,722     $ 1,719     $ 1,404     $ 1,386

Per share data

                                                  

Basic earnings per common share

     $ 0.49     $ 0.48     $ 0.54     $ 0.61     $ 0.48

Diluted earnings per common share

       0.47       0.46       0.51       0.57       0.45

Dividends per common share

       0.11       0.11       0.11       0.09       0.09

Average common shares outstanding - basic

       15,796,713       15,577,371       15,628,537       15,607,655       15,521,404

Average common shares outstanding - diluted

       16,734,391       16,849,887       16,922,712       16,901,830       16,898,186

Asset quality

                                                  

Allowance for loan losses, beginning of period

     $ 14,144     $ 13,786     $ 13,822     $ 13,679     $ 13,331

Charge-offs

       (345 )       (36 )       (156 )       (239 )       (119 )

Recoveries

       83       244       120       382       77

Provision

       885       150       -       -       390
    

 

 

     

 

 

     

 

 

     

 

 

     

 

 

 

Allowance for loan losses, end of period

     $ 14,767     $ 14,144     $ 13,786     $ 13,822     $ 13,679
    

 

 

     

 

 

     

 

 

     

 

 

     

 

 

 

Ratios

                    

Allowance to total loans

       0.86%       0.86%       0.86%       0.88%       0.88%

Allowance to nonperforming assets

       161.95%       149.91%       164.69%       150.60%       137.87%

Allowance to nonperforming loans

       161.95%       149.91%       164.69%       150.60%       137.87%

Nonperforming assets

                    

Nonperforming loans

     $ 9,119     $ 9,435     $ 8,371     $ 9,178     $ 9,922

Other real estate owned

       -       -       -       -       -
    

 

 

     

 

 

     

 

 

     

 

 

     

 

 

 

Total nonperforming assets

     $ 9,119     $ 9,435     $ 8,371     $ 9,178     $ 9,922

Capital and liquidity

                    

Tier 1 leverage ratio

       12.35%       12.37%       12.44%       11.64%       12.22%

Tier 1 risk-based capital ratio

       15.26%       15.50%       15.94%       15.64%       15.30%

Total risk-based capital ratio

       16.10%       16.32%       16.78%       16.48%       16.15%

Tangible common equity ratio (1)

       11.08%       10.81%       10.89%       9.96%       9.98%

(1) See reconciliation of GAAP measures at the end of this press release.


Reconciliation of Non-GAAP Financial Measures

(Unaudited - Dollars in thousands except share data)

 

     Three Months
Ended
            Three Months
Ended
          

Twelve

Months Ended

           

Twelve

Months Ended

 
Adjusted earnings    December 31,
2019
             December 31,
2018
            December 31,
2019
             December 31,
2018
 

Income before taxes (GAAP)

     8,836           8,802          39,561           16,779  

Gain (loss) on sale of investment securities

     15           (27        32           (413

Acquisition and integration expenses

     -           782          -           12,735  
  

 

 

       

 

 

      

 

 

       

 

 

 

Adjusted earnings, pretax (Non-GAAP)

     8,821           9,611          39,529           29,927  

Income tax expense

     995           1,233          5,683           2,640  

Income tax expense adjustment

     3           150          7           1,678  
  

 

 

       

 

 

      

 

 

       

 

 

 

Adjusted net income (Non-GAAP)

     7,823           8,228          33,839           25,609  

Preferred stock dividends

     157           165          647           959  
  

 

 

       

 

 

      

 

 

       

 

 

 

Adjusted net income available to common shareholders (Non-GAAP)

   $ 7,666         $ 8,063        $ 33,192         $ 24,650  
  

 

 

       

 

 

      

 

 

       

 

 

 

Adjusted earnings per common share - basic

   $ 0.49         $ 0.52        $ 2.12         $ 2.06  

Adjusted earnings per common share - diluted

     0.47           0.49          2.01           1.85  

Average common shares outstanding - basic

     15,796,713           15,521,404          15,652,881           11,971,786  

Average common shares outstanding - diluted

     16,734,391           16,898,186          16,849,740           13,855,707  

Adjusted return on average assets

     1.37%           1.55%          1.51%           1.47%  

Adjusted return on average equity

     9.42%           11.25%          10.63%           11.78%  

Adjusted Efficiency ratio

                                                             

 

     Three Months
Ended
     Three Months
Ended
          

Twelve

Months Ended

    

Twelve

Months Ended

 
     December 31,
2019
     December 31,
2018
           December 31,
2019
     December 31,
2018
 

Noninterest expense (GAAP)

     17,128        16,391          66,947        66,679  

Acquisition and integration expense

     -            (782                     -            (12,735
  

 

 

    

 

 

      

 

 

    

 

 

 

Adjusted noninterest expense (Non-GAAP)

     17,128        15,609          66,947        53,944  

Net interest income (GAAP)

     21,222        20,745          85,100        66,107  

Effect of tax-exempt income

     386        350          1,516        1,062  
  

 

 

    

 

 

      

 

 

    

 

 

 

Adjusted tax equivalent net interest income (Non-GAAP)

     21,608        21,095          86,616        67,169  

Noninterest Income - GAAP

     5,627        4,838          22,443        18,131  

Gain (loss) on sales of investment securities, net

     15        (27        32        (413
  

 

 

    

 

 

      

 

 

    

 

 

 

Adjusted Non-interest Income (Non-GAAP)

     5,612        4,865          22,411        18,544  

Adjusted total revenue (Non-GAAP)

     27,220        25,960          109,027        85,713  

Adjusted Efficiency ratio (Non-GAAP)

     62.9%        60.1%          61.4%        62.9%