Heritage Financial Group, Inc. Reports First Quarter Net Income of $3.9 Million or $0.43 Per Diluted Share
Company Declares Quarterly Cash Dividend of
- Net income of
$3.9 million or$0.43 per diluted share, up 56% from$2.5 million or$0.28 per diluted share for the linked quarter, and up 189% from$1.3 million or$0.18 per diluted share for the year-earlier quarter; - Net income, excluding special items for each quarter, of
$4.0 million or$0.44 per diluted share, up 36% from$2.9 million or$0.32 per diluted share for the linked quarter, and up 123% from$1.8 million or$0.24 per diluted share for the year-earlier quarter (see non-GAAP reconciliation); - Core net interest margin expanded to 3.60%, up 16 basis points from 3.44% for the linked quarter and up 37 basis points from 3.23% for the year-earlier quarter;
- Loan growth, excluding acquired loans, of
$7.3 million or 1% on a linked-quarter basis and$104.5 million or 15% compared with the year-earlier quarter; - A decline in nonperforming loans, excluding acquired loans, of 9% on a linked-quarter basis and 40% compared with the year-earlier quarter;
- A decrease in the provision for loan losses, excluding acquired loans, to
$75,000 from$285,000 for the linked-quarter, but up from$65,000 for the year-earlier quarter; and - An increase in mortgage originations to
$448.1 million , up$103.4 million or 30% from the linked-quarter and up$312.6 million or 231% from the year-earlier quarter.
Commenting on the announcement,
"Another area in which we have made important headway during 2015 is with our previously announced merger with
Dorminey noted that the Company's Board of Directors has declared a regular quarterly cash dividend of
First Quarter 2015 Results of Operations
The
- Increased net interest income of
$976,000 ; - Growth in revenue from mortgage banking activities of
$3.1 million ; - Decreased acquisition-related expenses of
$173,000 ; offset by - Increased salaries and employee benefits of
$1.1 million , driven primarily by mortgage banking expansion; - Decreased gain on sales of securities of
$190,000 ; and - Decreased service charges on deposit accounts of
$243,000 .
The
- Increased salaries and employee benefits of
$7.1 million due primarily to personnel additions related to mortgage banking expansion and the Alarion merger; - Increased equipment and occupancy expense of
$709,000 ; offset by - Growth in revenue from mortgage banking activities of
$8.9 million ; and - Increased net interest income of
$4.5 million .
Net interest income for the first quarter of 2015 increased 32% to
In the first quarter of 2015, the Company continued to achieve loan growth, with its non-acquired loan portfolio increasing
For the first quarter of 2015, the Company's loans held for sale totaled
Noninterest income for the first quarter of 2015 improved 234% to
Asset Quality
Total nonperforming assets, excluding acquired assets, increased to
The provision for loan losses on non-acquired loans decreased to
About
Cautionary Note Regarding Forward Looking Statements
Except for historical information contained herein, the matters included in this news release and other information in the Company's filings with the
| Unaudited Reconciliation of Non-GAAP Measures Presented in Earnings Release | ||||||||||||
|
(Dollars in thousands, except per share data) |
||||||||||||
| Three Months Ended | ||||||||||||
| 2015 | 2014 | 2014 | ||||||||||
| Total noninterest income | $ | 11,657 | $ | 3,487 | $ | 9,551 | ||||||
| Gain on sale of securities | – | – | (190 | ) | ||||||||
| Gain on acquisitions | – | – | – | |||||||||
| Adjusted noninterest income | $ | 11,657 | $ | 3,487 | $ | 9,361 | ||||||
| Total noninterest expense | $ | 24,100 | $ | 15,476 | $ | 23,165 | ||||||
| Acquisition-related expenses | (253 | ) | (52 | ) | (426 | ) | ||||||
| Impairment loss on assets held for sale | – | – | (172 | ) | ||||||||
|
Realized loss on the disposition of assets held for sale |
– | – | (6 | ) | ||||||||
|
Accrual of |
(11 | ) | (543 | ) | (191 | ) | ||||||
| Adjusted noninterest expense | $ | 23,836 | $ | 14,881 | $ | 22,370 | ||||||
| Net income as reported | $ | 3,884 | $ | 1,343 | $ | 2,494 | ||||||
| Total adjustments, net of tax* | 91 | 441 | 422 | |||||||||
| Adjusted net income | $ | 3,975 | $ | 1,784 | $ | 2,916 | ||||||
| Diluted earnings per share | $ | 0.43 | $ | 0.18 | $ | 0.28 | ||||||
| Total adjustments, net of tax* | 0.01 | 0.06 | 0.04 | |||||||||
| Adjusted diluted earnings per share | $ | 0.44 | $ | 0.24 | $ | 0.32 | ||||||
|
* The effective tax rate for the period presented is used to determine net of tax amounts. |
||||||||||||
|
Net Income and Diluted Earnings Per Share are presented in accordance with Generally Accepted Accounting Principles ("GAAP"). Adjusted Noninterest Income, Adjusted Noninterest Expense, Adjusted Net Income and Adjusted Diluted Earnings Per Share are non-GAAP financial measures. The Company believes that these non-GAAP measures aid in understanding and comparing current-year and prior-year results, both of which include unusual items of different natures. These non-GAAP measures should be viewed in addition to, and not as a substitute for, the Company's reported results. |
||||||||||||
| Consolidated Balance Sheets | ||||||||
| (Unaudited) | ||||||||
| (Dollars in thousands) | ||||||||
| (Unaudited) | ||||||||
| 2015 | 2014* | |||||||
|
ASSETS |
||||||||
| Cash and due from banks | $ | 31,947 | $ | 29,107 | ||||
| Interest-bearing deposits in banks | 3,419 | 6,135 | ||||||
| Federal funds sold | 979 | 141 | ||||||
| Cash and cash equivalents | 36,345 | 35,383 | ||||||
| Securities available for sale, at fair value | 262,856 | 269,678 | ||||||
| 9,139 | 8,510 | |||||||
| Other equity securities, at cost | 1,010 | 1,010 | ||||||
| Loans held for sale | 233,466 | 161,104 | ||||||
| Loans: | ||||||||
| Non-acquired loans | 807,101 | 799,793 | ||||||
| Acquired non-credit impaired loans | 182,213 | 156,513 | ||||||
| Acquired credit impaired loans non-covered | 84,123 | 86,763 | ||||||
| Acquired credit impaired loans covered | 40,834 | 42,404 | ||||||
| Less allowance for non-acquired loans | 10,010 | 10,034 | ||||||
| Loans, net | 1,104,261 | 1,075,439 | ||||||
| Non-acquired other real estate owned | 1,951 | 577 | ||||||
| Acquired non-covered other real estate owned | 2,623 | 2,721 | ||||||
| Acquired covered other real estate owned | 4,714 | 5,107 | ||||||
| Total other real estate owned | 9,288 | 8,405 | ||||||
| 20,170 | 23,837 | |||||||
| Premises and equipment, net | 49,810 | 50,041 | ||||||
| Goodwill and intangible assets | 24,889 | 18,177 | ||||||
| Cash surrender value of bank owned life insurance | 25,114 | 24,931 | ||||||
| Other assets | 31,480 | 29,100 | ||||||
| Total assets | $ | 1,807,828 | $ | 1,705,615 | ||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||
| Non-interest-bearing deposits | $ | 253,811 |
$ |
217,869 | ||||
| Interest-bearing deposits | 1,140,300 | 1,104,240 | ||||||
| Total deposits | 1,394,111 | 1,322,109 | ||||||
| Federal funds purchased | ||||||||
| Federal funds purchased and securities sold under repurchase agreements | 41,128 | 43,339 | ||||||
| Other borrowings | 181,981 | 159,247 | ||||||
| Other liabilities | 26,750 | 20,902 | ||||||
| Total liabilities | 1,643,970 | 1,545,597 | ||||||
| Shareholders' equity: | ||||||||
| Preferred stock, par value; |
- | - | ||||||
|
Common stock, par value |
92 | 92 | ||||||
| Capital surplus | 106,331 | 105,965 | ||||||
| Retained earnings | 66,527 | 63,289 | ||||||
| Accumulated other comprehensive loss, net of tax of |
(6,415 | ) | (6,500 | ) | ||||
| Unearned employee stock ownership plan (ESOP), 265,909 and 279,234 shares, respectively | (2,677 | ) | (2,828 | ) | ||||
| Total shareholders' equity | 163,858 | 160,018 | ||||||
| Total liabilities & shareholders' equity | $ | 1,807,828 | $ | 1,705,615 | ||||
|
* Derived from Audited Consolidated Financial Statements. |
||||||||
| Consolidated Statements of Income | ||||||||
| (Unaudited) | ||||||||
| (Dollars in thousands except share and per share data) | ||||||||
| Three Months Ended | ||||||||
| 2015 | 2014 | |||||||
|
Interest income: |
||||||||
| Interest and fees on loans | $ | 17,376 | $ | 13,350 | ||||
| Interest on loans held for sale | 1,730 | 1,025 | ||||||
| Interest on taxable securities | 958 | 1,206 | ||||||
| Interest on nontaxable securities | 351 | 354 | ||||||
| Interest on federal funds sold | 2 | 1 | ||||||
| Interest on deposits in other banks | 12 | 19 | ||||||
| Total interest income | 20,429 | 15,955 | ||||||
|
Interest expense: |
||||||||
| Interest on deposits | 1,202 | 1,140 | ||||||
| Interest on other borrowings | 778 | 844 | ||||||
| Total interest expense | 1,980 | 1,984 | ||||||
| Net interest income | 18,449 | 13,971 | ||||||
| Provision for loan losses | 75 | 170 | ||||||
| Net interest income after provision for loan losses | 18,374 | 13,801 | ||||||
|
Noninterest income: |
||||||||
| Service charges on deposit accounts | 1,386 | 1,443 | ||||||
| Bankcard services income | 923 | 889 | ||||||
| Other service charges, commissions and fees | 261 | 162 | ||||||
| Brokerage fees | 597 | 566 | ||||||
| Mortgage banking activities | 11,080 | 2,166 | ||||||
| Bank-owned life insurance | 182 | 189 | ||||||
| Accretion of |
(2,883 | ) | (2,031 | ) | ||||
| Other | 111 | 103 | ||||||
| Total noninterest income | 11,657</b> | 3,487 | ||||||
|
Noninterest expense: |
||||||||
| Salaries and employee benefits | 15,654 | 8,580 | ||||||
| Equipment and occupancy | 2,704 | 1,995 | ||||||
| Advertising and marketing | 392 | 228 | ||||||
| Professional fees | 272 | 451 | ||||||
| Information services expenses | 1,594 | 1,200 | ||||||
| Net loss on sales and write-downs of other real estate owned | 123 | 318 | ||||||
| Net gain on sales and write-downs of acquired other real estate owned | (98 | ) | (264 | ) | ||||
| Foreclosed asset expenses | 113 | 87 | ||||||
| Foreclosed acquired asset expenses | 120 | 333 | ||||||
| 334 | 244 | |||||||
| Acquisition related expenses | 253 | 52 | ||||||
| Deposit intangible expenses | 321 | 196 | ||||||
| 11 | 543 | |||||||
| Other operating expenses | 2,307 | 1,513 | ||||||
| Total noninterest expense | 24,100 | 15,476 | ||||||
| Income before income taxes | 5,931 | 1,812 | ||||||
| Applicable income tax | 2,047 | 469 | ||||||
| Net income | $ | 3,884 | $ | 1,343 | ||||
|
Earnings per common share: |
||||||||
| Basic earnings per share | $ | 0.44 | $ | 0.18 | ||||
| Diluted earnings per share | $ | 0.43 | $ | 0.18 | ||||
|
Weighted average-common shares outstanding: |
||||||||
| Basic | 8,889,252 | 7,422,044 | ||||||
| Diluted | 9,117,388 | 7,581,775 | ||||||
| Consolidated Statements of Income | ||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
| (Dollars in thousands except share and per share data) | ||||||||||||||||||||
| Five Quarter Comparison | ||||||||||||||||||||
|
Interest income: |
||||||||||||||||||||
| Interest and fees on loans | $ | 17,376 | $ | 16,372 | $ | 14,901 | $ | 14,730 | $ | 13,350 | ||||||||||
| Interest on loans held for sale | 1,730 | 1,759 | 1,493 | 1,466 | 1,025 | |||||||||||||||
| Interest on taxable securities | 958 | 1,143 | 1,180 | 1,215 | 1,206 | |||||||||||||||
| Interest on nontaxable securities | 351 | 380 | 381 | 368 | 354 | |||||||||||||||
| Interest on federal funds sold | 2 | 2 | 2 | 1 | 1 | |||||||||||||||
| Interest on deposits in other banks | 12 | 14 | 20 | 30 | 19 | |||||||||||||||
| Total interest income | 20,429 | 19,670 | 17,977 | 17,810 | 15,955 | |||||||||||||||
|
Interest expense: |
||||||||||||||||||||
| Interest on deposits | 1,202 | 1,337 | 1,192 | 1,176 | 1,140 | |||||||||||||||
| Interest on other borrowings | 778 | 860 | 856 | 860 | 844 | |||||||||||||||
| Total interest expense | 1,980 | 2,197 | 2,048 | 2,036 | 1,984 | |||||||||||||||
| Net interest income | 18,449 | 17,473 | 15,929 | 15,774 | 13,971 | |||||||||||||||
| Provision for loan losses - non-acquired | 75 | 285 | 575 | 510 | 65 | |||||||||||||||
| Provision for loan losses - acquired covered | - | - | 65 | 25 | - | |||||||||||||||
| Provision for loan losses - acquired non-covered | - | - | - | (61 | ) | 105 | ||||||||||||||
| Net interest income after provision for loan losses | 18,374 | 17,188 | 15,289 | 15,300 | 13,801 | |||||||||||||||
|
Noninterest income: |
||||||||||||||||||||
| Service charges on deposit accounts | 1,386 | 1,629 | 1,612 | 1,503 | 1,443 | |||||||||||||||
| Bankcard services income | 923 | 950 | 919 | 941 | 889 | |||||||||||||||
| Other service charges, commissions and fees | 261 | 185 | 178 | 154 | 162 | |||||||||||||||
| Brokerage fees | 597 | 611 | 644 | 615 | 566 | |||||||||||||||
| Mortgage banking activities | 11,080 | 7,946 | 6,723 | 5,026 | 2,166 | |||||||||||||||
| Bank-owned life insurance | 182 | 182 | 190 | 187 | 189 | |||||||||||||||
| Gain on sales of securities | - | 190 | 628 | 138 | - | |||||||||||||||
| Accretion of |
(2,883 | ) | (2,349 | ) | (2,669 | ) | (3,377 | ) | (2,031 | ) | ||||||||||
| Other | 111 | 207 | 49 | 99 | 103 | |||||||||||||||
| Total noninterest income | 11,657 | 9,551 | 8,274 | 5,286 | 3,487 | |||||||||||||||
|
Noninterest expense: |
||||||||||||||||||||
| Salaries and employee benefits | 15,654 | 14,559 | 11,382 | 10,310 | 8,580 | |||||||||||||||
| Equipment and occupancy | 2,704 | 2,589 | 2,234 | 2,153 | 1,995 | |||||||||||||||
| Advertising and marketing | 392 | 359 | 288 | 221 | 228 | |||||||||||||||
| Professional fees | 272 | 472 | 446 | 523 | 451 | |||||||||||||||
| Information services expenses | 1,594 | 1,404 | 1,080 | 1,150 | 1,200 | |||||||||||||||
| Net loss on sales and write-downs of other real estate owned | 123 | 92 | 8 | 107 | 318 | |||||||||||||||
| Net (gain) loss on sales and write-downs of acquired other real estate owned | (98 | ) | (216 | ) | (37 | ) | 173 | (264 | ) | |||||||||||
| Foreclosed asset expenses | 113 | 45 | 77 | 82 | 87 | |||||||||||||||
| Foreclosed acquired asset expenses | 120 | 331 | 217 | 285 | 333 | |||||||||||||||
| 334 | 332 | 274 | 299 | 244 | ||||||||||||||||
| Impairment loss on assets held for sale | - | 172 | - | - | - | |||||||||||||||
| Acquisition related expenses | 253 | 426 | 2,543 | 101 | 52 | |||||||||||||||
| Deposit intangible expenses | 321 | 305 | 186 | 192 | 196 | |||||||||||||||
| 11 | 191 | (35 | ) | 882 | 543 | |||||||||||||||
| Other operating expenses | 2,307 | 2,104 | 1,934 | 1,638 | 1,513 | |||||||||||||||
| Total noninterest expense | 24,100 | 23,165 | 20,597 | 18,116 | 15,476 | |||||||||||||||
| Income before income taxes | 5,931 | 3,574 | 2,966 | 2,470 | 1,812 | |||||||||||||||
| Applicable income tax | 2,047 | 1,080 | 1,007 | 698 | 469 | |||||||||||||||
| Net income | $ | $ | 2,494 | $ | 1,959 | $ | 1,772 | $ | 1,343 | |||||||||||
|
Earnings per common share: |
||||||||||||||||||||
| Basic earnings per share | $ | 0.44 | $ | 0.28 | $ | 0.26 | $ | 0.24 | $ | 0.18 | ||||||||||
| Diluted earnings per share | $ | 0.43 | $ | 0.28 | $ | 0.26 | $ | 0.23 | $ | 0.18 | ||||||||||
| Dividends | $ | 0.07 | $ | 0.07 | $ | 0.07 | $ | 0.07 | $ | 0.07 | ||||||||||
|
Weighted average-common shares outstanding: |
||||||||||||||||||||
| Basic | 8,889,252 | 8,826,740 | 7,485,528 | 7,436,717 | 7,422,044 | |||||||||||||||
| Diluted | 9,117,388 | 9,057,258 | 7,676,233 | 7,607,501 | 7,581,775 | |||||||||||||||
|
Other Financial Items: |
||||||||||||||||||||
| Fixed compensation | $ | 6,677 | $ | 6,841 | $ | 5,787 | $ | 5,431 | $ | 5,092 | ||||||||||
| Variable compensation | $ | 5,097 | $ | 4,201 | $ | 3,321 | $ | 3,074 | $ | 1,617 | ||||||||||
| Employee benefits and taxes | $ | 3,880 | $ | 3,517 | $ | 2,274 | $ | 1,805 | $ | 1,871 | ||||||||||
| Condensed Average Balances, Interest Rates and Yields | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||
| Three Months Ended |
|||||||||||||||||||
| 2014 | 2013 | ||||||||||||||||||
| Average | Average | Average | Average | ||||||||||||||||
| Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||||
|
Interest-earning assets: |
|||||||||||||||||||
| Loans(1)(2) | $ | 1,286,665 | $ | 19,108 | 6.02 | % | $ | 903,153 | $ | 14,379 | 6.46 | % | |||||||
| Investment securities (2) | 267,574 | 1,429 | 2.17 | % | 301,407 | 1,680 | 2.26 | % | |||||||||||
| Other short-term investments | 13,930 | 14 | 0.41 | % | 20,715 | 20 | 0.39 | % | |||||||||||
| Total interest-earning assets | 1,568,169 | 20,551 | 5.31 | % | 1,225,275 | 16,079 | 5.32 | % | |||||||||||
| Non-interest earning assets | 193,889 | 163,312 | |||||||||||||||||
| Total assets | $ | 1,762,058 | $ | 1,388,587 | |||||||||||||||
|
Interest-bearing liabilities: |
|||||||||||||||||||
|
Deposits: |
|||||||||||||||||||
| Interest checking, money market and savings | $ | 670,843 | $ | 385 | 0.23 | % | $ | 555,828 | $ | 327 | 0.24 | % | |||||||
| Time deposits | 473,479 | 814 | 0.70 | % | 382,486 | 813 | 0.86 | % | |||||||||||
| Total interest-bearing deposits | 1,144,322 | 1,199 | 0.42 | % | 938,314 | 1,140 | 0.49 | % | |||||||||||
|
Federal funds purchased and securities sold under repurchase agreements |
42,860 | 290 | 2.74 | % | 35,977 | 329 | 3.70 | % | |||||||||||
| Other borrowings | 149,631 | 487 | 1.32 | % | 119,413 | 515 | 1.75 | % | |||||||||||
| Total interest-bearing liabilities | 1,336,813 | 1,976 | 0.60 | % | 1,093,704 | 1,984 | 0.74 | % | |||||||||||
|
Non-interest bearing liabilities: |
|||||||||||||||||||
| Demand deposits | 237,896 | 158,583 | |||||||||||||||||
| Other liabilities | 25,061 | 8,475 | |||||||||||||||||
| Total non-interest bearing liabilities | 262,957 | 167,058 | |||||||||||||||||
| Total liabilities | 1,599,770 | 1,260,762 | |||||||||||||||||
| Shareholders' equity | 162,288 | 127,825 | |||||||||||||||||
| Total liabilities & shareholders' equity | $ | 1,762,058 | $ | 1,388,587 | |||||||||||||||
| Net interest income | $ | 18,575 | $ | 14,095 | |||||||||||||||
| Interest rate spread | 4.72 | % | 4.59 | % | |||||||||||||||
|
Net yield on interest-earning assets (net interest margin) |
4.80 | % | 4.67 | % | |||||||||||||||
| Core net interest margin (non-GAAP): | |||||||||||||||||||
| Loans(1)(2) | $ | 1,286,665 | $ | 19,108 | 6.02 | % | $ | 903,153 | $ | 14,379 | 6.46 | % | |||||||
| Acquired credit impaired loan discount adjustments(3) | 48,129 | 4,246 | 35.78 | % | 61,056 | 3,850 | 25.57 | % | |||||||||||
| Adjusted loans | 1,334,794 | 14,862 | 4.52 | % | 964,209 | 10,529 | 4.43 | % | |||||||||||
| Adjusted total interest-earning assets | $ | 1,616,298 | 16,305 | 4.09 | % | $ | 1,286,331 | 12,229 | 3.86 | % | |||||||||
| Total interest-bearing liabilities | $ | 1,336,813 | 1,976 | 0.60 | % | $ | 1,093,704 | 1,984 | 0.74 | % | |||||||||
| Core net interest income | $ | 14,329 | $ | 10,245 | |||||||||||||||
| Core interest rate spread | 3.49 | % | 3.12 | % | |||||||||||||||
|
Core net yield on interest-earning assets (net interest margin non-GAAP) |
3.60 | % | 3.23 | % | |||||||||||||||
|
(1) |
Average loan balances includes nonaccrual loans for the periods presented. |
||||||||||||||||||
|
(2) |
Fully Taxable Equivalent (“FTE”) at the rate of 34%. The FTE basis adjusts for the tax benefits of income on certain tax-exempt loans and investments using the federal statutory rate of 34% for each period presented. The Company believes this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts. |
||||||||||||||||||
|
(3) |
Acquired credit impaired loan discount adjustments include the reduction of interest income for discount accretion excluding contractual interest payments and the increase of core loans for the total balance of acquired credit impaired loan discounts. |
||||||||||||||||||
| Consolidated Financial Highlights | |||||||||||||||
| (Unaudited) | |||||||||||||||
| (Dollars in thousands except share and per share data) | |||||||||||||||
| Five Quarter Comparison | |||||||||||||||
|
Financial Condition Data: |
|||||||||||||||
| Total loans | $ | 1,114,271 | $ | 1,085,473 | $ | 1,069,108 | $ | 845,101 | $ | 810,028 | |||||
| Loans held for sale | 233,466 | 161,104 | 147,867 | 127,186 | 126,436 | ||||||||||
| Acquired credit impaired loans covered | 40,834 | 86,763 | 42,447 | 43,442 | 47,684 | ||||||||||
| Allowance for loan losses | 10,010 | 10,034 | 9,916 | 9,457 | 9,145 | ||||||||||
| Total other real estate owned | 9,288 | 8,405 | 9,225 | 7,710 | 8,727 | ||||||||||
| Acquired other real estate owned covered | 4,714 | 5,107 | 5,281 | 5,865 | 6,095 | ||||||||||
| 20,170 | 23,837 | 27,929 | 33,239 | 37,637 | |||||||||||
| Goodwill and intangible assets | 24,889 | 18,177 | 16,702 | 5,786 | 4,757 | ||||||||||
| Total assets | 1,807,828 | 1,705,614 | 1,755,534 | 1,487,431 | 1,413,540 | ||||||||||
| Non-interest-bearing deposits | 253,811 | 217,869 | 199,336 | 168,666 | 163,090 | ||||||||||
| Interest-bearing deposits | 1,140,300 | 1,104,240 | 1,141,925 | 1,040,134 | 963,564 | ||||||||||
| Other borrowings | 181,981 | 159,247 | 190,440 | 100,789 | 116,127 | ||||||||||
|
Federal funds purchased and securities sold under agreement to repurchase |
41,128 | 43,339 | 42,815 | 35,350 | 33,785 | ||||||||||
| Stockholders' equity | 163,858 | 160,017 | 159,948 | 131,660 | 127,984 | ||||||||||
| Total shares outstanding | 9,239,498 | 9,238,973 | 9,183,574 | 7,851,296 | 7,834,517 | ||||||||||
| Unearned ESOP shares | 265,908 | 279,234 | 292,559 | 305,885 | 319,210 | ||||||||||
| Total shares outstanding net of unearned ESOP | 8,973,590 | 8,959,739 | 8,891,015 | 7,545,411 | 7,515,307 | ||||||||||
| Book value per share | $ | 18.26 | $ | 17.86 | $ | 17.99 | $ | 17.45 | $ | 17.03 | Book value per share including unearned ESOP (non-GAAP) | 17.73 | 17.32 | 17.42 | 16.77 | 16.34 |
| Tangible book value per share (non-GAAP) | 15.49 | 15.83 | 16.11 | 16.68 | 16.40 | ||||||||||
|
Tangible book value per share including unearned ESOP (non-GAAP) |
15.04 | 15.35 | 15.60 | 16.03 | 15.73 | ||||||||||
| Market value per share | 27.23 | 25.90 | 20.19 | 19.83 | 19.65 | ||||||||||
| Five Quarter Comparison | ||||||||||||||||||||
|
Key Financial Ratios and other information: |
||||||||||||||||||||
| Performance Ratios | ||||||||||||||||||||
| Annualized return on average assets | 0.89 | % | 0.57 | % | 0.52 | % | 0.49 | % | 0.39 | % | ||||||||||
| Annualized return on average equity | 9.71 | % | 6.10 | % | 5.82 | % | 5.42 | % | 4.26 | % | ||||||||||
| Net interest margin | 4.80 | % | 4.48 | % | 4.80 | % | 4.92 | % | 4.66 | % | ||||||||||
| Net interest spread | 4.72 | % | 4.40 | % | 4.72 | % | 4.84 | % | 4.59 | % | ||||||||||
| Core net interest margin | 3.60 | % | 3.44 | % | 3.29 | % | 3.34 | % | 3.23 | % | ||||||||||
| Core net interest spread | 3.49 | % | 3.35 | % | 3.19 | % | 3.23 | % | 3.12 | % | ||||||||||
| Efficiency ratio | 77.81 | % | 83.15 | % | 84.80 | % | 82.07 | % | 84.20 | % | ||||||||||
| Capital Ratios | ||||||||||||||||||||
| Average stockholders' equity to average assets | 9.0 | % | 9.3 | % | 9.0 | % | 9.0 | % | 9.2 | % | ||||||||||
| Tangible equity to tangible assets (non-GAAP) | 7.8 | % | 8.4 | % | 8.2 | % | 8.5 | % | 8.7 | % | ||||||||||
| Tier 1 leverage ratio | 8.3 | % | 8.8 | % | 10.3 | % | 9.1 | % | 9.0 | % | ||||||||||
| Tier 1 risk-based capital ratio | 11.6 | % | 12.2 | % | 12.0 | % | 13.0 | % | 12.8 | % | ||||||||||
| Total risk-based capital ratio | 12.4 | % | 13.0 | % | 12.8 | % | 14.0 | % | 13.8 | % | ||||||||||
| Other Information | ||||||||||||||||||||
| Full-time equivalent employees | 579 | 568 | 586 | 490 | 455 | |||||||||||||||
| Banking | 337 | 343 | 371 | 312 | 305 | |||||||||||||||
| Mortgage | 236 | 219 | 209 | 171 | 143 | |||||||||||||||
| Investments | 6 | 6 | 6 | 7 | 7 | |||||||||||||||
| Number of banking offices | 36 | 36 | 36 | 29 | 29 | |||||||||||||||
| Mortgage loan offices | 21 | 21 | 20 | 15 | 15 | |||||||||||||||
| Investment offices | 5 | 5 | 5 | 5 | 5 | |||||||||||||||
| Consolidated Financial Highlights | |||||||||||||||
| (Unaudited) | |||||||||||||||
| (Dollars in thousands) | |||||||||||||||
| Five Quarter Comparison | |||||||||||||||
|
Loans |
|||||||||||||||
| Construction and land | $ | 87,844 | $ | 81,547 | $ | 73,137 | $ | 57,863 | $ | 53,138 | |||||
| Farmland | 26,810 | 26,821 | 29,441 | 28,502 | 30,116 | ||||||||||
| Permanent 1 - 4 | 182,258 | 180,692 | 176,191 | 174,026 | 173,581 | ||||||||||
| Permanent 1 - 4 - junior liens and revolving | 42,665 | 40,741 | 39,694 | 35,827 | 34,661 | ||||||||||
| Multifamily | 28,706 | 29,309 | 28,742 | 26,436 | 25,718 | ||||||||||
| Nonresidential | 298,022 | 286,992 | 284,218 | 277,295 | 262,753 | ||||||||||
| Commercial business | 116,696 | 120,933 | 121,073 | 116,926 | 101,696 | ||||||||||
| Consumer and other | 24,100 | 32,758 | 21,612 | 27,918 | 20,907 | ||||||||||
| Total non-acquired loans | $ | 807,101 | $ | 799,793 | $ | 774,108 | $ | 744,793 | $ | 702,570 | |||||
| Allowance for non-acquired loans | 10,010 | 10,034 | 9,916 | 9,457 | 9,145 | ||||||||||
| Net non-acquired loans | $ | 797,091 | $ | 789,759 | $ | 764,192 | $ | 735,336 | $ | 693,425 | |||||
| Acquired non-credit impaired loans | 182,213 | 156,513 | 160,502 | - | - | ||||||||||
| Acquired credit impaired non-covered | 84,123 | 86,763 | 92,051 | 56,866 | 59,774 | ||||||||||
| Acquired credit impaired covered | 40,834 | 42,404 | 42,447 | 43,442 | 47,684 | ||||||||||
| Total acquired credit impaired loans | 124,957 | 129,167 | 134,498 | 100,308 | 107,458 | ||||||||||
| Net loans | $ | 1,104,261 | $ | 1,075,439 | $ | 1,059,192 | $ | 835,644 | $ | 800,883 | |||||
|
Loan Balances by |
||||||||||||||||
| Five Quarter Comparison | ||||||||||||||||
| $ | 309,399 | $ | 325,697 | $ | 314,875 | $ | 321,566 | $ | 302,664 | |||||||
| 99,739 | 100,873 | 102,751 | 103,231 | 103,479 | ||||||||||||
| 72,657 | 62,719 | 64,678 | 55,231 | 57,322 | ||||||||||||
| 129,249 | 133,669 | 135,861 | 128,421 | 121,636 | ||||||||||||
| 47,928 | 45,766 | 41,092 | 36,023 | 36,171 | ||||||||||||
| 103,899 | 94,305 | 86,041 | 80,323 | 75,722 | ||||||||||||
| 24,369 | 20,243 | 14,798 | 10,834 | 2,091 | ||||||||||||
| 19,861 | 16,521 | 14,012 | 9,164 | 3,485 | ||||||||||||
| $ | 807,101 | $ | 799,793 | $ | 774,108 | $ | 744,793 | $ | 702,570 | |||||||
| Consolidated Financial Highlights | ||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||
|
Asset Quality Data (excluding acquired loans): |
Five Quarter Comparison | |||||||||||||||||||
| Nonaccrual loans | $ | 5,550 | $ | 6,083 | $ | 6,895 | $ | 7,003 | $ | 9,245 | ||||||||||
| Loans - 90 days past due & still accruing | - | - | - | - | - | |||||||||||||||
| Total non-performing loans | 5,550 | 6,083 | 6,895 | 7,003 | 9,245 | |||||||||||||||
| OREO | 1,951 | 577 | 648 | 507 | 1,104 | |||||||||||||||
| Total non-performing assets | $ | 7,501 | $ | 6,660 | $ | 7,543 | $ | 7,510 | $ | 10,349 | ||||||||||
| Trouble debt restructuring - nonaccrual | $ | 2,160 | $ | 3,074 | $ | 3,097 | $ | 3,426 | $ | 5,702 | ||||||||||
| Trouble debt restructuring - accruing | 5,548 | 5,594 | 4,683 | 4,392 | 1,968 | |||||||||||||||
| Total trouble debt restructuring | $ | 7,708 | $ | 8,668 | $ | 7,780 | $ | 7,818 | $ | 7,670 | ||||||||||
| Accruing past due loans | $ | 498 | $ | 1,805 | $ | 1,065 | $ | 752 | $ | 830 | ||||||||||
| Total criticized assets | $ | 27,065 | $ | 25,575 | $ | 23,737 | $ | 21,553 | $ | 22,026 | ||||||||||
| Total classified assets | $ | 18,168 | $ | 17,449 | $ | 19,280 | $ | 18,573 | $ | 18,717 | ||||||||||
| Allowance for loan losses | $ | 10,010 | $ | 10,034 | $ | 9,916 | $ | 9,457 | $ | 9,145 | ||||||||||
| Net charge-offs (recoveries) | $ | 99 | $ | 165 | $ | 117 | $ | 92 | $ | (20 | ) | |||||||||
|
Asset Quality Ratios: |
||||||||||||||||||||
| Allowance for loan losses to total non-acquired loans | 1.24 | % | 1.26 | % | 1.28 | % | 1.27 | % | 1.30 | % | ||||||||||
| Allowance for loan losses to average non-acquired loans | 1.02 | % | 1.02 | % | 1.30 | % | 1.31 | % | 1.32 | % | ||||||||||
| Allowance for loan losses to non-performing loans | 180.36 | % | 164.95 | % | 143.81 | % | 135.04 | % | 98.92 | % | ||||||||||
| Non-performing loans to total non-acquired loans | 0.69 | % | 0.76 | % | 0.89 | % | 0.94 | % | 1.32 | % | ||||||||||
| Non-performing assets to total assets | 0.41 | % | 0.39 | % | 0.43 | % | 0.50 | % | 0.73 | % | ||||||||||
|
Net charge-offs (recoveries) to average non-acquired loans (annualized) |
0.04 | % | 0.07 | % | 0.06 | % | 0.05 | % | -0.01 | % | ||||||||||
| Consolidated Financial Highlights | ||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||
|
Mortgage Segment Information |
||||||||||||||||||||
| Five Quarter Comparison | ||||||||||||||||||||
| Net interest income | $ | 547 | $ | 887 | $ | 716 | $ | 924 | $ | 825 | ||||||||||
| Provision for loan losses | - | - | - | - | - | |||||||||||||||
| Noninterest income | 11,954 | 8,806 | 6,892 | 6,153 | 2,392 | |||||||||||||||
| Noninterest expense | 11,265 | 9,192 | 7,103 | 6,178 | 3,815 | |||||||||||||||
| Income tax expense (benefit) | 427 | 155 | 157 | 278 | (185 | ) | ||||||||||||||
| Mortgage profit (loss) | $ | 809 | $ | 346 | $ | 348 | $ | 621 | $ | (413 | ) | |||||||||
| Mortgage segment assets | $ | 260,566 | $ | 184,606 | $ | 158,277 | $ | 139,024 | $ | 136,662 | ||||||||||
|
Other Financial Items: |
||||||||||||||||||||
| Fixed compensation | $ | 2,030 | $ | 1,861 | $ | 1,594 | $ | 1,375 | $ | 1,106 | ||||||||||
| Variable compensation | $ | 7,219 | $ | 5,682 | $ | 3,433 | $ | 2,832 | $ | 1,402 | ||||||||||
|
Mortgage Segment Selected Other Information: |
||||||||||||||||||||
| Five Quarter Comparison | ||||||||||||||||||||
| 12/31/2014 | ||||||||||||||||||||
| Retail production | $ | 321,012 | $ | 255,822 | $ | 207,315 | $ | 187,669 | $ | 98,554 | ||||||||||
| Wholesale production | 127,078 | 88,913 | 85,294 | 62,228 | 36,941 | |||||||||||||||
| Total production | $ | 448,090 | $ | 344,735 | $ | 292,609 | $ | 249,897 | $ | 135,495 | ||||||||||
| Purchase as a % of total production | 59 | % | 77 | % | 78 | % | 84 | % | 80 | % | ||||||||||
| Refi as a % of total production | 41 | % | 23 | % | 22 | % | 16 | % | 20 | % | ||||||||||
| End of period locks | $ | 235,472 | $ | 176,262 | $ | 135,963 | $ | 117,940 | $ | 71,121 | ||||||||||
Executive Vice President and Chief Financial Officer
Source:


Advisor News
- Savers vs. spenders: How money management attitudes impact financial confidence
- Demonstrating the value of life insurance to Gen Z
- Poor money habits are a dealbreaker in a new relationship
- DC plan sponsors see opportunity in alternatives
- The American Dream: Redefined as financial stability
More Advisor NewsAnnuity News
- CA judge certifies class action in teachers’ lawsuit over in-plan annuity fees
- Globe Life Inc. (NYSE: GL) Records 52-Week High Thursday Morning
- AM Best Managing Director Joins ‘Target Topics’ Podcast to Discuss State of Delegated Underwriting Authority Enterprises Market
- KBRA Assigns Rating to TruSpire Retirement Insurance Company
- Partial annuitization: How advisors can help clients balance income, growth
More Annuity NewsHealth/Employee Benefits News
- They harvest the nation’s food, but a new rule may strip them of health insurance
- NEW DATA SHOWS 5 MILLION AMERICANS LOST HEALTHCARE THANKS TO GARRITY-BACKED CUTS
- Get Your Kids Ready to Go Back-to-School with Affordable Health Coverage
- STACY GARRITY SUPPORTS SKYROCKETING HEALTHCARE COSTS AND 160,000 PENNSYLVANIANS LOSING THEIR HEALTHCARE
- NEW DATA: ROB BRESNAHAN-BACKED HEALTHCARE CUTS CAUSE MORE THAN 10,100 PENNSYLVANIANS IN NEPA TO DROP INSURANCE COVERAGE
More Health/Employee Benefits NewsLife Insurance News
- AM Best Assigns Credit Ratings to MAAGAP Insurance Inc.
- Critical care riders: the living benefit more clients should understand
- Globe Life Inc. (NYSE: GL) Records 52-Week High Thursday Morning
- AM Best Upgrades Credit Ratings of Sagicor Financial Company Ltd. and Most of Its Subsidiaries
- Trust, technology and the future of claims
More Life Insurance News