Close

Form 8-K CIVISTA BANCSHARES, INC. For: Apr 23

April 23, 2021 8:36 AM EDT

Exhibit 99.1

 

LOGO

Civista Bancshares, Inc. Announces First Quarter 2021 Financial Results

Sandusky, Ohio, April 23, 2021 /PRNewswire/– Civista Bancshares, Inc. (NASDAQ: CIVB) (“Civista”) announced its unaudited financial results for the three months ending March 31, 2021.

First quarter highlights

 

   

Net income of $10.8 million, or $0.68 per diluted share, for the first quarter of 2021, compared to $7.8 million, or $0.47 per diluted share, for the first quarter of 2020.

 

   

COVID–19 loan deferrals in effect were 3.4% of total loans at period end, compared to 3.6% at December 31, 2020 and 21.3% at June 30, 2020. The bank has not experienced any specific loan losses attributed to COVID–19 closures in 2020 or 2021.

 

   

Quarterly dividend increased to $0.12 which is equivalent to a yield of 2.09% based on the March 31, 2021 market close of $22.94 and a dividend payout ratio of 17.65%.

 

   

Recorded quarterly gain on sale of mortgage loans of $2.7 million compared to $827 thousand for the same period last year.

“I am very pleased with the results of the first quarter of 2021. Our mortgage business set a record for the most revenue in a quarter in our Company’s history. We continue to work toward a digital transformation with our online and mobile banking and expect to have new offerings in these areas before the end of the second quarter. In the midst of increasing our digital offerings we are constantly looking at our branch footprint. We will be closing two of our smaller offices in July. We have continued to manage capital through our stock repurchase program as well as dividends. We announced this week a new stock repurchase authorization and increased in our dividend in January 2021.” said Dennis G. Shaffer, President and CEO of Civista.

Results of Operations:

For the three-month period ended March 31, 2021 and 2020

Net interest income increased $1.7 million, or 7.7%, for the first quarter of 2021 compared to the same period of 2020, due to a $723 thousand increase in interest income of as well as a decrease in interest expense of $1.0 million. Interest income included $3.1 million of accretion of Paycheck Protection Program (“PPP”) loan fees during the quarter.


Interest income increased $723 thousand, or 2.9%, for the first quarter of 2021. Average yields decreased 107 basis points which resulted in a $3.6 million decrease in interest income. Average earning assets increased $774.5 million, which resulted in a $4.3 million increase in interest income. PPP loans accounted for $248.7 million of the increase in average earning assets at a yield of 6.07%, including fee accretion. Removing the impact of PPP loans, the yield on earning assets would have been 22 basis points lower. Included in interest income is $3.1 million of accretion of PPP fees as well as accretion income associated with purchased loan portfolios of $622 thousand.

Interest expense decreased $1.0 million, or 34.3%, for the first quarter of 2021, compared to the same period last year. The average rate paid on interest-bearing liabilities decreased 39 basis points, while average interest-bearing liabilities increased $332.9 million.

Net interest margin decreased 80 basis points to 3.30% for the first quarter of 2021, compared to 4.10% for the same period a year ago.

In addition to the PPP loans, earning assets were inflated by a $5.6 billion influx of stimulus funds in early January. While the funds were only in the Company’s Fed account for a short time, they increased average earning assets by $258 million for the quarter and reduced net interest margin by 30 basis points.

These funds were in addition to the cash normally generated by the Company’s tax refund processing program that contributed $126 million in average interest-bearing cash balances during the quarter.

PPP loans averaged $258.7 million during the quarter at an average yield of 6.07% including the related fee accretion which increased the margin by 26 basis points.


Average Balance Analysis

(Unaudited - Dollars in thousands)

 

     Three Months Ended March 31,  
     2021     2020  
     Average            Yield/     Average            Yield/  

Assets:

   balance     Interest      rate *     balance     Interest      rate *  

Interest-earning assets:

              

Loans **

   $ 2,069,419     $ 22,783        4.47   $ 1,725,685     $ 21,673        5.05

Taxable securities

     174,740       1,275        3.08     187,604       1,416        3.13

Non-taxable securities

     207,573       1,518        4.12     197,583       1,512        4.22

Interest-bearing deposits in other banks

     554,921       149        0.11     121,296       401        1.33
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 3,006,653       25,725        3.55   $ 2,232,168       25,002        4.62
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     27,760            168,350       

Premises and equipment, net

     22,509            22,737       

Accrued interest receivable

     8,569            6,751       

Intangible assets

     84,862            85,083       

Bank owned life insurance

     46,062            28,550       

Other assets

     37,162            45,086       

Less allowance for loan losses

     (25,590          (14,927     
  

 

 

        

 

 

      

Total Assets

   $ 3,207,987          $ 2,573,798       
  

 

 

        

 

 

      
Liabilities and Shareholders’ Equity:                                       

Interest-bearing liabilities:

              

Demand and savings

   $ 1,248,717     $ 343        0.11   $ 894,892     $ 606        0.27

Time

     284,042       917        1.31     280,701       1,379        1.98

FHLB

     125,000       443        1.44     157,749       581        1.48

Other borrowings

     —         —          0.00     610       2        1.32

Subordinated debentures

     29,427       186        2.56     29,427       313        4.28

Repurchase agreements

     31,178       8        0.10     22,123       6        0.11
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 1,718,364       1,897        0.45   $ 1,385,502       2,887        0.84
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     1,100,023            799,540       

Other liabilities

     39,975            56,154       

Shareholders’ equity

     349,625            332,602       
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 3,207,987          $ 2,573,798       
  

 

 

        

 

 

      

Net interest income and interest rate spread

 

  $ 23,828        3.10     $ 22,115        3.78

Net interest margin

          3.30          4.10

 

*

- Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $407 thousand and $406 thousand for the periods ended March 31, 2021 and 2020, respectively.

**

- Average balance includes nonaccrual loans


Provision for loan losses was $830 thousand for the first quarter of 2021 compared to $2.1 million for the first quarter of 2020. As the pandemic has progressed, restrictions have been eased and additional stimulus was injected into the economy. With the government relief and the vaccination programs, and resumption of many business activities, the negative impacts of the pandemic have not yet been realized.

For the first quarter of 2021, noninterest income totaled $9.2 million, an increase of $2.3 million, or 33.7%, compared to the prior year’s first quarter.

 

Noninterest income       
(unaudited - dollars in thousands)    Three months ended March 31,  
     2021      2020      $ change      % change  

Service charges

   $ 1,256      $ 1,468      $ (212      -14.4

Net loss on sale of securities

     (1      —          (1      0.0

Net gain/(loss) on equity securities

     88        (141      229        162.4

Net gain on sale of loans

     2,745        827        1,918        231.9

ATM/Interchange fees

     1,248        894        354        39.6

Wealth management fees

     1,146        1,006        140        13.9

Bank owned life insurance

     243        250        (7      -2.8

Tax refund processing fees

     1,900        1,900        —          0.0

Swap fees

     76        338        (262      -77.5

Other

     489        334        155        46.4
  

 

 

    

 

 

    

 

 

    

Total noninterest income

   $ 9,190      $ 6,876      $ 2,314        33.7
  

 

 

    

 

 

    

 

 

    

Service charge income decreased primarily due to a $275.5 thousand decrease in overdraft fees. Since the beginning of the COVID-19 pandemic, customer behavior has changed, resulting in fewer overdrafts.

Net gain on sale of loans increased due to an increase in the volume of loans sold of $42.2 million as well as an increase in the premium on sold loans of 120 basis points, compared to a year ago.

ATM/Interchange fees increased as a result of increased transaction volume and incentives from our network providers.

Wealth management fees increased as a result of increased assets under management, primarily driven by market gains.


For the first quarter of 2021, noninterest expense totaled $19.4 million, an increase of $1.5 million, or 8.6%, compared to the prior year’s first quarter.

 

Noninterest expense       
(unaudited - dollars in thousands)    Three months ended March 31,  
     2021      2020      $ change      % change  

Compensation expense

   $ 11,782      $ 10,871      $ 911        8.4

Net occupancy and equipment

     1,638        1,482        156        10.5

Contracted data processing

     443        450        (7      -1.6

Taxes and assessments

     884        579        305        52.7

Professional services

     738        737        1        0.1

Amortization of intangible assets

     223        231        (8      -3.5

ATM/Interchange expense

     593        447        146        32.7

Marketing

     299        356        (57      -16.0

Software maintenance expense

     508        437        71        16.2

Other

     2,282        2,266        16        0.7
  

 

 

    

 

 

    

 

 

    

Total noninterest expense

   $ 19,390      $ 17,856      $ 1,534        8.6
  

 

 

    

 

 

    

 

 

    

Compensation expense increased primarily due to annual pay increases, which occur every year in April and commissions. Annual pay increases in April 2020 averaged 3.3%. Commissions increased $421.2 thousand, or 32.8% as a result of increased loan activity.

The increase in net occupancy is the result of increased COVID-19 pandemic related expenses to janitorial services and supplies of $129 thousand and an increase in grounds maintenance of $150 thousand for snow removal. These increases were partially offset by a decrease in equipment expense of $104.8 thousand.

The quarter-over-quarter increase in taxes and assessments was primarily attributable to an increase in the FDIC assessment of $159.0 thousand due to credit for small banks applied to the March 2020 assessments.

The efficiency ratio was 54.9% for the quarter ended March 31, 2021 compared to 60.7% for the quarter ended March 31, 2020. The change in the efficiency ratio is primarily due to increases in both noninterest income and net interest income.

Civista’s effective income tax rate for the first quarter 2021 was 15.9% compared to 13.1% in 2020.


Balance Sheet

Total assets increased $294.5 million, or 10.7%, from December 31, 2020 to March 31, 2021, primarily due to an increase in cash of $297.7 million, or 213.4%. Loans held for sale increased $3.8 million, or 53.8%. The loan portfolio increased $2.7 million, which includes an increase in PPP loans of $29.3 million.

 

End of period loan balances                            
(unaudited - dollars in thousands)                            
     March 31,
2021
     December 31,
2020
     $ Change      % Change  

Commercial and Agriculture 1

   $ 419,666      $ 409,876      $ 9,790        2.4

Commercial Real Estate:

           

Owner Occupied

     274,747        278,413        (3,666      -1.3

Non-owner Occupied

     723,656        705,072        18,584        2.6

Residential Real Estate

     431,506        442,588        (11,082      -2.5

Real Estate Construction

     171,121        175,609        (4,488      -2.6

Farm Real Estate

     28,043        33,102        (5,059      -15.3

Consumer and Other

     11,500        12,842        (1,342      -10.5
  

 

 

    

 

 

    

 

 

    

Total Loans

   $ 2,060,239      $ 2,057,502      $ 2,737        0.1
  

 

 

    

 

 

    

 

 

    

 

1 

March 31, 2021 includes PPP loans totaling $246,636 and December 31, 2020 includes PPP loans totaling $217,295.

Loan balances were flat in the first quarter, including the PPP balances. Removing the effect of the PPP loans, the loan portfolio declined $26.6 million or 1.4%. Commercial Real Estate continued to grow due to consistent demand in the Non-owner Occupied category. Due to an influx of governmental stimulus money through PPP and individual incentives, revolving lines of credit reduced $21.2 million ($17.9 million commercial and $3.3 million consumer). Real Estate Construction fell slightly as a few projects that were completed moved to other categories and construction draws slow down due to the weather. Construction demand remains strong and construction availability remains near all-time highs. The decrease in Residential Real Estate continues as a result of portfolio loans refinanced into saleable mortgage products.

Paycheck Protection Program

In total, we processed over 3,500 loans totaling $387.6 million, of which $141.0 million have been forgiven or have paid off. Prepaid SBA fees totaling approximately $15.6 million have been booked and are being recognized in interest income over the life of the PPP loans, or as the underlying loan is forgiven by the SBA. During the quarter, $3.1 million of PPP fees were accreted to income. At March 31, 2021, $7.8 million of prepaid SBA fees remain.

“We believe that the PPP program has been instrumental in assisting small businesses and their employees. The SBA tightened the rules for PPP Round 2 to focus aid to smaller businesses and reduce potential fraud. This resulted in a lower number or applications. During the quarter, we approved 1,238 new loans, funding a total of $119.8 million. We expect to continue to support our customers until the funding runs out” said Dennis G. Shaffer, President and CEO of Civista.


COVID-19 Loan Modifications

In the 2nd quarter of 2020, in the initial days of the pandemic, Civista booked 90-day payment modifications on 813 loans totaling $431.3 million. Additional 90-day modifications were extended on 100 of these loans, totaling $124.4 million. Both deferral programs primarily consisting of the deferral of principal and/or interest payments. All subsequent modifications were on loans which were performing at December 31, 2019 and comply with the provisions of the CARES Act to not be considered a troubled debt restructuring. As of March 31, 2021, the remaining loans modified under the CARES Act total $70.7 million.

Details with respect to the loan modifications that remain on deferred status are as follows:

Loans currently modified under COVID-19 programs

(unaudited - dollars in thousands)

 

Type of Loan

   Number of
Loans
     Balance      Percent of
loans
outstanding 1
 

Commercial and Agriculture

     21      $ 4,514        0.25

Commercial Real Estate:

        

Owner Occupied

     8        10,876        0.60

Non-owner Occupied

     18        48,882        2.70

Real Estate Construction

     2        5,905        0.33

Residential Real Estate

     2        483        0.03
  

 

 

    

 

 

    
     51      $ 70,660        3.43
  

 

 

    

 

 

    

Deposits

Total deposits increased $286.5 million, or 13.1%, from December 31, 2020 to March 31, 2021.

End of period deposit balances

(unaudited - dollars in thousands)

 

     March 31,
2021
     December 31,
2020
     $ Change      % Change  

Noninterest-bearing demand

   $ 917,598      $ 720,809      $ 196,789        27.3

Interest-bearing demand

     487,956        410,139        77,817        19.0

Savings and money market

     794,521        771,612        22,909        3.0

Time deposits

     275,832        286,838        (11,006      -3.8
  

 

 

    

 

 

    

 

 

    

Total Deposits

   $ 2,475,907      $ 2,189,398      $ 286,509        13.1
  

 

 

    

 

 

    

 

 

    


The increase in noninterest-bearing demand of $196.8 million was primarily due to a $136.9 million increase in balances related to the tax refund processing program, which is temporary. Additionally, business demand deposit accounts increased $37.9 million, primarily due to the deposit of PPP loan proceeds. Interest-bearing demand deposits increased due to a $62.5 million increase in public fund accounts and a $27.9 million increase in non-public fund accounts. The increase in savings and money market was primarily due to a $34.7 million increase in personal money markets, a $27.9 million increase in statement savings and a $4.3 million increase in business money markets. These increases were partially offset by a decrease of $48.8 million increase in brokered money market accounts.

FHLB advances totaled $125.0 million at March 31, 2021, unchanged from December 31, 2020.

Stock Repurchase Program

During the first quarter of 2021, Civista repurchased 181,627 shares for $3.9 million at a weighted average price of $21.39 per share. These repurchases were part of the $13.5 million repurchase authorization which was approved in April 2020.

Mr. Shaffer continued, “We view share repurchase as an integral part of our capital management. In April of 2020 our board authorized a $13.5 million repurchase. With the uncertainty of the pandemic, we paused on our share repurchases until the third quarter of 2020 and as a result, did not repurchase all $13.5 million. Earlier this week, our board of directors authorized another $13.5 million repurchase.”

Shareholder Equity

Total shareholders’ equity was unchanged from December 31, 2020 to March 31, 2021. Retained earnings increased $8.9 million and was offset by a decrease in other comprehensive income of $5.1 million and by a $4.0 million repurchase of treasury shares.

Asset Quality

Civista recorded net recoveries of $275 thousand for the three months of 2021 compared to net recoveries of $55 thousand for the same period of 2020. The allowance for loan losses to loans was 1.27% at March 31, 2021 and 1.22% at December 31, 2020. Without the PPP loans, the allowance ratio would have been 17 basis points higher.

 

Allowance for Loan Losses

             
(dollars in thousands)              
     March 31,
2021
     March 31,
2020
 

Beginning of period

   $ 25,028      $ 14,767  

Charge-offs

     (46      (24

Recoveries

     321        79  

Provision

     830        2,126  
  

 

 

    

 

 

 

End of period

   $ 26,133      $ 16,948  
  

 

 

    

 

 

 


Non-performing assets at March 31, 2021 were $6.2 million, a 15.7% decrease from December 31, 2020. The non-performing assets to assets ratio decreased to 0.20% from 0.27% at December 31, 2020. The allowance for loan losses to non-performing loans increased to 423.09% from 343.05% at December 31, 2020.

 

Non-performing Assets

             
(dollars in thousands)    March 31,      December 31,  
     2021      2020  

Non-accrual loans

   $ 4,360      $ 5,399  

Restructured loans

     1,817        1,897  
  

 

 

    

 

 

 

Total non-performing loans

     6,177        7,296  

Other Real Estate Owned

     —          31  
  

 

 

    

 

 

 

Total non-performing assets

   $ 6,177      $ 7,327  
  

 

 

    

 

 

 

Conference Call and Webcast

Civista Bancshares, Inc. will also host a conference call to discuss the Company’s financial results for the first quarter of 2021 at 1:00 p.m. ET on Friday, April 23, 2021. 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. first quarter 2021 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).

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, 2020, and any additional risks identified in the Company’s subsequent Form 10-Q’s. 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 $3.1 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 HUwww.civb.comUH. The Company’s common shares are traded on the NASDAQ Capital Market under the symbol “CIVB”.

For additional information, contact:

Dennis G. Shaffer

CEO and President

Civista Bancshares, Inc.

888-645-4121


Civista Bancshares, Inc.

Financial Highlights

(Unaudited, dollars in thousands, except share and per share amounts)

Consolidated Condensed Statement of Income

 

     Three Months Ended  
     March 31,  
     2021     2020  

Interest income

   $ 25,725     $ 25,002  

Interest expense

     1,897       2,887  
  

 

 

   

 

 

 

Net interest income

     23,828       22,115  

Provision for loan losses

     830       2,126  
  

 

 

   

 

 

 

Net interest income after provision

     22,998       19,989  

Noninterest income

     9,190       6,876  

Noninterest expense

     19,390       17,856  
  

 

 

   

 

 

 

Income before taxes

     12,798       9,009  

Income tax expense

     2,040       1,176  
  

 

 

   

 

 

 

Net income

   $ 10,758     $ 7,833  

Dividends paid per common share

   $ 0.12     $ 0.11  

Earnings per common share, basic and diluted

   $ 0.68     $ 0.47  

Average shares outstanding, basic and diluted

     15,867,588       16,517,745  

Selected financial ratios:

    

Return on average assets (annualized)

     1.36     1.22

Return on average equity (annualized)

     12.48     9.47

Dividend payout ratio

     17.65     23.40

Net interest margin (tax equivalent)

     3.30     4.10


Selected Balance Sheet Items

(Dollars in thousands, except share and per share amounts)

 

     March 31,
2021
    December 31,
2020
 
     (unaudited)     (unaudited)  

Cash and due from financial institutions

   $ 437,238     $ 139,522  

Investment securities

     357,798       364,350  

Loans held for sale

     10,769       7,001  

Loans

     2,060,239       2,057,502  

Less: allowance for loan losses

     (26,133     (25,028
  

 

 

   

 

 

 

Net loans

     2,034,106       2,032,474  

Other securities

     20,537       20,537  

Premises and equipment, net

     22,265       22,580  

Goodwill and other intangibles

     84,682       84,926  

Bank owned life insurance

     46,219       45,976  

Other assets

     43,754       45,552  
  

 

 

   

 

 

 

Total assets

   $ 3,057,368     $ 2,762,918  
  

 

 

   

 

 

 

Total deposits

   $ 2,475,907     $ 2,189,398  

Federal Home Loan Bank advances

     125,000       125,000  

Securities sold under agreements to repurchase

     29,513       28,914  

Subordinated debentures

     29,427       29,427  

Accrued expenses and other liabilities

     47,463       40,071  

Total shareholders’ equity

     350,058       350,108  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 3,057,368     $ 2,762,918  
  

 

 

   

 

 

 

Shares outstanding at period end

     15,750,479       15,898,032  

Book value per share

   $ 22.23     $ 22.02  

Equity to asset ratio

     11.45     12.67

Selected asset quality ratios:

    

Allowance for loan losses to total loans

     1.27     1.22

Non-performing assets to total assets

     0.20     0.27

Allowance for loan losses to non-performing loans

     423.09     343.05

Non-performing asset analysis

    

Nonaccrual loans

   $ 4,360     $ 5,399  

Troubled debt restructurings

     1,817       1,897  

Other real estate owned

     —         31  
  

 

 

   

 

 

 

Total

   $ 6,177     $ 7,327  
  

 

 

   

 

 

 


Supplemental Financial Information

(Unaudited - dollars in thousands except share data)

 

End of Period Balances

   March 31,
2021
    December 31,
2020
    September 30,
2020
    June 30,
2020
    March 31,
2020
 

Assets

          

Cash and due from banks

   $ 437,238     $ 139,522     $ 194,773     $ 196,520     $ 256,023  

Investment securities

     357,798       364,350       366,691       369,181       366,689  

Loans held for sale

     10,769       7,001       13,256       18,523       7,632  

Loans

     2,060,239       2,057,502       2,040,940       2,022,965       1,743,125  

Allowance for loan losses

     (26,133     (25,028     (22,637     (20,420     (16,948
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Loans

     2,034,106       2,032,474       2,018,303       2,002,545       1,726,177  

Other securities

     20,537       20,537       20,537       20,537       20,280  

Premises and equipment, net

     22,265       22,580       22,958       23,137       22,443  

Goodwill and other intangibles

     84,682       84,926       84,896       84,852       84,919  

Bank owned life insurance

     46,219       45,976       45,732       45,489       45,249  

Other assets

     43,754       45,552       50,847       51,369       46,444  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 3,057,368     $ 2,762,918     $ 2,817,993     $ 2,812,153     $ 2,575,856  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

          

Total deposits

   $ 2,475,907     $ 2,189,398     $ 2,068,769     $ 2,069,261     $ 1,991,939  

Federal Home Loan Bank advances

     125,000       125,000       125,000       125,000       142,000  

Securities sold under agreement to repurchase

     29,513       28,914       25,813       23,608       22,699  

Other borrowings

     —         —         183,695       183,695       —    

Subordinated debentures

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

Accrued expenses and other liabilities

     47,463       40,071       43,234       44,549       61,624  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     2,707,310       2,412,810       2,475,938       2,475,540       2,247,689  

Shareholders’ Equity

          

Common shares

     277,164       277,039       276,940       276,841       276,546  

Retained earnings

     101,899       93,048       84,628       78,712       73,972  

Treasury shares

     (38,574     (34,598     (33,900     (32,594     (32,239

Accumulated other comprehensive income

     9,569       14,619       14,387       13,654       9,888  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     350,058       350,108       342,055       336,613       328,167  

Total Liabilities and Shareholders’ Equity

   $ 3,057,368     $ 2,762,918     $ 2,817,993     $ 2,812,153     $ 2,575,856  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Quarterly Average Balances

          

Assets:

          

Earning assets

   $ 3,006,653     $ 2,603,961     $ 2,617,884     $ 2,528,006     $ 2,232,168  

Securities

     382,313       386,179       388,594       386,838       385,187  

Loans

     2,069,419       2,072,477       2,040,492       1,972,969       1,725,685  

Liabilities and Shareholders’ Equity

          

Total deposits

   $ 2,632,782     $ 2,144,865     $ 2,084,791     $ 2,108,227     $ 1,975,133  

Interest-bearing deposits

     1,532,759       1,458,967       1,401,318       1,317,336       1,175,593  

Other interest-bearing liabilities

     185,605       278,357       362,965       302,267       209,909  

Total shareholders’ equity

     349,625       343,335       339,278       330,524       332,602  


Supplemental Financial Information

(Unaudited - dollars in thousands except share data)

 

     Three Months Ended  

Income statement

   March 31,
2021
    December 31,
2020
    September 30,
2020
    June 30,
2020
    March 31,
2020
 

Total interest and dividend income

   $ 25,725     $ 25,721     $ 24,558     $ 24,584     $ 25,002  

Total interest expense

     1,897       2,190       2,552       2,509       2,887  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     23,828       23,531       22,006       22,075       22,115  

Provision for loan losses

     830       2,250       2,250       3,486       2,126  

Noninterest income

     9,190       7,666       6,786       6,854       6,876  

Noninterest expense

     19,390       16,968       17,727       18,114       17,856  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     12,798       11,979       8,815       7,329       9,009  

Income tax expense

     2,040       1,806       1,133       825       1,176  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 10,758     $ 10,173     $ 7,682     $ 6,504     $ 7,833  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common shares dividend paid

   $ 1,907     $ 1,753     $ 1,766     $ 1,764     $ 1,835  

Per share data

          

Earnings per common share Basic and diluted

   $ 0.68     $ 0.64     $ 0.48     $ 0.41     $ 0.47  

Dividends paid per common share

     0.12       0.11       0.11       0.11       0.11  

Average common shares outstanding, Basic and diluted

     15,867,588       15,915,369       16,045,544       16,044,125       16,517,745  

Asset quality

          

Allowance for loan losses, beginning of period

   $ 25,028     $ 22,637     $ 20,420     $ 16,948     $ 14,767  

Charge-offs

     (46     (139     (185     (116     (24

Recoveries

     321       280       152       102       79  

Provision

     830       2,250       2,250       3,486       2,126  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, end of period

   $ 26,133     $ 25,028     $ 22,637     $ 20,420     $ 16,948  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratios

          

Allowance to total loans

     1.27     1.22     1.11     1.01     0.97

Allowance to nonperforming assets

     423.09     341.59     292.88     262.14     197.97

Allowance to nonperforming loans

     423.09     343.05     292.88     262.14     197.97

Nonperforming assets

          

Nonperforming loans

   $ 6,177     $ 7,296     $ 7,729     $ 7,790     $ 8,561  

Other real estate owned

     —         31       —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 6,177     $ 7,327     $ 7,729     $ 7,790     $ 8,561  

Capital and liquidity

          

Tier 1 leverage ratio

     9.23     10.77     10.73     10.43     10.66

Tier 1 risk-based capital ratio

     15.20     14.74     14.73     12.99     14.33

Total risk-based capital ratio

     16.45     15.99     15.94     13.97     15.25

Tangible common equity ratio (1)

     9.00     9.98     9.47     9.29     9.82

 

(1)

See reconciliation of non-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  
     March 31,
2021
    December 31,
2020
    September 30,
2020
    June 30,
2020
    March 31,
2020
 

Tangible Common Equity

          

Total Shareholder’s Equity - GAAP

   $ 350,058     $ 350,108     $ 342,055     $ 336,613     $ 328,167  

Less: Goodwill and intangible assets

     82,458       82,681       82,907       83,135       83,363  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible common equity (Non-GAAP)

   $ 267,600     $ 267,427     $ 259,148     $ 253,478     $ 244,804  

Total Shares Outstanding

     15,750,479       15,898,032       15,945,479       16,052,979       16,064,010  

Tangible book value per share

   $ 16.99     $ 16.82     $ 16.25     $ 15.79     $ 15.24  

Tangible Assets

          

Total Assets - GAAP

   $ 3,057,368     $ 2,762,918     $ 2,817,993     $ 2,812,153     $ 2,575,856  

Less: Goodwill and intangible assets

     82,458       82,681       82,907       83,135       83,363  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible assets (Non-GAAP)

   $ 2,974,910     $ 2,680,237     $ 2,735,086     $ 2,729,018     $ 2,492,493  

Tangible common equity to tangible assets

     9.00     9.98     9.47     9.29     9.82


Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings