Upgrade to SI Premium - Free Trial

Civista Bancshares, Inc. Announces Fourth Quarter and Year-to-date 2018 Earnings

February 15, 2019 8:55 AM

SANDUSKY, Ohio, Feb. 15, 2019 /PRNewswire/ -- Civista Bancshares, Inc. (NASDAQ: CIVB) ("Civista") reported net income available to common shareholders of $7.4 million, or $0.45 per diluted share, for the fourth quarter of 2018. This compares to net income available to common shareholders of $3.7 million, or $0.32 per diluted share, for the fourth quarter of 2017, which included $511 thousand or $0.04 per diluted share for the revaluation of deferred tax assets as a result of the decrease in the federal corporate tax rate.

Civista Bancshares, Inc.

For the twelve-month period ended December 31, 2018, Civista reported net income available to common shareholders of $13.2 million or $1.02 per diluted share. This compares to $14.6 million or $1.28 per diluted share, in the same period of 2017, which included $511 thousand or $0.04 per diluted share for the revaluation of deferred tax assets as a result of the decrease in the federal corporate tax rate.

"Our Civista team once again put together a great year for our customers and shareholders. Our overall asset growth was 40.2%. Much of that was due to the acquisition of United Community Bancorp ("UCB"). We were also successful in increasing loans 8.4% exclusive of the acquisition. The integration of the UCB systems and personnel is complete. While we have worked extensively on loan production and the UCB acquisition, we have not lost our focus on asset quality, which remains very good," said Dennis G. Shaffer, President and CEO of Civista.

Factors Affecting Comparability

Most recently, Civista acquired United Community Bancorp ("UCB") in September 2018. The financial position and results of operations of UCB prior to its acquisition date are not included in the Company's financial results for periods prior to the acquisition date.

Adjusted Earnings

Financial results for the fourth quarter and twelve months 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 twelve months ended December 31, 2018.

Income taxes for the fourth quarter and year ended December 31, 2017 included $511 thousand increase as a result of the change in the federal income tax rate related to the Tax cuts and Jobs Act. Excluding this item, adjusted earnings were $4.1 million, or $0.36 diluted earnings per share, for the fourth quarter of 2017 and $15.1 million, or $1.33 diluted earnings per share, for the twelve months ended December 31, 2017.

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 $6.2 million, or 42.5%, for the fourth quarter of 2018, and $11.6 million, or 21.3%, for the twelve months ended December 31, compared to the same periods of 2017. Interest income increased $7.9 million, or 49.7%, for the fourth quarter of 2018 and $15.1 million or 25.7% for the twelve-month period ended December 31. Accretion income associated with purchased loan portfolios totaled $973 thousand for the fourth quarter of 2018. Interest income further increased for both periods, due to an increase in average earning assets, as well as an increase in yields, compared to 2017. The only category of interest earning assets that experienced a decrease in yield was non-taxable securities. The decrease in yield for non-taxable securities is due to the decrease in the federal income tax rate and subsequently, the tax equivalent yield. Interest expense increased $1.7 million, or 132.1 %, for the fourth quarter of 2018 and $3.5 million, or 85.0%, for the twelve months ended December 31 compared to the same periods of 2017. The increase in interest expense is due to both an increase in average balances and an increase in the cost of interest-bearing liabilities. The tax equivalent net interest margin increased 14 basis points to 4.38% for the fourth quarter of 2018, compared to 4.24% for the same period a year ago and increased 20 basis points to 4.21% for the twelve months ended December 31, 2018, compared to 4.01% for the same period a year ago. Civista's net interest margin benefits from accretion income on purchased loan portfolios, which contributed 22 basis points and 6 basis points for the fourth quarter and year to date, respectively.

Mr. Shaffer continued, "While funding costs have been increasing throughout the industry, we have positioned our balance sheet to take advantage of rising rates. Through 2018 we have seen the benefits through the continued expansion of our margin."

Average Balance Analysis

(Unaudited - Dollars in thousands except share data)

Three Months Ended December 31,

2018

2017

Average

Yield/

Average

Yield/

Assets:

balance

Interest

rate *

balance

Interest

rate *

Interest-earning assets:

Loans

$ 1,532,012

$ 20,580

5.33%

$ 1,152,595

$ 13,987

4.82%

Taxable securities

205,200

1,702

3.27%

145,594

981

1.91%

Non-taxable securities

147,212

1,304

4.44%

98,029

846

5.43%

Interest-bearing deposits in other banks

23,542

121

2.04%

12,261

25

0.81%

Total interest-earning assets

$ 1,907,966

23,707

5.00%

$ 1,408,479

15,839

4.61%

Noninterest-earning assets:

Cash and due from financial institutions

27,187

22,984

Premises and equipment, net

22,635

17,864

Accrued interest receivable

7,189

5,440

Intangible assets

85,895

28,416

Other assets

22,903

7,450

Bank owned life insurance

42,818

25,031

Less allowance for loan losses

(13,459)

(12,985)

Total Assets

$ 2,103,134

$ 1,502,679

Liabilities and Shareholders Equity:

Interest-bearing liabilities:

Demand and savings

$ 854,303

$ 623

0.29%

$ 592,643

$ 182

0.08%

Time

266,573

1,075

1.60%

256,780

660

1.02%

FHLB advances

153,920

911

2.35%

44,921

161

1.42%

Federal funds purchased

462

3

2.58%

11

-

0.00%

Subordinated debentures

29,427

345

4.65%

29,427

269

3.63%

Repurchase Agreements

20,193

5

0.10%

17,156

4

0.09%

Total interest-bearing liabilities

$ 1,324,878

2,962

0.89%

$ 940,938

1,276

0.54%

Noninterest-bearing deposits

470,645

369,079

Other liabilities

17,515

10,167

Shareholders' Equity

290,096

182,495

Total Liabilities and Shareholders' Equity

$ 2,103,134

$ 1,502,679

Net interest income and interest rate spread

$ 20,745

4.11%

$ 14,563

4.07%

Net interest margin

4.38%

4.24%

* - Interest yields are calculated using a 21% tax-equivalent adjustment for 2018 and a 35% tax-equivalent adjustment for 2017

Average Balance Analysis

(Unaudited - Dollars in thousands except share data)

Twelve Months Ended December 31,

2018

2017

Average

Yield/

Average

Yield/

Assets:

balance

Interest

rate *

balance

Interest

rate *

Interest-earning assets:

Loans

$ 1,274,779

$ 64,196

5.04%

$ 1,109,069

$ 51,198

4.62%

Taxable securities

159,451

4,770

2.97%

144,685

3,745

2.62%

Non-taxable securities

114,547

3,976

4.43%

89,564

3,153

5.50%

Interest-bearing deposits in other banks

45,766

735

1.61%

61,859

498

0.81%

Total interest-earning assets

$ 1,594,543

73,677

4.69%

$ 1,405,177

58,594

4.30%

Noninterest-earning assets:

Cash and due from financial institutions

43,247

45,801

Premises and equipment, net

19,045

18,027

Accrued interest receivable

5,514

4,697

Intangible assets

45,524

28,605

Other assets

17,678

12,374

Bank owned life insurance

30,483

24,819

Less allowance for loan losses

(13,211)

(13,113)

Total Assets

$ 1,742,823

$ 1,526,387

Liabilities and Shareholders Equity:

Interest-bearing liabilities:

Demand and savings

$ 685,497

$ 1,442

0.21%

$ 585,218

$ 595

0.10%

Time

189,600

2,316

1.22%

200,797

1,747

0.87%

FHLB

119,753

2,471

2.06%

54,100

695

1.28%

Federal funds purchased

116

3

2.59%

119

2

1.68%

Subordinated debentures

29,427

1,320

4.49%

29,427

1,035

3.52%

Repurchase Agreements

18,456

18

0.10%

18,234

18

0.10%

Total interest-bearing liabilities

$ 1,042,849

7,570

0.73%

$ 887,895

4,092

0.46%

Noninterest-bearing deposits

466,763

450,648

Other liabilities

15,840

15,081

Shareholders' Equity

217,371

172,763

Total Liabilities and Shareholders' Equity

$ 1,742,823

$ 1,526,387

Net interest income and interest rate spread

$ 66,107

3.96%

$ 54,502

3.84%

Net interest margin

4.21%

4.01%

* - Interest yields are calculated using a 21% tax-equivalent adjustment for 2018 and a 35% tax-equivalent adjustment for 2017

Provision for loan losses was $390 thousand and $780 thousand for the three and twelve months ended December 31, 2018, respectively. No provision was recorded during 2017.

For the fourth quarter of 2018, noninterest income totaled $4.8 million, an increase of $1.2 million, or 33.3%, compared to the prior year's fourth quarter. Noninterest income for the twelve months of 2018 totaled $18.1 million, an increase of $1.8 million, or 11.0%, compared to the prior year's twelve months.

Noninterest income

(dollars in thousands)

Three months endedDecember 31,

Twelve months endedDecember 31,

2018

2017

2018

2017

Service charges

$ 1,496

$ 1,168

$ 5,208

$ 4,777

Net gain (loss) on sale of securities

(27)

21

(413)

12

Net gain (loss) on equity securities

(76)

-

26

-

Net gain on sale of loans

386

538

1,621

1,745

ATM/Interchange fees

1,030

661

2,794

2,304

Wealth management fees

1,108

835

3,669

3,068

Bank owned life insurance

286

144

718

573

Tax refund processing fees

-

-

2,750

2,750

Other

635

263

1,758

1,105

Total noninterest income

$ 4,838

$ 3,630

$ 18,131

$ 16,334

Service Charges increased $328 thousand, or 28.1% and $431 thousand, or 9.0% for the fourth quarter and twelve-month periods. Service charges related to the acquisition of UCB were $280 thousand and $287 thousand for the three and twelve-month periods ended December 31, 2018, respectively. Additionally, for the twelve month period, service charges on business accounts increased by $83 thousand. For 2018, we recorded a loss on securities sold of $413 thousand, which includes $392 thousand of losses in the third quarter that resulted from selling three securities to improve the structure and to gain future yield. ATM/Interchange fees increased $369 thousand, or 55.8%, and $490 thousand, or 21.3%, for the fourth quarter and twelve-month periods ended December 31, 2018, primarily due to increased interchange income related to the UCB acquisition. Wealth management fees increased $273 thousand, or 32.7%, and $601 thousand, or 19.6%, for the fourth quarter and twelve-month period ended December 31, 2018. While assets under management decreased $7.9 million to $472.4 million at December 31, 2018, average assets under management increased $21.8 million in 2018. Bank owned life insurance income increased $142 thousand, or 98.6%, for the three-month period and $145 thousand, or 25.3%, for the twelve-month period ended December 31, 2018. Both of these increases were primarily due to the addition of policies from the acquisition of UCB. Other noninterest income increased for the three and twelve-month periods due primarily to an increases in swap related income of $279 thousand and $443 thousand, respectively.

For the fourth quarter of 2018, noninterest expense totaled $16.4 million, an increase of $4.0 million, or 32.3%, compared to the prior year's fourth quarter. Noninterest expense for the twelve months of 2018 totaled $66.7 million, an increase of $18.1 million, or 37.2%, when compared to the twelve months of 2017.

Noninterest expense

(dollars in thousands)

Three months endedDecember 31,

Twelve months endedDecember 31,

2018

2017

2018

2017

Compensation expense

$ 9,668

$ 7,569

$ 37,299

$ 29,253

Net occupancy and equipment

1,573

1,154

5,017

4,253

Contracted data processing

904

664

7,140

1,838

Taxes and assessments

487

345

1,906

1,526

Professional services

816

582

4,229

2,300

Amortization of intangible assets

281

104

366

586

Marketing

194

49

1,182

817

Other

2,468

1,920

9,540

8,031

Total noninterest expense

$ 16,391

$ 12,387

$ 66,679

$ 48,604

Compensation expense increased $2.1 million and $8.0 million for the three and twelve-month periods ending December 31, 2018, respectively. The three and twelve-month periods included $172 thousand and $5.2 million of acquisition related expenses, respectively. The remaining increase is due to payroll and payroll related expenses resulting from an increase in full time equivalent (FTE) employees and annual pay increases. FTE employees increased 82, to 431 FTE, compared to the same period of 2017, as a result of the UCB acquisition. Additionally, employee insurance increased $504 thousand for the three months and $788 thousand for the twelve months ended December 31, 2018 compared to last year. Net occupancy and equipment expense increased $419 thousand, or 36.3%, and $764 thousand, or 18.0%, for the three and twelve-month periods ended December 31, 2018. Net occupancy expense increased as a result of increases in miscellaneous building repairs, janitorial services, grounds maintenance and real estate taxes, primarily as a result of the acquisition of UCB. Contracted data processing expenses increased $240 thousand and $5.3 million for the three and twelve-month periods ended December 31, 2018, due to $260 thousand for three months and $5.5 million for twelve months, incurred for data processing conversion expenses of UCB. Professional services costs increased $234 thousand, or 40.2%, and $1.9 million, or 83.9%, for the three and twelve-month periods ended December 31, 2018, respectively. The increases include $139 thousand and $1.6 million of legal and consulting expenses related to the UCB acquisition, respectively.

The efficiency ratio was 78.2% for the twelve months ended December 31, 2018 compared to 67.0% for the twelve months ended December 31, 2017. The increase in the efficiency ratio is due primarily to $12.7 million of expenses related to the merger with UCB, partially offset by an increase in net interest income. Excluding the merger related expenses, the efficiency ratio was 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 twelve-month period ended December 31, 2018 was 14.0% and 15.7%, respectively compared to 31.5% and 28.6% in 2017.

Mr. Shaffer continued, "While our noninterest expense is up 32% in the fourth quarter, we increased our size 40% in 2018 and also incurred some additional integration costs. We are optimistic as we look forward to 2019."

Balance Sheet

Total assets increased $613.1 million, or 40.2%, from December 31, 2017 to December 31, 2018, primarily due to the acquisition of United Community Bancorp.

End of period loan balances

(dollars in thousands)

December 31,

December 31,

2018

2017

$ Change

% Change

Commercial and Agriculture

$ 177,101

$ 152,473

$ 24,628

16.2%

Commercial Real Estate:

Owner Occupied

210,121

164,099

46,022

28.0%

Non-owner Occupied

523,598

425,623

97,975

23.0%

Residential Real Estate

457,850

268,735

189,115

70.4%

Real Estate Construction

135,195

97,531

37,664

38.6%

Farm Real Estate

38,513

39,461

(948)

-2.4%

Consumer and Other

19,563

16,739

2,824

16.9%

Total Loans

$ 1,561,941

$ 1,164,661

$ 397,280

34.1%

The acquisition of UCB contributed $298.9 million, or 75.2%, of the increase in the loan portfolio. Loan growth during 2018, not related to the UCB acquisition, totaled $98.4 million with increases of $54.6 million in the Commercial Real Estate, $12.4 million in the Residential Real Estate and $26.3 million in the Real Estate Construction loan portfolios.

Total deposits increased $375.0 million, or 31.1%, from December 31, 2017 to December 31, 2018. The acquisition of UCB added $475.9 million in deposits which was offset by a decrease of $96.5 million in brokered deposits.

End of period deposit balances

(dollars in thousands)

December 31,

December 31,

2018

2017

$ Change

% Change

Noninterest-bearing demand

$ 468,083

$ 361,964

$ 106,119

29.3%

Interest-bearing demand

261,996

183,680

78,316

42.6%

Savings and money market

562,882

404,690

158,192

39.1%

Time deposits

262,686

133,853

128,833

96.2%

Brokered deposits

24,246

120,736

(96,490)

-79.9%

Total Deposits

$ 1,579,893

$ 1,204,923

$ 374,970

31.1%

The increase in noninterest-bearing demand is due to an increase in deposits from the acquisition of $112.8 million, which was partially offset by cash paid by the Company related to the UCB acquisition. Interest-bearing demand deposits increased due to an $86.1 million increase related to the UCB acquisition. Savings and money market deposits increased primarily due to a $148.5 million increase related to the UCB acquisition. All but $211 thousand of the increase in time deposits was related to the UCB acquisition. The decrease in brokered deposits was due to a shift in wholesale funding sources.

Federal Home Loan Bank advances at December 31, 2018 increased $121.7 million to $193.6 million, or 169.3%, from December 31, 2017, due to a shift in wholesale funding sources.

Total shareholders' equity increased $114.4 million, or 62.0%, from December 31, 2017 to December 31, 2018. The acquisition of UCB resulted in the issuance of 4.3 million shares of stock totaling $104.7 million. In addition, retained earnings increased $9.7 million. During 2018, $8.0 million of preferred stock was converted to 1.1 million shares of common stock. Since issuance in December 2013, approximately $13.8 million, or 59.5%, has been converted from preferred stock to common stock.

Asset Quality

The Company recorded net charge-offs of $235 thousand for the twelve months of 2018 compared to $171 thousand for the same period of 2017.

Allowance for Loan Losses

(dollars in thousands)

December 31,

December 31,

2018

2017

Beginning of period

$ 13,134

$ 13,305

Charge-offs

(903)

(942)

Recoveries

668

771

Provision

780

-

End of period

$ 13,679

$ 13,134

The allowance for loan losses to loans was 0.88% for 2018 and 1.13% for 2017. The non-performing assets to assets ratio decreased to 0.43% from 0.63% in 2017. The allowance for loan losses to non-performing loans increased to 149.67% from 137.73% in 2017. The changes in these ratios are due to improved asset quality as well as changes related to the UCB acquisition.

Non-performing assets at December 31, 2018 were $9.1 million, a 4.3% decrease from December 31, 2017.

Non-performing Assets

(dollars in thousands)

December 31,

December 31,

2018

2017

Non-accrual loans

$ 6,116

$ 6,648

Restructured loans

3,024

2,888

Total non-performing loans

9,140

9,536

Other Real Estate Owned

-

16

Total non-performing assets

$ 9,140

$ 9,552

Conference Call and WebcastCivista Bancshares, Inc. will also host a conference call to discuss the Company's financial results for the fourth quarter of 2018 at 1:00 p.m. ET on Friday, February 15, 2019. 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 2018 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 MeasuresSome 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 StatementsThis 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, 2017. 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 $2.1 billion financial holding company headquartered in Sandusky, Ohio. The Company's banking subsidiary, Civista Bank, operates 38 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". The Company's depositary shares, each representing a 1/40th ownership interest in a Series B Preferred Share, are traded on the NASDAQ Capital Market under the symbol "CIVBP".

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)

2018

2017

2018

2017

Interest and dividend income

$ 23,707

$ 15,839

$ 73,677

$ 58,594

Interest expense

2,962

1,276

7,570

4,092

Net interest income

20,745

14,563

66,107

54,502

Provision for loan losses

390

-

780

-

Net interest income after provision

20,355

14,563

65,327

54,502

Noninterest income

4,838

3,630

18,131

16,334

Noninterest expense

16,391

12,387

66,679

48,604

Income before taxes

8,802

5,806

16,779

22,232

Income tax expense

1,233

1,826

2,640

6,360

Net income

7,569

3,980

14,139

15,872

Preferred stock dividends

165

308

959

1,244

Net income available

to common shareholders

$ 7,404

$ 3,672

$ 13,180

$ 14,628

Dividends per common share

$ 0.09

$ 0.06

$ 0.32

$ 0.24

Earnings per common share,

basic

$ 0.48

$ 0.36

$ 1.10

$ 1.48

diluted

$ 0.45

$ 0.32

$ 1.02

$ 1.28

Average shares outstanding,

basic

15,521,404

10,179,079

11,971,786

9,906,856

diluted

16,898,186

12,597,396

13,855,707

12,352,616

Selected financial ratios:

Return on average assets

1.43%

1.05%

0.81%

1.04%

Return on average equity

10.35%

8.65%

6.50%

9.19%

Dividend payout ratio

18.46%

15.35%

27.10%

14.98%

Net interest margin (tax equivalent)

4.38%

4.24%

4.21%

4.01%

Selected Balance Sheet Items

December 31,

December 31,

2018

2017

(unaudited)

(unaudited)

Cash and due from financial institutions

$ 42,779

$ 40,519

Investment securities

347,364

231,062

Loans held for sale

1,391

2,197

Loans

1,561,941

1,164,661

Less allowance for loan losses

13,679

13,134

Net loans

1,548,262

1,151,527

Other securities

21,021

14,247

Premises and equipment, net

22,021

17,611

Goodwill and other intangibles

86,203

28,374

Bank owned life insurance

43,037

25,125

Other assets

26,876

15,195

Total assets

$ 2,138,954

$ 1,525,857

Total deposits

$ 1,579,893

$ 1,204,923

Federal Home Loan Bank advances

193,600

71,900

Securities sold under agreements to repurchase

22,199

21,755

Subordinated debentures

29,427

29,427

Accrued expenses and other liabilities

14,937

13,391

Total shareholders' equity

298,898

184,461

Total liabilities and shareholders' equity

$ 2,138,954

$ 1,525,857

Shares outstanding at period end

15,603,499

10,198,475

Book value per share

$ 18.56

$ 16.39

Equity to asset ratio

13.97%

12.09%

Selected asset quality ratios:

Allowance for loan losses to total loans

0.88%

1.13%

Non-performing assets to total assets

0.43%

0.63%

Allowance for loan losses to non-performing loans

149.66%

137.73%

Non-performing asset analysis

Nonaccrual loans

$ 6,116

$ 6,648

Troubled debt restructurings

3,024

2,888

Other real estate owned

-

16

Total

$ 9,140

$ 9,552

Supplemental Financial Information

(Unaudited - Dollars in thousands except share data)

December 31,

September 30,

June 30,

March 31,

December 31,

End of Period Balances

2018

2018

2018

2018

2017

Assets

Cash and due from banks

$ 42,779

$ 64,754

$ 41,156

$ 118,970

$ 40,519

Investment securities

347,364

318,112

231,013

234,915

231,062

Loans held for sale

1,391

4,025

4,058

2,379

2,197

Loans

1,561,941

1,515,644

1,180,032

1,153,758

1,164,661

Allowance for loan losses

(13,679)

(13,331)

(12,867)

(12,814)

(13,134)

Net Loans

1,548,262

1,502,313

1,167,165

1,140,944

1,151,527

Other securities

21,021

17,774

15,154

14,247

14,247

Premises and equipment, net

22,021

22,518

17,308

17,424

17,611

Goodwill and other intangibles

86,203

85,964

28,342

28,354

28,374

Bank owned life insurance

43,037

42,750

25,411

25,267

25,125

Other assets

26,876

27,325

18,700

17,805

15,195

Total Assets

$ 2,138,954

$ 2,085,535

$ 1,548,307

$ 1,600,305

$ 1,525,857

Liabilities

Total deposits

$ 1,579,893

$ 1,577,755

$ 1,146,172

$ 1,290,671

$ 1,204,923

Federal Home Loan Bank advances

193,600

145,100

156,200

60,000

71,900

Securities sold under agreement to repurchase

22,199

18,515

14,230

17,452

21,755

Subordinated debentures

29,427

29,427

29,427

29,427

29,427

Accrued expenses and other liabilities

14,937

25,350

12,430

14,712

13,391

Total liabilities

1,840,056

1,796,147

1,358,459

1,412,262

1,341,396

Shareholders' Equity

Preferred shares, Series B

9,364

10,878

13,250

17,034

17,358

Common stock

266,901

265,324

158,191

154,170

153,810

Accumulated earnings

41,320

35,302

39,898

37,902

31,652

Treasury stock

(17,235)

(17,235)

(17,235)

(17,235)

(17,235)

Accumulated other comprehensive loss

(1,452)

(4,881)

(4,256)

(3,828)

(1,124)

Total shareholders' equity

298,898

289,388

189,848

188,043

184,461

Total Liabilities and Shareholders' Equity

$ 2,138,954

$ 2,085,535

$ 1,548,307

$ 1,600,305

$ 1,525,857

Quarterly Average Balances

Assets:

Earning assets

$ 1,907,966

$ 1,534,039

$ 1,427,953

$ 1,502,943

$ 1,408,479

Securities

352,412

252,832

247,301

242,477

243,623

Loans

1,532,012

1,256,680

1,158,956

1,147,441

1,152,595

Liabilities and Shareholders' Equity

Total deposits

$ 1,591,521

$ 1,202,419

$ 1,190,415

$ 1,380,413

$ 1,218,502

Interest-bearing deposits

1,120,876

816,773

756,289

803,604

849,423

Interest-bearing liabilities

204,002

228,164

149,433

87,467

91,515

Total shareholders' equity

290,096

205,601

188,330

184,432

182,495

Supplemental Financial Information

(Unaudited - Dollars in thousands except share data)

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

Income statement

2018

2018

2018

2018

2017

Total interest and dividend income

$ 23,707

$ 17,886

$ 16,160

$ 15,924

$ 15,839

Total interest expense

2,962

2,062

1,394

1,152

1,276

Net interest income

20,745

15,824

14,766

14,772

14,563

Provision for loan losses

390

390

-

-

-

Noninterest income

4,838

3,288

4,390

5,616

3,630

Noninterest expense

16,391

22,156

15,928

12,205

12,387

Income (loss) before taxes

8,802

(3,434)

3,228

8,183

5,806

Income tax expense (benefit)

1,233

(1)

214

1,194

1,826

Net income (loss)

7,569

(3,433)

3,014

6,989

3,980

Preferred stock dividends

165

192

299

303

308

Net income (loss) available to

common shareholders

$ 7,404

$ (3,625)

$ 2,715

$ 6,686

$ 3,672

Common shares dividend paid

$ 1,386

$ 971

$ 719

$ 714

$ 712

Per share data

Basic earnings per common share

$ 0.48

$ (0.31)

$ 0.26

$ 0.65

$ 0.36

Diluted earnings per common share

0.45

(0.31)

0.24

0.55

0.32

Dividends per common share

0.09

0.09

0.07

0.07

0.06

Average common shares outstanding - basic

15,521,404

11,627,093

10,470,839

10,213,264

10,179,079

Average common shares outstanding - diluted

16,898,186

13,271,073

12,615,336

12,597,394

12,597,396

Asset quality

Allowance for loan losses, beginning of period

$ 13,331

$ 12,867

$ 12,814

$ 13,134

$ 12,946

Charge-offs

(119)

(133)

(226)

(425)

(145)

Recoveries

77

207

279

105

333

Provision

390

390

-

-

-

Allowance for loan losses, end of period

$ 13,679

$ 13,331

$ 12,867

$ 12,814

$ 13,134

Ratios

Allowance to total loans

0.88%

0.88%

1.09%

1.11%

1.13%

Allowance to nonperforming assets

149.67%

132.86%

168.36%

154.21%

137.50%

Allowance to nonperforming loans

149.67%

132.86%

168.36%

154.41%

137.73%

Nonperforming assets

Nonperforming loans

$ 9,140

$ 10,034

$ 7,642

$ 8,298

$ 9,536

Other real estate owned

-

-

-

11

16

Total nonperforming assets

$ 9,140

$ 10,034

$ 7,642

$ 8,309

$ 9,552

Capital and liquidity

Tier 1 leverage ratio

12.22%

15.37%

12.96%

11.82%

12.69%

Tier 1 risk-based capital ratio

15.30%

15.43%

15.71%

15.87%

15.45%

Total risk-based capital ratio

16.15%

16.29%

16.74%

16.92%

16.53%

Tangible common equity ratio

9.98%

9.70%

9.80%

9.12%

9.33%

Reconciliation of Non-GAAP Financial Measures

(Unaudited - Dollars in thousands except share data)

Three MonthsEnded

Three MonthsEnded

TwelveMonths Ended

TwelveMonths Ended

December 31,

December 31,

December 31,

December 31,

Adjusted earnings

2018

2017

2018

2017

Income before taxes (GAAP)

8,802

5,806

16,779

22,232

Loss on sale of investment securities

(27)

-

(413)

-

Acquisition and integration expenses

782

-

12,735

-

Adjusted earnings, pretax

9,611

5,806

29,927

22,232

Income tax expense

1,233

1,826

2,640

6,360

Income tax expense adjustment

150

(511)

1,678

(511)

Adjusted net income (Non-GAAP)

8,228

4,491

25,609

16,383

Preferred stock dividends

165

308

959

1,244

Adjusted net income available to

common shareholders

$ 8,063

$ 4,183

$ 24,650

$ 15,139

Adjusted earnings per common share - basic

$ 0.52

$ 0.41

$ 2.06

$ 1.53

Adjusted earnings per common share - diluted

0.49

0.36

1.85

1.33

Average common shares outstanding - basic

15,521,404

10,179,079

11,971,786

9,906,856

Average common shares outstanding - diluted

16,898,186

12,597,396

13,855,707

12,352,616

Adjusted return on average assets

1.55%

1.19%

1.47%

1.07%

Adjusted return on average equity

11.25%

9.76%

11.78%

9.48%

Adjusted Efficiency ratio

TwelveMonths Ended

TwelveMonths Ended

December 31,

December 31,

2018

2017

Noninterest expense (GAAP)

66,679

48,604

Acquisition and integration expense

(12,735)

-

Adjusted noninterest expense

53,944

48,604

Net interest income (GAAP)

66,107

54,502

Effect of tax-exempt income

1,062

1,711

Adjusted net interest income

67,169

56,213

Noninterest Income - GAAP

18,131

16,334

Loss on sales of investment securities, net

413

-

Adjusted Non-interest Income

18,544

16,334

Adjusted total revenue

85,713

72,547

Adjusted Efficiency ratio

62.9%

67.0%

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/civista-bancshares-inc-announces-fourth-quarter-and-year-to-date-2018-earnings-300796547.html

SOURCE Civista Bancshares, Inc.

Categories

Press Releases

Next Articles