SB Financial Group Announces Third Quarter 2023 Results
Third quarter 2023 highlights over the third quarter prior year include:
- Net income of
$2.7 million decreased 19.6 percent with diluted earnings per share (“EPS”) of$0.39 and down to the linked quarter by 12.6 percent - Asset quality remained stable, with 30 basis points of non-performing assets and net charge-offs of just
$5 thousand in the quarter - Coverage of our non-performing loans by the allowance improved by 29 percent to 474 percent
- Loans were higher from both the prior year and linked quarters and the portfolio has now grown for 7 consecutive quarters
Nine months ended
- Net income of
$8.2 million , down 8.6 percent - Adjusted for OMSR recapture, net income is higher by 2.4 percent
- Noninterest expense of
$31.6 million declined 1.4 percent - Total net charge-offs year-to-date of just
$88 thousand or 0.01 percent of total loans
Third quarter 2023 trailing twelve-month highlights include:
- Loan growth of
$63.8 million , or 6.9 percent - Deposit growth remained steady compared to the prior year but increased over the linked quarter by
$14.2 million . Deposit costs have increased from the prior year by$8.3 million with the deposit cost of funds reaching 1.53 percent
Earnings Highlights | Three Months Ended | Nine Months Ended | ||||||||||||||
($ in thousands, except per share & ratios) | % Change | % Change | ||||||||||||||
Operating revenue | $ | 13,699 | $ | 14,473 | -5.3% | $ | 41,879 | $ | 43,017 | -2.6% | ||||||
Interest income | 14,796 | 11,764 | 25.8% | 43,026 | 31,632 | 36.0% | ||||||||||
Interest expense | 5,260 | 1,334 | 294.3% | 13,337 | 3,133 | 325.7% | ||||||||||
Net interest income | 9,536 | 10,430 | -8.6% | 29,689 | 28,499 | 4.2% | ||||||||||
Provision for credit losses | (6 | ) | - | 0.0% | 389 | - | 0.0% | |||||||||
Noninterest income | 4,163 | 4,043 | 3.0% | 12,190 | 14,518 | -16.0% | ||||||||||
Noninterest expense | 10,481 | 10,384 | 0.9% | 31,593 | 32,046 | -1.4% | ||||||||||
Net income | 2,687 | 3,343 | -19.6% | 8,212 | 8,988 | -8.6% | ||||||||||
Earnings per diluted share | 0.39 | 0.47 | -17.0% | 1.18 | 1.27 | -7.1% | ||||||||||
Return on average assets | 0.80% | 1.03% | -22.3% | 0.81% | 0.91% | -11.0% | ||||||||||
Return on average equity | 8.73% | 10.89% | -19.8% | 8.72% | 9.21% | -5.3% | ||||||||||
“Funding costs continued to be headwinds for us in the quarter, however we are pleased that we were still able to grow our deposit base from the linked quarter, despite that higher cost” said
RESULTS OF OPERATIONS
Consolidated Revenue
Total interest income for the third quarter was up
Noninterest income was up from the prior year but down compared to the linked quarter, reflecting higher margins from gain on sale and relative growth in the mortgage sector, offset by weakness in our SBA volume and gain on sale. Wealth management revenues are under pressure from weaker equity markets and a reduction in client assets. For the full year, adjusting for the OMSR recapture, total noninterest income decreased
Mortgage Loan Business
Mortgage loan originations for the third quarter of 2023 were
Net mortgage banking revenue, comprising gains on the sale of mortgage loans and net loan servicing fees, totaled
Mortgage Banking | |||||||||||||||||||
($ in thousands) | Annual Growth |
||||||||||||||||||
Mortgage originations | $ | 61,200 | $ | 65,387 | $ | 49,366 | $ | 51,219 | $ | 68,557 | $ | (7,357 | ) | ||||||
Mortgage sales | 54,085 | 47,933 | 25,803 | 23,590 | 39,176 | 14,909 | |||||||||||||
Mortgage servicing portfolio | 1,367,209 | 1,353,904 | 1,344,158 | 1,352,016 | 1,362,666 | 4,543 | |||||||||||||
Mortgage servicing rights | 13,893 | 13,723 | 13,548 | 13,503 | 13,473 | 420 | |||||||||||||
Mortgage servicing revenue | |||||||||||||||||||
Loan servicing fees | 850 | 844 | 844 | 851 | 858 | (8 | ) | ||||||||||||
OMSR amortization | (334 | ) | (334 | ) | (292 | ) | (310 | ) | (396 | ) | 62 | ||||||||
Net administrative fees | 516 | 510 | 552 | 541 | 462 | 54 | |||||||||||||
OMSR valuation adjustment | (78 | ) | (16 | ) | 56 | 86 | 65 | (143 | ) | ||||||||||
Net loan servicing fees | 438 | 494 | 608 | 627 | 527 | (89 | ) | ||||||||||||
Gain on sale of mortgages | 1,207 | 1,056 | 599 | 550 | 876 | 331 | |||||||||||||
Mortgage banking revenue, net | $ | 1,645 | $ | 1,550 | $ | 1,207 | $ | 1,177 | $ | 1,403 | $ | 242 | |||||||
Noninterest Income and Noninterest Expense
Noninterest income for the quarter increased from the prior year quarter by 3.0 percent and was just slightly below the linked quarter. Gain-on-sale from mortgage loans, was up
For the third quarter of 2023, noninterest expense of
Noninterest Income/Noninterest Expense | ||||||||||||||||||||
($ in thousands, except ratios) | Annual Growth |
|||||||||||||||||||
Noninterest Income (NII) | $ | 4,163 | $ | 4,361 | $ | 3,666 | $ | 3,713 | $ | 4,043 | $ | 120 | ||||||||
NII / Total Revenue | 30.4% | 30.7% | 26.2% | 25.4% | 27.9% | 2.5% | ||||||||||||||
NII / Average Assets | 1.2% | 1.3% | 1.1% | 1.1% | 1.2% | 0.0% | ||||||||||||||
Total Revenue Growth | -5.3% | -0.5% | -2.0% | -6.7% | -13.2% | -5.3% | ||||||||||||||
Noninterest Expense (NIE) | $ | 10,481 | $ | 10,339 | $ | 10,773 | $ | 10,269 | $ | 10,384 | $ | 97 | ||||||||
Efficiency Ratio | 76.4% | 72.7% | 76.9% | 70.2% | 71.6% | 4.8% | ||||||||||||||
NIE / Average Assets | 3.1% | 3.1% | 3.2% | 3.1% | 3.2% | -0.1% | ||||||||||||||
Net Noninterest Expense/Avg. Assets | -1.9% | -1.8% | -2.1% | -2.0% | -2.0% | 0.1% | ||||||||||||||
Total Expense Growth | 0.9% | -4.3% | -0.8% | -11.2% | -7.7% | 0.9% | ||||||||||||||
Balance Sheet
As of
Total loans held for investment were up
Loan Balances | ||||||||||||||||||
($ in thousands, except ratios) | Annual Growth |
|||||||||||||||||
Commercial | $ | 120,325 | $ | 123,226 | $ | 126,066 | $ | 128,393 | $ | 128,565 | $ | (8,240 | ) | |||||
% of Total | 12.2% | 12.5% | 12.9% | 13.3% | 13.9% | -6.4% | ||||||||||||
Commercial RE | 421,736 | 417,412 | 419,024 | 412,809 | 404,710 | 17,026 | ||||||||||||
% of Total | 42.6% | 42.4% | 42.9% | 42.9% | 43.7% | 4.2% | ||||||||||||
Agriculture | 60,928 | 58,222 | 57,761 | 64,505 | 60,522 | 406 | ||||||||||||
% of Total | 6.2% | 5.9% | 5.9% | 6.7% | 6.5% | 0.7% | ||||||||||||
Residential RE | 320,306 | 321,365 | 309,684 | 291,368 | 267,135 | 53,171 | ||||||||||||
% of Total | 32.4% | 32.6% | 31.7% | 30.3% | 28.9% | 19.9% | ||||||||||||
Consumer & Other | 65,726 | 64,599 | 63,777 | 65,000 | 64,317 | 1,409 | ||||||||||||
% of Total | 6.6% | 6.6% | 6.5% | 6.8% | 7.0% | 2.2% | ||||||||||||
Total Loans | $ | 989,021 | $ | 984,824 | $ | 976,312 | $ | 962,075 | $ | 925,249 | $ | 63,772 | ||||||
Total Growth Percentage | 6.9% | |||||||||||||||||
Deposit Balances | ||||||||||||||||||
($ in thousands, except ratios) | Annual Growth |
|||||||||||||||||
Non-Int DDA | $ | 224,182 | $ | 218,411 | $ | 237,175 | $ | 256,799 | $ | 250,791 | $ | (26,609 | ) | |||||
% of Total | 20.7% | 20.4% | 21.4% | 23.6% | 23.1% | -10.6% | ||||||||||||
Interest DDA | 174,729 | 170,282 | 188,497 | 191,719 | 199,523 | (24,794 | ) | |||||||||||
% of Total | 16.1% | 15.9% | 17.0% | 17.6% | 18.4% | -12.4% | ||||||||||||
Savings | 226,077 | 225,065 | 227,974 | 191,272 | 201,402 | 24,675 | ||||||||||||
% of Total | 20.8% | 21.0% | 20.5% | 17.6% | 18.5% | 12.3% | ||||||||||||
Money Market | 216,565 | 217,681 | 222,203 | 255,995 | 258,975 | (42,410 | ) | |||||||||||
% of Total | 20.0% | 20.3% | 20.0% | 23.6% | 23.8% | -16.4% | ||||||||||||
Time Deposits | 243,766 | 239,717 | 234,295 | 190,880 | 175,202 | 68,564 | ||||||||||||
% of Total | 22.5% | 22.4% | 21.1% | 17.6% | 16.1% | 39.1% | ||||||||||||
Total Deposits | $ | 1,085,319 | $ | 1,071,156 | $ | 1,110,144 | $ | 1,086,665 | $ | 1,085,893 | $ | (574 | ) | |||||
Total Growth Percentage | -0.1% | |||||||||||||||||
Asset Quality
Nonperforming Assets |
||||||||||||||||||
($ in thousands, except ratios) | Annual Change |
|||||||||||||||||
Commercial & Agriculture | $ | 717 | $ | 170 | $ | 185 | $ | 114 | $ | 114 | $ | 603 | ||||||
% of Total Com./Ag. loans | 0.40% | 0.09% | 0.10% | 0.06% | 0.06% | 528.9% | ||||||||||||
Commercial RE | 222 | 192 | 199 | 210 | 223 | (1 | ) | |||||||||||
% of Total CRE loans | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | -0.4% | ||||||||||||
Residential RE | 2,182 | 2,266 | 2,742 | 3,020 | 3,129 | (947 | ) | |||||||||||
% of Total Res. RE loans | 0.68% | 0.71% | 0.89% | 1.04% | 1.17% | -30.3% | ||||||||||||
Consumer & Other | 208 | 282 | 270 | 338 | 280 | (72 | ) | |||||||||||
% of Total Con./Oth. loans | 0.32% | 0.44% | 0.42% | 0.52% | 0.44% | -25.7% | ||||||||||||
Total Nonaccruing Loans | 3,329 | 2,910 | 3,396 | 3,682 | 3,746 | (417 | ) | |||||||||||
% of Total loans | 0.34% | 0.30% | 0.35% | 0.38% | 0.40% | -11.1% | ||||||||||||
Foreclosed Assets and Other Assets | 629 | 625 | 650 | 777 | 756 | (127 | ) | |||||||||||
Total Change (%) | -16.8% | |||||||||||||||||
Total Nonperforming Assets | $ | 3,958 | $ | 3,535 | $ | 4,046 | $ | 4,459 | $ | 4,502 | $ | (544 | ) | |||||
% of Total assets | 0.30% | 0.26% | 0.30% | 0.33% | 0.35% | -12.08% | ||||||||||||
Webcast and Conference Call
The Company will hold the third quarter 2023 earnings conference call and webcast on
About
Headquartered in
In
Forward-Looking Statements
Certain statements within this document, which are not statements of historical fact, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties, and actual results may differ materially from those predicted by the forward-looking statements. These risks and uncertainties include, but are not limited to, risks and uncertainties inherent in the national and regional banking industry, changes in economic conditions in the market areas in which
Non-GAAP Financial Measures
This press release contains financial information determined by methods other than in accordance with
Investor Contact Information:
Chief Executive Officer
[email protected]
Chief Financial Officer
[email protected]
CONSOLIDATED BALANCE SHEETS - (Unaudited) | |||||||||||||||||||||||
September | June | March | December | September | |||||||||||||||||||
($ in thousands) | 2023 | 2023 | 2023 | 2022 | 2022 | ||||||||||||||||||
ASSETS | |||||||||||||||||||||||
Cash and due from banks | $ | 19,049 | $ | 20,993 | $ | 21,625 | $ | 27,817 | $ | 27,934 | |||||||||||||
Interest bearing time deposits | 1,180 | 1,180 | 1,380 | 2,131 | 2,134 | ||||||||||||||||||
Available-for-sale securities | 212,768 | 227,996 | 237,607 | 238,780 | 243,233 | ||||||||||||||||||
Loans held for sale | 3,206 | 5,684 | 5,592 | 2,073 | 2,979 | ||||||||||||||||||
Loans, net of unearned income | 989,021 | 984,824 | 976,312 | 962,075 | 925,249 | ||||||||||||||||||
Allowance for credit losses | (15,790 | ) | (15,795 | ) | (15,442 | ) | (13,818 | ) | (13,824 | ) | |||||||||||||
Premises and equipment, net | 21,934 | 22,230 | 22,621 | 22,829 | 22,842 | ||||||||||||||||||
6,261 | 7,634 | 6,054 | 6,326 | 5,230 | |||||||||||||||||||
Foreclosed assets and other assets | 629 | 625 | 650 | 777 | 756 | ||||||||||||||||||
Interest receivable | 4,457 | 4,079 | 3,926 | 4,091 | 3,556 | ||||||||||||||||||
23,239 | 23,239 | 23,239 | 23,239 | 23,239 | |||||||||||||||||||
Cash value of life insurance | 29,291 | 29,183 | 29,024 | 28,870 | 28,713 | ||||||||||||||||||
Mortgage servicing rights | 13,893 | 13,723 | 13,548 | 13,503 | 13,473 | ||||||||||||||||||
Other assets | 17,336 | 15,840 | 15,157 | 16,940 | 17,863 | ||||||||||||||||||
Total assets | $ | 1,326,474 | $ | 1,341,435 | $ | 1,341,293 | $ | 1,335,633 | $ | 1,303,377 | |||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||||||
Deposits | |||||||||||||||||||||||
Non interest bearing demand | $ | 224,182 | $ | 218,411 | $ | 237,175 | $ | 256,799 | $ | 250,791 | |||||||||||||
Interest bearing demand | 174,729 | 170,282 | 188,497 | 191,719 | 199,523 | ||||||||||||||||||
Savings | 226,077 | 225,065 | 227,974 | 191,272 | 201,402 | ||||||||||||||||||
Money market | 216,565 | 217,681 | 222,203 | 255,995 | 258,975 | ||||||||||||||||||
Time deposits | 243,766 | 239,717 | 234,295 | 190,880 | 175,202 | ||||||||||||||||||
Total deposits | 1,085,319 | 1,071,156 | 1,110,144 | 1,086,665 | 1,085,893 | ||||||||||||||||||
Short-term borrowings | 16,519 | 21,118 | 15,998 | 14,923 | 19,754 | ||||||||||||||||||
59,500 | 81,300 | 44,500 | 60,000 | 35,000 | |||||||||||||||||||
Trust preferred securities | 10,310 | 10,310 | 10,310 | 10,310 | 10,310 | ||||||||||||||||||
Subordinated debt net of issuance costs | 19,630 | 19,618 | 19,606 | 19,594 | 19,582 | ||||||||||||||||||
Interest payable | 2,216 | 1,866 | 1,441 | 769 | 623 | ||||||||||||||||||
Other liabilities | 20,632 | 18,401 | 19,535 | 24,944 | 17,587 | ||||||||||||||||||
Total liabilities | 1,214,126 | 1,223,769 | 1,221,534 | 1,217,205 | 1,188,749 | ||||||||||||||||||
Shareholders' Equity | |||||||||||||||||||||||
Common stock | 61,319 | 61,319 | 61,319 | 61,319 | 61,319 | ||||||||||||||||||
Additional paid-in capital | 15,037 | 15,154 | 14,953 | 15,087 | 15,000 | ||||||||||||||||||
Retained earnings | 105,521 | 103,725 | 101,548 | 101,966 | 99,309 | ||||||||||||||||||
Accumulated other comprehensive loss | (39,517 | ) | (32,894 | ) | (29,671 | ) | (32,120 | ) | (33,426 | ) | |||||||||||||
(30,012 | ) | (29,638 | ) | (28,390 | ) | (27,824 | ) | (27,574 | ) | ||||||||||||||
Total shareholders' equity | 112,348 | 117,666 | 119,759 | 118,428 | 114,628 | ||||||||||||||||||
Total liabilities and shareholders' equity | $ | 1,326,474 | $ | 1,341,435 | $ | 1,341,293 | $ | 1,335,633 | $ | 1,303,377 | |||||||||||||
CONSOLIDATED STATEMENTS OF INCOME - (Unaudited) | ||||||||||||||||||||||||||||||
($ in thousands, except per share & ratios) | At and for the Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
September | June | March | December | September | September | September | ||||||||||||||||||||||||
Interest income | 2023 | 2023 | 2023 | 2022 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
Loans | ||||||||||||||||||||||||||||||
Taxable | $ | 13,128 | $ | 12,715 | $ | 12,126 | $ | 11,222 | $ | 10,084 | $ | 37,969 | $ | 27,016 | ||||||||||||||||
Tax exempt | 122 | 121 | 116 | 109 | 92 | 359 | 226 | |||||||||||||||||||||||
Securities | ||||||||||||||||||||||||||||||
Taxable | 1,507 | 1,524 | 1,535 | 1,559 | 1,536 | 4,566 | 4,239 | |||||||||||||||||||||||
Tax exempt | 39 | 46 | 47 | 47 | 52 | 132 | 151 | |||||||||||||||||||||||
Total interest income | 14,796 | 14,406 | 13,824 | 12,937 | 11,764 | 43,026 | 31,632 | |||||||||||||||||||||||
Interest expense | ||||||||||||||||||||||||||||||
Deposits | 4,194 | 3,538 | 2,578 | 1,440 | 852 | 10,310 | 2,037 | |||||||||||||||||||||||
Repurchase agreements & other | 16 | 9 | 10 | 7 | 8 | 35 | 32 | |||||||||||||||||||||||
666 | 664 | 553 | 258 | 180 | 1,883 | 257 | ||||||||||||||||||||||||
Trust preferred securities | 189 | 172 | 164 | 138 | 99 | 525 | 223 | |||||||||||||||||||||||
Subordinated debt | 195 | 194 | 195 | 194 | 195 | 584 | 584 | |||||||||||||||||||||||
Total interest expense | 5,260 | 4,577 | 3,500 | 2,037 | 1,334 | 13,337 | 3,133 | |||||||||||||||||||||||
Net interest income | 9,536 | 9,829 | 10,324 | 10,900 | 10,430 | 29,689 | 28,499 | |||||||||||||||||||||||
Provision for credit losses | (6 | ) | 145 | 250 | - | - | 389 | - | ||||||||||||||||||||||
Net interest income after provision | ||||||||||||||||||||||||||||||
for loan losses | 9,542 | 9,684 | 10,074 | 10,900 | 10,430 | 29,300 | 28,499 | |||||||||||||||||||||||
Noninterest income | ||||||||||||||||||||||||||||||
Wealth management fees | 837 | 940 | 917 | 907 | 930 | 2,694 | 2,821 | |||||||||||||||||||||||
Customer service fees | 863 | 871 | 825 | 880 | 844 | 2,559 | 2,498 | |||||||||||||||||||||||
Gain on sale of mtg. loans & OMSR | 1,207 | 1,056 | 599 | 550 | 876 | 2,862 | 3,748 | |||||||||||||||||||||||
Mortgage loan servicing fees, net | 438 | 494 | 608 | 627 | 527 | 1,540 | 2,337 | |||||||||||||||||||||||
Gain on sale of non-mortgage loans | 10 | 218 | 24 | 105 | 125 | 252 | 461 | |||||||||||||||||||||||
Title insurance revenue | 429 | 455 | 373 | 454 | 476 | 1,257 | 1,775 | |||||||||||||||||||||||
Gain (loss) on sale of assets | - | 15 | (11 | ) | 18 | (12 | ) | 4 | 43 | |||||||||||||||||||||
Other | 379 | 312 | 331 | 172 | 277 | 1,022 | 835 | |||||||||||||||||||||||
Total noninterest income | 4,163 | 4,361 | 3,666 | 3,713 | 4,043 | 12,190 | 14,518 | |||||||||||||||||||||||
Noninterest expense | ||||||||||||||||||||||||||||||
Salaries and employee benefits | 5,491 | 5,721 | 5,913 | 5,677 | 5,858 | 17,125 | 18,465 | |||||||||||||||||||||||
Net occupancy expense | 764 | 802 | 784 | 763 | 769 | 2,350 | 2,230 | |||||||||||||||||||||||
Equipment expense | 1,068 | 1,002 | 981 | 1,017 | 918 | 3,051 | 2,599 | |||||||||||||||||||||||
Data processing fees | 648 | 685 | 646 | 627 | 664 | 1,979 | 1,883 | |||||||||||||||||||||||
Professional fees | 623 | 612 | 863 | 738 | 766 | 2,098 | 2,476 | |||||||||||||||||||||||
Marketing expense | 189 | 213 | 198 | 258 | 200 | 600 | 653 | |||||||||||||||||||||||
Telephone and communication expense | 124 | 124 | 121 | 124 | 134 | 369 | 350 | |||||||||||||||||||||||
Postage and delivery expense | 100 | 78 | 87 | 121 | 75 | 265 | 301 | |||||||||||||||||||||||
State, local and other taxes | 218 | 218 | 228 | 277 | 250 | 664 | 805 | |||||||||||||||||||||||
Employee expense | 141 | 156 | 188 | 157 | 145 | 485 | 456 | |||||||||||||||||||||||
Other expenses | 1,115 | 728 | 764 | 510 | 605 | 2,607 | 1,828 | |||||||||||||||||||||||
Total noninterest expense | 10,481 | 10,339 | 10,773 | 10,269 | 10,384 | 31,593 | 32,046 | |||||||||||||||||||||||
Income before income tax expense | 3,224 | 3,706 | 2,967 | 4,344 | 4,089 | 9,897 | 10,971 | |||||||||||||||||||||||
Income tax expense | 537 | 631 | 517 | 811 | 746 | 1,685 | 1,983 | |||||||||||||||||||||||
Net income | $ | 2,687 | $ | 3,075 | $ | 2,450 | $ | 3,533 | $ | 3,343 | $ | 8,212 | $ | 8,988 | ||||||||||||||||
Common share data: | ||||||||||||||||||||||||||||||
Basic earnings per common share | $ | 0.40 | $ | 0.45 | $ | 0.35 | $ | 0.51 | $ | 0.48 | $ | 1.20 | $ | 1.28 | ||||||||||||||||
Diluted earnings per common share | $ | 0.39 | $ | 0.44 | $ | 0.35 | $ | 0.50 | $ | 0.47 | $ | 1.18 | $ | 1.27 | ||||||||||||||||
Average shares outstanding (in thousands): | ||||||||||||||||||||||||||||||
Basic: | 6,791 | 6,847 | 6,933 | 6,945 | 6,968 | 6,857 | 7,026 | |||||||||||||||||||||||
Diluted: | 6,878 | 6,910 | 7,008 | 7,021 | 7,033 | 6,944 | 7,098 | |||||||||||||||||||||||
CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited) | ||||||||||||||||||||||||||||
($ in thousands, except per share & ratios) | At and for the Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||
September | June | March | December | September | September | September | ||||||||||||||||||||||
SUMMARY OF OPERATIONS | 2023 | 2023 | 2023 | 2022 | 2022 | 2023 | 2022 | |||||||||||||||||||||
Net interest income | $ | 9,536 | $ | 9,829 | $ | 10,324 | $ | 10,900 | $ | 10,430 | $ | 29,689 | $ | 28,499 | ||||||||||||||
Tax-equivalent adjustment | 43 | 44 | 43 | 41 | 38 | 131 | 100 | |||||||||||||||||||||
Tax-equivalent net interest income | 9,579 | 9,873 | 10,367 | 10,941 | 10,468 | 29,820 | 28,599 | |||||||||||||||||||||
Provision for credit loss | (6 | ) | 145 | 250 | - | - | 389 | - | ||||||||||||||||||||
Noninterest income | 4,163 | 4,361 | 3,666 | 3,713 | 4,043 | 12,190 | 14,518 | |||||||||||||||||||||
Total operating revenue | 13,699 | 14,190 | 13,990 | 14,613 | 14,473 | 41,879 | 43,017 | |||||||||||||||||||||
Noninterest expense | 10,481 | 10,339 | 10,773 | 10,269 | 10,384 | 31,593 | 32,046 | |||||||||||||||||||||
Pre-tax pre-provision income | 3,218 | 3,851 | 3,217 | 4,344 | 4,088 | 10,286 | 10,971 | |||||||||||||||||||||
Pretax income | 3,224 | 3,706 | 2,967 | 4,344 | 4,088 | 9,897 | 10,971 | |||||||||||||||||||||
Net income | 2,687 | 3,075 | 2,450 | 3,533 | 3,343 | 8,212 | 8,988 | |||||||||||||||||||||
PER SHARE INFORMATION: | ||||||||||||||||||||||||||||
Basic earnings per share (EPS) | 0.40 | 0.45 | 0.35 | 0.51 | 0.48 | 1.20 | 1.28 | |||||||||||||||||||||
Diluted earnings per share | 0.39 | 0.44 | 0.35 | 0.50 | 0.47 | 1.18 | 1.27 | |||||||||||||||||||||
Common dividends | 0.130 | 0.130 | 0.125 | 0.125 | 0.120 | 0.385 | 0.355 | |||||||||||||||||||||
Book value per common share | 16.59 | 17.30 | 17.37 | 17.08 | 16.49 | 16.59 | 16.49 | |||||||||||||||||||||
Tangible book value per common share (TBV) | 13.09 | 13.81 | 13.93 | 13.65 | 13.07 | 13.09 | 13.07 | |||||||||||||||||||||
Market price per common share | 13.50 | 12.62 | 14.13 | 16.95 | 16.85 | 13.50 | 16.85 | |||||||||||||||||||||
Market price to TBV | 103.1% | 91.4% | 101.4% | 124.2% | 128.9% | 103.1% | 128.9% | |||||||||||||||||||||
Market price to trailing 12 month EPS | 8.0 | 7.1 | 8.2 | 9.6 | 9.6 | 8.0 | 9.6 | |||||||||||||||||||||
PERFORMANCE RATIOS: | ||||||||||||||||||||||||||||
Return on average assets (ROAA) | 0.80% | 0.91% | 0.73% | 1.08% | 1.03% | 0.81% | 0.91% | |||||||||||||||||||||
Pre-tax pre-provision ROAA | 0.96% | 1.14% | 0.96% | 1.32% | 1.26% | 1.10% | 1.19% | |||||||||||||||||||||
Return on average equity | 8.73% | 10.01% | 8.37% | 12.17% | 10.89% | 8.72% | 9.21% | |||||||||||||||||||||
Return on average tangible equity | 10.82% | 12.40% | 10.50% | 15.30% | 13.51% | 10.75% | 11.28% | |||||||||||||||||||||
Efficiency ratio | 76.34% | 72.71% | 76.85% | 70.16% | 71.63% | 75.28% | 74.38% | |||||||||||||||||||||
Earning asset yield | 4.78% | 4.61% | 4.49% | 4.27% | 3.89% | 4.61% | 3.42% | |||||||||||||||||||||
Cost of interest bearing liabilities | 2.18% | 1.90% | 1.46% | 0.90% | 0.58% | 1.85% | 0.45% | |||||||||||||||||||||
Net interest margin | 3.08% | 3.15% | 3.35% | 3.60% | 3.45% | 3.18% | 3.08% | |||||||||||||||||||||
Tax equivalent effect | 0.01% | 0.01% | 0.02% | 0.01% | 0.01% | 0.02% | 0.01% | |||||||||||||||||||||
Net interest margin, tax equivalent | 3.09% | 3.16% | 3.37% | 3.61% | 3.46% | 3.20% | 3.09% | |||||||||||||||||||||
Non interest income/Average assets | 1.24% | 1.30% | 1.10% | 1.13% | 1.24% | 1.21% | 1.47% | |||||||||||||||||||||
Non interest expense/Average assets | 3.13% | 3.07% | 3.23% | 3.13% | 3.19% | 3.13% | 3.24% | |||||||||||||||||||||
Net noninterest expense/Average assets | -1.89% | -1.78% | -2.13% | -2.00% | -1.95% | -1.92% | -1.77% | |||||||||||||||||||||
ASSET QUALITY RATIOS: | ||||||||||||||||||||||||||||
Gross charge-offs | 12 | 32 | 69 | 7 | 9 | 113 | 27 | |||||||||||||||||||||
Recoveries | 7 | 10 | 8 | 1 | 32 | 25 | 46 | |||||||||||||||||||||
Net charge-offs | 5 | 22 | 61 | 6 | (23 | ) | 88 | (19 | ) | |||||||||||||||||||
Nonperforming loans/Total loans | 0.34% | 0.30% | 0.35% | 0.38% | 0.40% | 0.34% | 0.40% | |||||||||||||||||||||
Nonperforming assets/Loans & OREO | 0.40% | 0.36% | 0.41% | 0.46% | 0.49% | 0.40% | 0.49% | |||||||||||||||||||||
Nonperforming assets/Total assets | 0.30% | 0.26% | 0.30% | 0.33% | 0.35% | 0.30% | 0.35% | |||||||||||||||||||||
Allowance for credit loss/Nonperforming loans | 474.32% | 542.78% | 454.71% | 375.29% | 369.03% | 474.32% | 369.03% | |||||||||||||||||||||
Allowance for credit loss/Total loans | 1.60% | 1.60% | 1.58% | 1.44% | 1.49% | 1.60% | 1.49% | |||||||||||||||||||||
Net loan charge-offs/Average loans (ann.) | 0.00% | 0.01% | 0.03% | 0.00% | (0.01% | ) | 0.01% | (0.00% | ) | |||||||||||||||||||
CAPITAL & LIQUIDITY RATIOS: | ||||||||||||||||||||||||||||
Loans/ Deposits | 91.13% | 91.94% | 87.94% | 88.53% | 85.21% | 91.13% | 85.21% | |||||||||||||||||||||
Equity/ Assets | 8.47% | 8.77% | 8.93% | 8.87% | 8.79% | 8.47% | 8.79% | |||||||||||||||||||||
Tangible equity/Tangible assets | 6.81% | 7.13% | 7.29% | 7.22% | 7.10% | 6.81% | 7.10% | |||||||||||||||||||||
Common equity tier 1 ratio (Bank) | 13.56% | 13.18% | 13.44% | 13.42% | 13.23% | 13.56% | 13.23% | |||||||||||||||||||||
END OF PERIOD BALANCES | ||||||||||||||||||||||||||||
Total assets | 1,326,474 | 1,341,435 | 1,341,293 | 1,335,633 | 1,303,377 | 1,326,474 | 1,303,377 | |||||||||||||||||||||
Total loans | 989,021 | 984,824 | 976,312 | 962,075 | 925,249 | 989,021 | 925,249 | |||||||||||||||||||||
Deposits | 1,085,319 | 1,071,156 | 1,110,144 | 1,086,665 | 1,085,893 | 1,085,319 | 1,085,893 | |||||||||||||||||||||
Stockholders equity | 112,348 | 117,666 | 119,759 | 118,428 | 114,628 | 112,348 | 114,628 | |||||||||||||||||||||
23,687 | 23,710 | 23,732 | 23,753 | 23,770 | 23,687 | 23,770 | ||||||||||||||||||||||
Tangible equity | 88,661 | 93,956 | 96,027 | 94,675 | 90,858 | 88,661 | 90,858 | |||||||||||||||||||||
Mortgage servicing portfolio | 1,367,209 | 1,353,904 | 1,344,158 | 1,352,016 | 1,362,666 | 1,367,209 | 1,362,666 | |||||||||||||||||||||
Wealth/Brokerage assets under care | 478,236 | 499,255 | 518,009 | 507,093 | 480,947 | 478,236 | 480,947 | |||||||||||||||||||||
Total assets under care | 3,171,919 | 3,194,594 | 3,203,460 | 3,194,742 | 3,146,990 | 3,171,919 | 3,146,990 | |||||||||||||||||||||
Full-time equivalent employees | 252 | 253 | 255 | 268 | 271 | 252 | 271 | |||||||||||||||||||||
Period end common shares outstanding | 6,773 | 6,803 | 6,894 | 6,935 | 6,950 | 6,773 | 6,950 | |||||||||||||||||||||
Market capitalization (all) | 91,437 | 85,857 | 97,419 | 117,556 | 117,113 | 91,437 | 117,113 | |||||||||||||||||||||
AVERAGE BALANCES | ||||||||||||||||||||||||||||
Total assets | 1,339,870 | 1,346,010 | 1,335,056 | 1,314,419 | 1,302,297 | 1,344,467 | 1,319,668 | |||||||||||||||||||||
Total earning assets | 1,239,145 | 1,248,813 | 1,232,018 | 1,211,674 | 1,209,958 | 1,243,094 | 1,231,865 | |||||||||||||||||||||
Total loans | 989,089 | 988,348 | 970,813 | 937,898 | 909,909 | 982,817 | 871,340 | |||||||||||||||||||||
Deposits | 1,095,414 | 1,100,344 | 1,098,935 | 1,094,491 | 1,085,821 | 1,098,593 | 1,109,345 | |||||||||||||||||||||
Stockholders equity | 123,070 | 122,886 | 117,071 | 116,114 | 122,738 | 125,580 | 130,069 | |||||||||||||||||||||
23,698 | 23,721 | 23,743 | 23,761 | 23,778 | 23,720 | 23,791 | ||||||||||||||||||||||
Tangible equity | 99,372 | 99,165 | 93,328 | 92,353 | 98,960 | 101,860 | 106,278 | |||||||||||||||||||||
Average basic shares outstanding | 6,791 | 6,847 | 6,933 | 6,945 | 6,968 | 6,857 | 7,026 | |||||||||||||||||||||
Average diluted shares outstanding | 6,878 | 6,910 | 7,008 | 7,021 | 7,033 | 6,944 | 7,098 | |||||||||||||||||||||
Tangible equity/Tangible assets - No AOCI | 9.84% | 9.63% | 9.54% | 9.67% | 9.71% | |||||||||||||||||||||||
Rate Volume Analysis - (Unaudited) | ||||||||||||||||||
For the Three Months Ended |
||||||||||||||||||
($ in thousands) | Three Months Ended |
Three Months Ended |
||||||||||||||||
Average | Average | Average | Average | |||||||||||||||
Assets | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||
Taxable securities/cash | $ | 243,261 | $ | 1,507 | 2.48% | $ | 291,712 | $ | 1,536 | 2.11% | ||||||||
Nontaxable securities | 6,795 | 39 | 2.30% | 8,337 | 52 | 2.49% | ||||||||||||
Loans, net | 989,089 | 13,250 | 5.36% | 909,909 | 10,176 | 4.47% | ||||||||||||
Total earning assets | 1,239,145 | 14,796 | 4.78% | 1,209,958 | 11,764 | 3.89% | ||||||||||||
Cash and due from banks | 4,022 | 6,782 | ||||||||||||||||
Allowance for loan losses | (15,791 | ) | (13,802 | ) | ||||||||||||||
Premises and equipment | 22,120 | 23,762 | ||||||||||||||||
Other assets | 90,374 | 75,597 | ||||||||||||||||
Total assets | $ | 1,339,870 | $ | 1,302,297 | ||||||||||||||
Liabilities | ||||||||||||||||||
Savings, MMDA and interest bearing demand | $ | 620,092 | $ | 2,232 | 1.44% | $ | 681,209 | $ | 542 | 0.32% | ||||||||
Time deposits | 244,289 | 1,962 | 3.21% | 155,979 | 310 | 0.79% | ||||||||||||
Repurchase agreements & other | 16,319 | 16 | 0.39% | 20,160 | 8 | 0.16% | ||||||||||||
Advances from |
55,073 | 666 | 4.84% | 26,739 | 180 | 2.69% | ||||||||||||
Trust preferred securities | 10,310 | 189 | 7.33% | 10,310 | 99 | 3.84% | ||||||||||||
Subordinated debt | 19,622 | 195 | 3.98% | 19,576 | 195 | 3.98% | ||||||||||||
Total interest bearing liabilities | 965,705 | 5,260 | 2.18% | 913,973 | 1,334 | 0.58% | ||||||||||||
Non interest bearing demand | 231,033 | - | 248,633 | - | ||||||||||||||
Total funding | 1,196,738 | 1.76% | 1,162,606 | 0.46% | ||||||||||||||
Other liabilities | 20,062 | 16,952 | ||||||||||||||||
Total liabilities | 1,216,800 | 1,179,558 | ||||||||||||||||
Equity | 123,070 | 122,738 | ||||||||||||||||
Total liabilities and equity | $ | 1,339,870 | $ | 1,302,296 | ||||||||||||||
Net interest income | $ | 9,536 | $ | 10,430 | ||||||||||||||
Net interest income as a percent of average interest-earning assets - GAAP measure | 3.08% | 3.45% | ||||||||||||||||
Net interest income as a percent of average interest-earning assets - non GAAP | 3.09% | 3.46% | ||||||||||||||||
- Computed on a fully tax equivalent (FTE) basis | ||||||||||||||||||
Nine Months Ended |
Nine Months Ended |
|||||||||||||||||
Average | Average | Average | Average | |||||||||||||||
Assets | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||
Taxable securities/cash | $ | 252,908 | $ | 4,566 | 2.41% | $ | 352,405 | $ | 4,239 | 1.60% | ||||||||
Nontaxable securities | 7,369 | 132 | 2.39% | 8,120 | 151 | 2.48% | ||||||||||||
Loans, net | 982,817 | 38,328 | 5.20% | 871,340 | 27,242 | 4.17% | ||||||||||||
Total earning assets | 1,243,094 | 43,026 | 4.61% | 1,231,865 | 31,632 | 3.42% | ||||||||||||
Cash and due from banks | 4,020 | 7,331 | ||||||||||||||||
Allowance for loan losses | (15,374 | ) | (13,804 | ) | ||||||||||||||
Premises and equipment | 22,500 | 24,265 | ||||||||||||||||
Other assets | 90,227 | 70,011 | ||||||||||||||||
Total assets | $ | 1,344,467 | $ | 1,319,668 | ||||||||||||||
Liabilities | ||||||||||||||||||
Savings, MMDA and interest bearing demand | $ | 627,074 | $ | 5,367 | 1.14% | $ | 709,033 | $ | 1,293 | 0.24% | ||||||||
Time deposits | 233,054 | 4,943 | 2.83% | 152,230 | 744 | 0.65% | ||||||||||||
Repurchase agreements & Other | 16,576 | 35 | 0.28% | 21,298 | 32 | 0.20% | ||||||||||||
Advances from |
53,936 | 1,883 | 4.65% | 12,154 | 257 | 2.82% | ||||||||||||
Trust preferred securities | 10,310 | 525 | 6.79% | 10,310 | 223 | 2.88% | ||||||||||||
Subordinated debt | 19,610 | 584 | 3.97% | 19,564 | 584 | 3.98% | ||||||||||||
Total interest bearing liabilities | 960,560 | 13,337 | 1.85% | 924,589 | 3,132 | 0.45% | ||||||||||||
Non interest bearing demand | 238,465 | 1.48% | 248,082 | 0.36% | ||||||||||||||
Total funding | 1,199,025 | 1,172,671 | ||||||||||||||||
Other liabilities | 19,862 | 16,928 | ||||||||||||||||
Total liabilities | 1,218,887 | 1,189,599 | ||||||||||||||||
Equity | 125,580 | 130,069 | ||||||||||||||||
Total liabilities and equity | $ | 1,344,467 | $ | 1,319,668 | ||||||||||||||
Net interest income | $ | 29,689 | $ | 28,500 | ||||||||||||||
Net interest income as a percent of average interest-earning assets - GAAP measure | 3.18% | 3.08% | ||||||||||||||||
Net interest income as a percent of average interest-earning assets - non GAAP | 3.20% | 3.09% | ||||||||||||||||
- Computed on a fully tax equivalent (FTE) basis | ||||||||||||||||||
Non-GAAP reconciliation | Three Months Ended | Nine Months Ended | ||||||||||||||
($ in thousands, except per share & ratios) | ||||||||||||||||
Total Operating Revenue | $ | 13,699 | $ | 14,473 | $ | 41,879 | $ | 43,017 | ||||||||
Adjustment to (deduct)/add OMSR recapture/impairment * | 78 | (65 | ) | 39 | (1,193 | ) | ||||||||||
Adjusted Total Operating Revenue | 13,777 | 14,408 | 41,918 | 41,824 | ||||||||||||
Income before Income Taxes | 3,224 | 4,088 | 9,897 | 10,971 | ||||||||||||
Adjustment for OMSR * | 78 | (65 | ) | 39 | (1,193 | ) | ||||||||||
Adjusted Income before Income Taxes | 3,302 | 4,023 | 9,936 | 9,778 | ||||||||||||
Provision for Income Taxes | 537 | 746 | 1,685 | 1,983 | ||||||||||||
Adjustment for OMSR ** | 16 | (14 | ) | 8 | (251 | ) | ||||||||||
Adjusted Provision for Income Taxes | 553 | 732 | 1,693 | 1,733 | ||||||||||||
Net Income | 2,687 | 3,342 | 8,212 | 8,988 | ||||||||||||
Adjustment for OMSR * | 62 | (51 | ) | 31 | (942 | ) | ||||||||||
Adjusted Net Income | 2,749 | 3,291 | 8,243 | 8,046 | ||||||||||||
Diluted Earnings per Share | 0.39 | 0.47 | 1.18 | 1.27 | ||||||||||||
Adjustment for OMSR * | 0.01 | (0.00 | ) | 0.00 | (0.13 | ) | ||||||||||
Adjusted Diluted Earnings per Share | $ | 0.40 | $ | 0.47 | $ | 1.19 | $ | 1.13 | ||||||||
Return on Average Assets | 0.80% | 1.03% | 0.81% | 0.91% | ||||||||||||
Adjustment for OMSR * | 0.02% | -0.02% | 0.00% | -0.07% | ||||||||||||
Adjusted Return on Average Assets | 0.82% | 1.01% | 0.82% | 0.84% | ||||||||||||
*valuation adjustment to the Company's mortgage servicing rights | ||||||||||||||||
**tax effect is calculated using a 21% statutory federal corporate income tax rate |
Source:
Arch Capital Group Ltd. Reports 2023 Third Quarter Results
AM Best Assigns Credit Ratings to Olé Insurance Group Corp I.I.
Advisor News
Annuity News
Health/Employee Benefits News
Life Insurance News