CB Financial Services, Inc. Announces Third Quarter and Year-to-Date 2022 Financial Results and Declares Quarterly Cash Dividend
CB Financial Services, Inc. (NASDAQGM: CBFV) reported a strong performance for Q3 2022, achieving a net income of $3.9 million compared to $2.0 million in Q3 2021. This growth was driven by a notable expansion in net interest margin to 3.29% and a reduction in noninterest expenses. Adjusted earnings per share rose to $0.71 from $0.36 year-over-year. The total loans increased to $1.04 billion, with significant gains in consumer and commercial real estate loans. The company also repurchased shares and declared a quarterly dividend of $0.24, reflecting a commitment to shareholder value.
- Net income increased to $3.9 million from $2.0 million in Q3 2021.
- Earnings per share rose to $0.77, up from $0.37 year-over-year.
- Net interest margin improved to 3.29%, up from 2.88% in Q3 2021.
- Total loans increased by $22.1 million to $1.04 billion.
- Share repurchase of 30,271 shares during Q3 under a $10 million program.
- Quarterly dividend declared at $0.24 per share.
- Total stockholders' equity decreased by 19.8%, from $133.1 million to $106.7 million.
- Tangible book value per share declined from $22.45 to $18.25 since December 31, 2021.
- Accumulated other comprehensive loss increased by $25.7 million due to rising market interest rates.
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
(Dollars in thousands, except per share data) (Unaudited) |
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
Net Income (GAAP) |
$ |
3,929 |
|
$ |
118 |
$ |
3,047 |
$ |
6,965 |
|
$ |
1,983 |
|
$ |
7,094 |
|
$ |
4,605 |
|||||||
Non-Recurring Items |
|
(310 |
) |
|
157 |
|
12 |
|
(4,122 |
) |
|
(17 |
) |
|
(141 |
) |
|
3,070 |
|||||||
Adjusted Net Income (Non-GAAP) (1) |
$ |
3,619 |
|
$ |
275 |
$ |
3,059 |
$ |
2,843 |
|
$ |
1,966 |
|
$ |
6,953 |
|
$ |
7,675 |
|||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
Earnings per Common Share - Diluted (GAAP) |
$ |
0.77 |
|
$ |
0.02 |
$ |
0.58 |
$ |
1.31 |
|
$ |
0.37 |
|
$ |
1.37 |
|
$ |
0.85 |
|||||||
Adjusted Earnings per Common Share - Diluted (Non-GAAP) (1) |
$ |
0.71 |
|
$ |
0.05 |
$ |
0.59 |
$ |
0.53 |
|
$ |
0.36 |
|
$ |
1.35 |
|
$ |
1.42 |
(1) |
Refer to Explanation of Use of Non-GAAP Financial Measures and reconciliation of adjusted net income and adjusted earnings per common share - diluted in this Press Release. |
2022 Third Quarter Financial Highlights
(Comparisons to three months ended
-
Net income was
, compared to net income of$3.9 million . Current period results were driven by net Interest Margin expansion coupled with a reduction of noninterest expense of$2.0 million for the three months ended$946,000 September 30, 2022 compared to the three months endedSeptember 30, 2021 .-
Adjusted net income (Non-GAAP) was
, compared to$3.6 million .$2.0 million
-
Adjusted net income (Non-GAAP) was
-
Earnings per diluted common share (EPS) increased to
from$0.77 .$0.37 -
Adjusted earnings per common share - diluted (Non-GAAP) was
, compared to$0.71 .$0.36
-
Adjusted earnings per common share - diluted (Non-GAAP) was
-
Return on average assets (annualized) of
1.12% , compared to average assets (annualized) of0.54% .-
Adjusted return on average assets (annualized) (Non-GAAP) of
1.03% , compared to0.53% .
-
Adjusted return on average assets (annualized) (Non-GAAP) of
-
Return on average equity (annualized) of
13.60% , compared to5.93% (annualized).-
Adjusted return on average equity (annualized) (Non-GAAP) of
12.53% , compared to5.88% .
-
Adjusted return on average equity (annualized) (Non-GAAP) of
-
Net interest margin (NIM) improved to
3.29% from2.88% . -
Net interest and dividend income was
, compared to$11.0 million .$10.0 million -
Noninterest income increased to
, compared to$2.7 million . The most significant changes in noninterest income were a$2.2 million gain recognized as a result of the sale of assets of two former branch locations that were part of our consolidation measures and an increase of$439,000 in insurance commissions. The increase in insurance commissions was primarily driven by contingency income which resulted from the higher than lock-in amounts received and core business including commercial and personal insurance lines.$174,000
(Amounts at
-
Total loans, including Payroll Protection Program (“PPP”) loans, were
, an increase of$1.04 billion from$22.1 million .$1.02 billion -
Total loans held for investment, excluding PPP loans, increased
, or$45.9 million 6.1% annualized, to compared to$1.04 billion , and included increases of$996.3 million , or$28.5 million 31.1% annualized, in consumer loans, and , or$40.4 million 13.8% annualized, growth in commercial real estate loans, partially offset by decreases of in construction real estate and$35.5 million in commercial and industrial loans. Compared to$26.8 million September 30, 2021 , loans held for investment, excluding PPP loans, increased , or$73.3 million 7.6% , primarily from increases of in commercial real estate loans and$52.9 million in consumer loans as noted above, partially offset by decreases of$38.5 million in construction real estate loans and$28.6 million in commercial and industrial loans.$40.2 million
-
Total loans held for investment, excluding PPP loans, increased
-
Nonperforming loans to total loans was
0.56% , a decrease of 15 basis points (“bps”), compared to0.71% . -
Total deposits were
, an increase of$1.28 billion , compared to$49.2 million .$1.23 billion -
Total assets remained level at
.$1.43 billion -
Book value per share was
, compared to$20.94 as of$22.18 June 30, 2022 and as of$25.31 December 31, 2021 .-
Tangible book value per share (Non-GAAP) decreased to
, compared to$18.25 as of$19.43 June 30, 2022 and as of$22.45 December 31, 2021 , reflecting impact to Accumulated Other Comprehensive Income from unrealized losses on securities portfolios.
-
Tangible book value per share (Non-GAAP) decreased to
Management Commentary
Dividend Information
The Company’s Board of Directors has declared a
Stock Repurchase Program
On
2022 Third Quarter Financial Review
Net Interest and Dividend Income
Net interest and dividend income increased
-
Net interest margin (GAAP) increased to
3.29% for the three months endedSeptember 30, 2022 compared to2.88% for the three months endedSeptember 30, 2021 . Fully Tax Equivalent (“FTE”) net interest margin (Non-GAAP) increased 41 bps to3.30% for the three months endedSeptember 30, 2022 compared to2.89% for the three months endedSeptember 30, 2021 . -
Interest and dividend income increased
, or$1.5 million 13.9% , to for the three months ended$12.3 million September 30, 2022 compared to for the three months ended$10.8 million September 30, 2021 .-
Interest income on loans increased
, or$1.1 million 11.3% , to for the three months ended$10.8 million September 30, 2022 compared to for the three months ended$9.7 million September 30, 2021 . The average balance of loans increased to$19.9 million from$1.02 billion and the average yield increased 35 bps to$1.00 billion 4.20% compared to3.85% . Interest and fee income on PPP loans was for the three months ended$123,000 September 30, 2022 and contributed 4 bps to loan yield, compared to for the three months ended$484,000 September 30, 2021 , which contributed 4 bps to loan yield. The impact of the accretion of the credit mark on acquired loan portfolios was for the three months ended$47,000 September 30, 2022 compared to for the three months ended$94,000 September 30, 2021 , or 2 bps in the current period compared to 4 bps in the prior period. -
Interest income on taxable investment securities increased
, or$142,000 16.8% , to for the three months ended$985,000 September 30, 2022 compared to for the three months ended$843,000 September 30, 2021 driven by a increase in average balance partially coupled with a 6 bps increase in average yield.$24.3 million
-
Interest income on loans increased
-
Interest expense increased
, or$496,000 63.9% , to for the three months ended$1.3 million September 30, 2022 compared to for the three months ended$776,000 September 30, 2021 .-
Interest expense on deposits increased
, or$364,000 50.9% , to for the three months ended$1.1 million September 30, 2022 compared to for the three months ended$715,000 September 30, 2021 . While average interest-earning deposit balances decreased , or$51.7 million 5.8% , to as of$842.4 million September 30, 2022 compared to as of$894.0 million September 30, 2021 , rising interest rates led to the repricing of higher-cost demand and money market deposits and resulted in a 19 bps, or59.9% , increase in average cost compared to the three months endedSeptember 30, 2021 . In addition, the average balance of time deposits and the related average cost decreased and 11 bps, respectively. These decreases are partially offset by an increase in average other borrowings of$45.2 million or$11.6 million 193.7% to as of$17.6 million September 30, 2022 compared to as of$6.0 million September 30, 2021 , which was driven by an increase in subordinated debt balance.
-
Interest expense on deposits increased
Provision for Loan Losses
There was no provision for loan losses for the three months ended
Noninterest income
Noninterest income increased
Noninterest Expense
Noninterest expense decreased
Statement of Financial Condition Review
Assets
Total assets increased
-
Cash and due from banks increased
, or$3.1 million 2.6% , to at$122.8 million September 30, 2022 , compared to at$119.7 million December 31, 2021 . The change is primarily due to an increase in deposits as further described below in the Liabilities section. -
Securities decreased
, or$31.1 million 13.8% , to at$193.8 million September 30, 2022 , compared to at$225.0 million December 31, 2021 . Current period activity included of purchases, and$26.8 million of pay downs. The purchases were made to earn a higher yield on excess cash. In addition, there was a$24.9 million decrease in the market value of the debt securities portfolio, primarily due to the increase in market interest rates, and a$32.8 million decline in market value in the equity securities portfolio, which is primarily comprised of bank stocks.$252,000
Payroll Protection Program Update
-
PPP loans decreased
to$23.8 million at$768,000 September 30, 2022 compared to at$24.5 million December 31, 2021 . -
of net PPP loan origination fees were unearned at$27,000 September 30, 2022 compared to at$678,000 December 31, 2021 . of net PPP loan origination fees were earned in the three months ended$117,000 September 30, 2022 compared to for the three months ended$130,000 June 30, 2022 .
Loans and Credit Quality
-
Total loans held for investment increased
, or$22.1 million 2.17% , to at$1.04 billion September 30, 2022 compared to at$1.02 billion December 31, 2021 . Excluding the net decline of in PPP loans in the current period, loans increased$23.8 million .$45.9 million -
The allowance for loan losses was
at$12.9 million September 30, 2022 and at$11.6 million December 31, 2021 . As a result, the allowance for loan losses to total loans was1.23% atSeptember 30, 2022 compared to1.13% atDecember 31, 2021 . The allowance for loan losses to total loans, excluding PPP loans, was1.23% atSeptember 30, 2022 compared to1.16% atDecember 31, 2021 . The change in the allowance for loan losses was primarily due to adjustments to historical loss factors and changes in qualitative factors in particular economic and industry conditions sinceDecember 31, 2021 . -
Net recoveries for the three months ended
September 30, 2022 were , or$21,000 0.01% of average loans on an annualized basis. Net recoveries for the three months endedSeptember 30, 2021 were , or$37,000 0.01% of average loans on an annualized basis. Net charge-offs for the nine months endedSeptember 30, 2022 were , or$2.5 million 0.33% of average loans on an annualized basis. Net recoveries for the nine months endedSeptember 30, 2021 were , and had an immaterial effect on ratios for the period.$10,000 -
Nonperforming loans, which includes nonaccrual loans, accruing loans past due 90 days or more, and accruing loans that are considered troubled debt restructurings, were
at$5.9 million September 30, 2022 compared to at$7.3 million December 31, 2021 . Current nonperforming loans to total loans ratio was0.56% compared to0.71% atDecember 31, 2021 .
Other
-
Intangible assets decreased
, or$1.3 million 24.6% , to at$4.0 million September 30, 2022 compared to at$5.3 million December 31, 2021 due to amortization expense recognized during the period. -
Accrued interest receivable and other assets increased
, or$8.8 million 68.4% ; to at$21.7 million September 30, 2022 , compared to at$12.9 million December 31, 2021 . This change was primarily driven by deferred taxes as a result of the increase in market interest rate conditions and the corresponding decrease in the market value of the mostly fixed rate securities portfolio.
Liabilities
Total liabilities increased
Deposits
-
Total deposits increased
to$49.2 million as of$1.28 billion September 30, 2022 compared to at$1.23 billion December 31, 2021 , an annualized increase of5.3% . Interest-bearing and non interest-bearing demand deposits increased and$26.2 million , respectively, partially offset by a decrease in time deposits of$15.8 million . Average total deposits increased$15.8 million , primarily in both interest-bearing and non interest -bearing demand deposits for the three months ended$15.4 million September 30, 2022 compared to the three months endedJune 30, 2022 ,
Borrowed Funds
-
Short-term borrowings decreased
, or$21.2 million 53.9% , to at$18.1 million September 30, 2022 , compared to at$39.3 million December 31, 2021 . AtSeptember 30, 2022 andDecember 31, 2021 , short-term borrowings were comprised entirely of securities sold under agreements to repurchase, which are related to business deposit customers whose funds, above designated target balances, are transferred into an overnight interest-earning investment account by purchasing securities from the Bank’s investment portfolio under an agreement to repurchase. A portion of this decrease is due to accounts that were being transitioned into other deposit products and account for most of the interest-bearing demand deposit increase.
Stockholders’ Equity
Stockholders’ equity decreased
Book value per share
Book value per common share was
Tangible book value per common share (Non-GAAP) was
Refer to “Explanation of Use of Non-GAAP Financial Measures” at the end of this Press Release.
About
For more information about
Statement About Forward-Looking Statements
Statements contained in this press release that are not historical facts may constitute forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995 and such forward-looking statements are subject to significant risks and uncertainties. The Company intends such forward-looking statements to be covered by the safe harbor provisions contained in the Act. The Company’s ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on the operations and future prospects of the Company and its subsidiaries include, but are not limited to, general and local economic conditions, the scope and duration of economic contraction as a result of the COVID-19 pandemic and its effects on the Company’s business and that of the Company’s customers, changes in market interest rates, deposit flows, demand for loans, real estate values and competition, competitive products and pricing, the ability of our customers to make scheduled loan payments, loan delinquency rates and trends, our ability to manage the risks involved in our business, our ability to control costs and expenses, inflation, market and monetary fluctuations, changes in federal and state legislation and regulation applicable to our business, actions by our competitors, and other factors that may be disclosed in the Company’s periodic reports as filed with the
|
||||||||||||||||||||
SELECTED CONSOLIDATED FINANCIAL INFORMATION |
||||||||||||||||||||
(Dollars in thousands, except share and per share data) (Unaudited) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Selected Financial Condition Data |
|
|
|
|
|
|
|
|
|
|||||||||||
Assets |
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and Due From Banks |
$ |
122,801 |
|
|
$ |
81,121 |
|
|
$ |
123,588 |
|
|
$ |
119,674 |
|
|
$ |
173,523 |
|
|
Securities |
|
193,846 |
|
|
|
213,505 |
|
|
|
231,097 |
|
|
|
224,974 |
|
|
|
221,351 |
|
|
Loans Held for Sale |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
17,407 |
|
|
Loans |
|
|
|
|
|
|
|
|
|
|||||||||||
Real Estate: |
|
|
|
|
|
|
|
|
|
|||||||||||
Residential |
|
328,248 |
|
|
|
325,138 |
|
|
|
317,254 |
|
|
|
320,798 |
|
|
|
317,373 |
|
|
Commercial |
|
432,516 |
|
|
|
426,105 |
|
|
|
427,227 |
|
|
|
392,124 |
|
|
|
379,621 |
|
|
Construction |
|
49,502 |
|
|
|
41,277 |
|
|
|
54,227 |
|
|
|
85,028 |
|
|
|
78,075 |
|
|
Commercial and Industrial |
|
|
|
|
|
|
|
|
|
|||||||||||
Commercial and Industrial |
|
61,428 |
|
|
|
62,054 |
|
|
|
59,601 |
|
|
|
64,487 |
|
|
|
69,657 |
|
|
PPP |
|
768 |
|
|
|
3,853 |
|
|
|
8,242 |
|
|
|
24,523 |
|
|
|
32,703 |
|
|
Consumer |
|
150,615 |
|
|
|
148,921 |
|
|
|
143,422 |
|
|
|
122,152 |
|
|
|
112,087 |
|
|
Other |
|
19,865 |
|
|
|
20,621 |
|
|
|
10,669 |
|
|
|
11,684 |
|
|
|
12,083 |
|
|
Total Loans |
|
1,042,942 |
|
|
|
1,027,969 |
|
|
|
1,020,642 |
|
|
|
1,020,796 |
|
|
|
1,001,599 |
|
|
Allowance for Loan Losses |
|
(12,854 |
) |
|
|
(12,833 |
) |
|
|
(11,595 |
) |
|
|
(11,582 |
) |
|
|
(11,581 |
) |
|
Loans, Net |
|
1,030,088 |
|
|
|
1,015,136 |
|
|
|
1,009,047 |
|
|
|
1,009,214 |
|
|
|
990,018 |
|
|
Premises and Equipment Held for Sale |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
795 |
|
|
Premises and Equipment, Net |
|
18,064 |
|
|
|
18,196 |
|
|
|
18,349 |
|
|
|
18,399 |
|
|
|
18,502 |
|
|
Bank-Owned Life Insurance |
|
25,750 |
|
|
|
25,610 |
|
|
|
25,468 |
|
|
|
25,332 |
|
|
|
25,190 |
|
|
|
|
9,732 |
|
|
|
9,732 |
|
|
|
9,732 |
|
|
|
9,732 |
|
|
|
9,732 |
|
|
Intangible Assets, Net |
|
3,959 |
|
|
|
4,404 |
|
|
|
4,850 |
|
|
|
5,295 |
|
|
|
5,740 |
|
|
Accrued Interest and Other Assets |
|
21,680 |
|
|
|
18,757 |
|
|
|
16,539 |
|
|
|
12,859 |
|
|
|
12,560 |
|
|
Total Assets |
$ |
1,425,920 |
|
|
$ |
1,386,461 |
|
|
$ |
1,438,670 |
|
|
$ |
1,425,479 |
|
|
$ |
1,474,818 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities |
|
|
|
|
|
|
|
|
|
|||||||||||
Deposits Held for Sale |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
102,647 |
|
|
Deposits |
|
|
|
|
|
|
|
|
|
|||||||||||
Non-Interest Bearing Demand Deposits |
|
407,107 |
|
|
|
389,127 |
|
|
|
400,105 |
|
|
|
385,775 |
|
|
|
373,320 |
|
|
Interest Bearing Demand Accounts |
|
298,755 |
|
|
|
265,347 |
|
|
|
280,455 |
|
|
|
272,518 |
|
|
|
244,004 |
|
|
Money Market Accounts |
|
198,715 |
|
|
|
185,308 |
|
|
|
192,929 |
|
|
|
192,125 |
|
|
|
190,426 |
|
|
Savings Accounts |
|
250,378 |
|
|
|
250,226 |
|
|
|
247,589 |
|
|
|
239,482 |
|
|
|
232,679 |
|
|
Time Deposits |
|
120,879 |
|
|
|
125,182 |
|
|
|
129,235 |
|
|
|
136,713 |
|
|
|
144,727 |
|
|
Total Deposits |
|
1,275,834 |
|
|
|
1,215,190 |
|
|
|
1,250,313 |
|
|
|
1,226,613 |
|
|
|
1,185,156 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Short-Term Borrowings |
|
18,108 |
|
|
|
32,178 |
|
|
|
39,219 |
|
|
|
39,266 |
|
|
|
42,623 |
|
|
Other Borrowings |
|
17,627 |
|
|
|
17,618 |
|
|
|
17,607 |
|
|
|
17,601 |
|
|
|
6,000 |
|
|
Accrued Interest Payable and Other Liabilities |
|
7,645 |
|
|
|
7,703 |
|
|
|
9,375 |
|
|
|
8,875 |
|
|
|
7,405 |
|
|
Total Liabilities |
|
1,319,214 |
|
|
|
1,272,689 |
|
|
|
1,316,514 |
|
|
|
1,292,355 |
|
|
|
1,343,831 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Stockholders’ Equity |
$ |
106,706 |
|
|
$ |
113,772 |
|
|
$ |
122,156 |
|
|
$ |
133,124 |
|
|
$ |
130,987 |
|
|
Total Liabilities and Stockholders’ Equity |
$ |
1,425,920 |
|
|
$ |
1,386,461 |
|
|
$ |
1,438,670 |
|
|
$ |
1,425,479 |
|
|
$ |
1,474,818 |
|
|
Three Months Ended |
Nine Months Ended |
||||||||||||||||||||||||||
Selected Operating Data |
|
|
|
|
|
|
|
|||||||||||||||||||||
Interest and Dividend Income |
|
|
|
|
|
|
|
|||||||||||||||||||||
Loans, Including Fees |
$ |
10,815 |
|
$ |
9,733 |
|
$ |
9,551 |
|
$ |
9,904 |
|
$ |
9,718 |
|
$ |
30,098 |
|
$ |
29,800 |
|
|||||||
Securities: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Taxable |
|
985 |
|
|
988 |
|
|
905 |
|
|
866 |
|
|
843 |
|
|
2,878 |
|
|
2,124 |
|
|||||||
Tax-Exempt |
|
49 |
|
|
57 |
|
|
66 |
|
|
66 |
|
|
71 |
|
|
172 |
|
|
223 |
|
|||||||
Dividends |
|
21 |
|
|
20 |
|
|
22 |
|
|
21 |
|
|
19 |
|
|
64 |
|
|
63 |
|
|||||||
Other Interest and Dividend Income |
|
417 |
|
|
160 |
|
|
72 |
|
|
106 |
|
|
135 |
|
|
649 |
|
|
384 |
|
|||||||
Total Interest and Dividend Income |
|
12,287 |
|
|
10,958 |
|
|
10,616 |
|
|
10,963 |
|
|
10,786 |
|
|
33,861 |
|
|
32,594 |
|
|||||||
Interest Expense |
|
|
|
|
|
|
|
|||||||||||||||||||||
Deposits |
|
1,079 |
|
|
604 |
|
|
530 |
|
|
636 |
|
|
715 |
|
|
2,214 |
|
|
2,489 |
|
|||||||
Short-Term Borrowings |
|
19 |
|
|
18 |
|
|
19 |
|
|
26 |
|
|
25 |
|
|
56 |
|
|
72 |
|
|||||||
Other Borrowings |
|
174 |
|
|
173 |
|
|
174 |
|
|
70 |
|
|
36 |
|
|
522 |
|
|
112 |
|
|||||||
Total Interest Expense |
|
1,272 |
|
|
795 |
|
|
723 |
|
|
732 |
|
|
776 |
|
|
2,792 |
|
|
2,673 |
|
|||||||
Net Interest and Dividend Income |
|
11,015 |
|
|
10,163 |
|
|
9,893 |
|
|
10,231 |
|
|
10,010 |
|
|
31,069 |
|
|
29,921 |
|
|||||||
Provision (Recovery) for Loan Losses |
|
— |
|
|
3,784 |
|
|
— |
|
|
75 |
|
|
— |
|
|
3,784 |
|
|
(1,200 |
) |
|||||||
Net Interest and Dividend Income After Provision (Recovery) for Loan Losses |
|
11,015 |
|
|
6,379 |
|
|
9,893 |
|
|
10,156 |
|
|
10,010 |
|
|
27,285 |
|
|
31,121 |
|
|||||||
Noninterest Income: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Service Fees |
|
544 |
|
|
559 |
|
|
526 |
|
|
569 |
|
|
602 |
|
|
1,629 |
|
|
1,762 |
|
|||||||
Insurance Commissions |
|
1,368 |
|
|
1,369 |
|
|
1,798 |
|
|
1,618 |
|
|
1,194 |
|
|
4,535 |
|
|
3,998 |
|
|||||||
Other Commissions |
|
244 |
|
|
179 |
|
|
89 |
|
|
90 |
|
|
93 |
|
|
512 |
|
|
431 |
|
|||||||
|
|
— |
|
|
— |
|
|
— |
|
|
977 |
|
|
49 |
|
|
— |
|
|
166 |
|
|||||||
Net (Loss) Gain on Securities |
|
(46 |
) |
|
(199 |
) |
|
(7 |
) |
|
44 |
|
|
24 |
|
|
(252 |
) |
|
482 |
|
|||||||
|
|
14 |
|
|
14 |
|
|
14 |
|
|
17 |
|
|
18 |
|
|
43 |
|
|
53 |
|
|||||||
Gain on Sale of Branches |
|
— |
|
|
— |
|
|
— |
|
|
5,203 |
|
|
— |
|
|
— |
|
|
— |
|
|||||||
|
|
439 |
|
|
— |
|
|
(8 |
) |
|
— |
|
|
— |
|
|
431 |
|
|
(3 |
) |
|||||||
Income from Bank-Owned Life Insurance |
|
140 |
|
|
142 |
|
|
136 |
|
|
142 |
|
|
138 |
|
|
418 |
|
|
411 |
|
|||||||
Other Income |
|
36 |
|
|
41 |
|
|
65 |
|
|
29 |
|
|
80 |
|
|
143 |
|
|
291 |
|
|||||||
Total Noninterest Income |
|
2,739 |
|
|
2,105 |
|
|
2,613 |
|
|
8,689 |
|
|
2,198 |
|
|
7,459 |
|
|
7,591 |
|
|||||||
Noninterest Expense: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Salaries and Employee Benefits |
|
4,739 |
|
|
4,539 |
|
|
4,565 |
|
|
5,181 |
|
|
4,787 |
|
|
13,843 |
|
|
14,757 |
|
|||||||
Occupancy |
|
768 |
|
|
776 |
|
|
686 |
|
|
619 |
|
|
615 |
|
|
2,230 |
|
|
2,349 |
|
|||||||
Equipment |
|
170 |
|
|
182 |
|
|
210 |
|
|
252 |
|
|
205 |
|
|
561 |
|
|
782 |
|
|||||||
Data Processing |
|
540 |
|
|
446 |
|
|
485 |
|
|
488 |
|
|
541 |
|
|
1,471 |
|
|
1,666 |
|
|||||||
FDIC Assessment |
|
147 |
|
|
128 |
|
|
209 |
|
|
222 |
|
|
293 |
|
|
484 |
|
|
792 |
|
|||||||
PA Shares Tax |
|
240 |
|
|
240 |
|
|
240 |
|
|
173 |
|
|
224 |
|
|
721 |
|
|
714 |
|
|||||||
Contracted Services |
|
288 |
|
|
348 |
|
|
587 |
|
|
1,133 |
|
|
1,441 |
|
|
1,223 |
|
|
2,878 |
|
|||||||
Legal and Professional Fees |
|
334 |
|
|
389 |
|
|
152 |
|
|
206 |
|
|
180 |
|
|
876 |
|
|
788 |
|
|||||||
Advertising |
|
131 |
|
|
115 |
|
|
116 |
|
|
191 |
|
|
225 |
|
|
362 |
|
|
558 |
|
|||||||
Other Real Estate Owned (Income) |
|
(38 |
) |
|
(37 |
) |
|
(38 |
) |
|
(30 |
) |
|
(89 |
) |
|
(113 |
) |
|
(153 |
) |
|||||||
Amortization of Intangible Assets |
|
445 |
|
|
446 |
|
|
445 |
|
|
445 |
|
|
446 |
|
|
1,336 |
|
|
1,481 |
|
|||||||
Intangible Assets and Goodwill Impairment |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,178 |
|
|||||||
Writedown of Fixed Assets |
|
— |
|
|
— |
|
|
— |
|
|
23 |
|
|
2 |
|
|
— |
|
|
2,270 |
|
|||||||
Other |
|
1,063 |
|
|
838 |
|
|
999 |
|
|
1,069 |
|
|
903 |
|
|
2,899 |
|
|
2,830 |
|
|||||||
Total Noninterest Expense |
|
8,827 |
|
|
8,410 |
|
|
8,656 |
|
|
9,972 |
|
|
9,773 |
|
|
25,893 |
|
|
32,890 |
|
|||||||
Income Before Income Tax Expense (Benefit) |
|
4,927 |
|
|
74 |
|
|
3,850 |
|
|
8,873 |
|
|
2,435 |
|
|
8,851 |
|
|
5,822 |
|
|||||||
Income Tax Expense (Benefit) |
|
998 |
|
|
(44 |
) |
|
803 |
|
|
1,908 |
|
|
452 |
|
|
1,757 |
|
|
1,217 |
|
|||||||
Net Income |
$ |
3,929 |
|
$ |
118 |
|
$ |
3,047 |
|
$ |
6,965 |
|
$ |
1,983 |
|
$ |
7,094 |
|
$ |
4,605 |
|
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||
Per Common Share Data |
|
|
|
|
|
|
|
||||||||||||||
Dividends Per Common Share |
$ |
0.24 |
$ |
0.24 |
$ |
0.24 |
$ |
0.24 |
$ |
0.24 |
$ |
0.72 |
$ |
0.72 |
|||||||
Earnings Per Common Share - Basic |
|
0.77 |
|
0.02 |
|
0.59 |
|
1.32 |
|
0.37 |
|
1.38 |
|
0.85 |
|||||||
Earnings Per Common Share - Diluted |
|
0.77 |
|
0.02 |
|
0.58 |
|
1.31 |
|
0.37 |
|
1.37 |
|
0.85 |
|||||||
Adjusted Earnings Per Common Share - Diluted (Non-GAAP) (1) |
|
0.71 |
|
0.05 |
|
0.59 |
|
0.53 |
|
0.36 |
|
1.35 |
|
1.42 |
|||||||
|
|
|
|
|
|
|
|
||||||||||||||
Weighted Average Common Shares Outstanding - Basic |
|
5,106,861 |
|
5,147,846 |
|
5,198,194 |
|
5,291,795 |
|
5,373,032 |
|
5,150,632 |
|
5,412,989 |
|||||||
Weighted Average Common Shares Outstanding - Diluted |
|
5,118,627 |
|
5,156,975 |
|
5,220,887 |
|
5,314,537 |
|
5,390,128 |
|
5,165,376 |
|
5,420,792 |
|
|
|
|
|
|
|||||||||||||||
Common Shares Outstanding |
|
5,096,672 |
|
|
5,128,333 |
|
|
5,156,897 |
|
|
5,260,672 |
|
|
5,330,401 |
|
|||||
Book Value Per Common Share |
$ |
20.94 |
|
$ |
22.18 |
|
$ |
23.69 |
|
$ |
25.31 |
|
$ |
24.57 |
|
|||||
Tangible Book Value per Common Share (1) |
|
18.25 |
|
|
19.43 |
|
|
20.86 |
|
|
22.45 |
|
|
21.67 |
|
|||||
Stockholders’ Equity to Assets |
|
7.5 |
% |
|
8.2 |
% |
|
8.5 |
% |
|
9.3 |
% |
|
8.9 |
% |
|||||
Tangible Common Equity to Tangible Assets (1) |
|
6.6 |
|
|
7.3 |
|
|
7.6 |
|
|
8.4 |
|
|
7.9 |
|
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||
Selected Financial Ratios (2) |
|
|
|
|
|
|
|
||||||||||||||
Return on Average Assets |
1.12 |
% |
0.03 |
% |
0.87 |
% |
1.87 |
% |
0.54 |
% |
0.68 |
% |
0.42 |
% |
|||||||
Adjusted Return on Average Assets (1) |
1.03 |
|
0.08 |
|
0.87 |
|
0.76 |
|
0.53 |
|
0.66 |
|
0.70 |
|
|||||||
Return on Average Equity |
13.60 |
|
0.40 |
|
9.50 |
|
20.95 |
|
5.93 |
|
7.85 |
|
4.59 |
|
|||||||
Adjusted Return on Average Equity (1) |
12.53 |
|
0.93 |
|
9.54 |
|
8.55 |
|
5.88 |
|
7.69 |
|
7.65 |
|
|||||||
Average Interest-Earning Assets to Average Interest-Bearing Liabilities |
149.41 |
|
149.03 |
|
144.48 |
|
145.09 |
|
146.78 |
|
147.64 |
|
145.56 |
|
|||||||
Average Equity to Average Assets |
8.20 |
|
8.49 |
|
9.14 |
|
8.93 |
|
9.03 |
|
8.61 |
|
9.19 |
|
|||||||
Net Interest Rate Spread |
3.10 |
|
3.00 |
|
2.98 |
|
2.85 |
|
2.77 |
|
3.03 |
|
2.80 |
|
|||||||
Net Interest Rate Spread (FTE) (1) |
3.11 |
|
3.01 |
|
2.99 |
|
2.86 |
|
2.78 |
|
3.04 |
|
2.81 |
|
|||||||
Net Interest Margin |
3.29 |
|
3.12 |
|
3.08 |
|
2.95 |
|
2.88 |
|
3.17 |
|
2.92 |
|
|||||||
Net Interest Margin (FTE) (1) |
3.30 |
|
3.13 |
|
3.10 |
|
2.96 |
|
2.89 |
|
3.18 |
|
2.93 |
|
|||||||
Net (Recoveries) Charge-offs to Average Loans |
(0.01 |
) |
1.01 |
|
(0.01 |
) |
0.03 |
|
(0.01 |
) |
0.33 |
|
— |
|
|||||||
Efficiency Ratio |
64.18 |
|
68.55 |
|
69.21 |
|
52.71 |
|
80.05 |
|
67.21 |
|
87.68 |
|
|||||||
Adjusted Efficiency Ratio (1) |
63.02 |
|
64.18 |
|
65.88 |
|
69.73 |
|
77.27 |
|
64.33 |
|
75.92 |
|
Asset Quality Ratios |
|
|
|
|
|
||||||||||
Allowance for Loan Losses to Total Loans |
1.23 |
% |
1.25 |
% |
1.14 |
% |
1.13 |
% |
1.16 |
% |
|||||
Allowance for Loan Losses to Total Loans, Excluding PPP Loans(1) |
1.23 |
|
1.25 |
|
1.15 |
|
1.16 |
|
1.20 |
|
|||||
Allowance for Loan Losses to Nonperforming Loans (3) |
218.61 |
|
219.89 |
|
158.88 |
|
159.40 |
|
106.18 |
|
|||||
Allowance for Loan Losses to Noncurrent Loans (4) |
318.96 |
|
329.47 |
|
218.28 |
|
233.37 |
|
135.37 |
|
|||||
Delinquent and Nonaccrual Loans to Total Loans (4) (5) |
0.46 |
|
0.45 |
|
0.79 |
|
0.78 |
|
0.97 |
|
|||||
Nonperforming Loans to Total Loans (3) |
0.56 |
|
0.57 |
|
0.72 |
|
0.71 |
|
1.09 |
|
|||||
Noncurrent Loans to Total Loans (4) |
0.39 |
|
0.38 |
|
0.52 |
|
0.49 |
|
0.85 |
|
|||||
Nonperforming Assets to Total Assets (6) |
0.41 |
|
0.42 |
|
0.51 |
|
0.51 |
|
0.74 |
|
Capital Ratios (7) |
|
|
|
|
|
||||||||||
Common Equity Tier 1 Capital (to Risk Weighted Assets) |
12.02 |
% |
11.83 |
% |
11.99 |
% |
11.95 |
% |
11.53 |
% |
|||||
Tier 1 Capital (to Risk Weighted Assets) |
12.02 |
|
11.83 |
|
11.99 |
|
11.95 |
|
11.53 |
|
|||||
Total Capital (to Risk Weighted Assets) |
13.27 |
|
13.08 |
|
13.20 |
|
13.18 |
|
12.77 |
|
|||||
Tier 1 Leverage (to Adjusted Total Assets) |
8.51 |
|
8.33 |
|
8.19 |
|
7.76 |
|
7.38 |
|
(1) |
Refer to Explanation of Use of Non-GAAP Financial Measures in this Press Release for the calculation of the measure and reconciliation to the most comparable GAAP measure. |
|
(2) |
Interim period ratios are calculated on an annualized basis. |
|
(3) |
Nonperforming loans consist of nonaccrual loans, accruing loans that are 90 days or more past due, and troubled debt restructured loans. |
|
(4) |
Noncurrent loans consist of nonaccrual loans and accruing loans that are 90 days or more past due. |
|
(5) |
Delinquent loans consist of accruing loans that are 30 days or more past due. |
|
(6) |
Nonperforming assets consist of nonperforming loans and other real estate owned. |
|
(7) |
Capital ratios are for |
Certain items previously reported may have been reclassified to conform with the current reporting period’s format.
AVERAGE BALANCES AND YIELDS |
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
Average
|
Interest
|
Yield /
|
Average
|
Interest
|
Yield /
|
Average
|
Interest
|
Yield /
|
Average
|
Interest
|
Yield /
|
Average
|
Interest
|
Yield /
|
||||||||||||||||||||||||||||||
(Dollars in thousands) (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Interest-Earning Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Loans, Net (2) |
$ |
1,024,363 |
|
$ |
10,833 |
|
4.20 |
% |
|
$ |
1,007,874 |
|
$ |
9,751 |
|
3.88 |
% |
|
$ |
1,009,210 |
|
$ |
9,573 |
|
3.85 |
% |
|
$ |
1,004,827 |
|
$ |
9,927 |
|
3.92 |
% |
|
$ |
1,004,474 |
|
$ |
9,740 |
|
3.85 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Taxable |
|
222,110 |
|
|
985 |
|
1.77 |
|
|
|
228,315 |
|
|
988 |
|
1.73 |
|
|
|
215,906 |
|
|
905 |
|
1.68 |
|
|
|
205,328 |
|
|
866 |
|
1.69 |
|
|
|
197,763 |
|
|
843 |
|
1.71 |
|
|
Exempt From Federal Tax |
|
7,998 |
|
|
62 |
|
3.10 |
|
|
|
9,109 |
|
|
73 |
|
3.21 |
|
|
|
10,195 |
|
|
84 |
|
3.30 |
|
|
|
10,477 |
|
|
84 |
|
3.21 |
|
|
|
11,647 |
|
|
90 |
|
3.09 |
|
|
|
|
2,693 |
|
|
21 |
|
3.12 |
|
|
|
2,693 |
|
|
20 |
|
2.97 |
|
|
|
2,693 |
|
|
22 |
|
3.27 |
|
|
|
2,693 |
|
|
21 |
|
3.12 |
|
|
|
2,655 |
|
|
19 |
|
2.86 |
|
|
Interest Bearing Deposits at Banks |
|
67,870 |
|
|
378 |
|
2.23 |
|
|
|
56,379 |
|
|
122 |
|
0.87 |
|
|
|
59,296 |
|
|
33 |
|
0.22 |
|
|
|
150,102 |
|
|
61 |
|
0.16 |
|
|
|
160,935 |
|
|
92 |
|
0.23 |
|
|
Other Interest-Earning Assets |
|
2,784 |
|
|
39 |
|
5.56 |
|
|
|
3,235 |
|
|
38 |
|
4.71 |
|
|
|
3,483 |
|
|
39 |
|
4.54 |
|
|
|
3,475 |
|
|
45 |
|
5.14 |
|
|
|
3,512 |
|
|
43 |
|
4.86 |
|
|
Total Interest-Earning Assets |
|
1,327,818 |
|
|
12,318 |
|
3.68 |
|
|
|
1,307,605 |
|
|
10,992 |
|
3.37 |
|
|
|
1,300,783 |
|
|
10,656 |
|
3.32 |
|
|
|
1,376,902 |
|
|
11,004 |
|
3.17 |
|
|
|
1,380,986 |
|
|
10,827 |
|
3.11 |
|
|
Noninterest-Earning Assets |
|
68,796 |
|
|
|
|
|
|
84,323 |
|
|
|
|
|
|
122,288 |
|
|
|
|
|
|
100,607 |
|
|
|
|
|
|
88,291 |
|
|
|
|
|||||||||||
Total Assets |
$ |
1,396,614 |
|
|
|
|
|
$ |
1,391,928 |
|
|
|
|
|
$ |
1,423,071 |
|
|
|
|
|
$ |
1,477,509 |
|
|
|
|
|
$ |
1,469,277 |
|
|
|
|
|||||||||||
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Interest-Bearing Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Interest-Bearing Demand Deposits (3) |
$ |
278,412 |
|
$ |
393 |
|
0.56 |
% |
|
$ |
260,655 |
|
$ |
111 |
|
0.17 |
% |
|
$ |
276,603 |
|
$ |
48 |
|
0.07 |
|
|
$ |
278,546 |
|
$ |
51 |
|
0.07 |
|
|
$ |
275,411 |
|
$ |
48 |
|
0.07 |
% |
|
Savings (3) |
|
251,148 |
|
|
20 |
|
0.03 |
|
|
|
248,356 |
|
|
20 |
|
0.03 |
|
|
|
243,786 |
|
|
19 |
|
0.03 |
|
|
|
252,387 |
|
|
20 |
|
0.03 |
|
|
|
251,801 |
|
|
21 |
|
0.03 |
|
|
Money Market (3) |
|
189,371 |
|
|
269 |
|
0.56 |
|
|
|
188,804 |
|
|
61 |
|
0.13 |
|
|
|
192,425 |
|
|
41 |
|
0.09 |
|
|
|
209,572 |
|
|
57 |
|
0.11 |
|
|
|
198,167 |
|
|
55 |
|
0.11 |
|
|
Time Deposits (3) |
|
123,438 |
|
|
397 |
|
1.28 |
|
|
|
127,832 |
|
|
412 |
|
1.29 |
|
|
|
132,015 |
|
|
422 |
|
1.30 |
|
|
|
154,342 |
|
|
508 |
|
1.31 |
|
|
|
168,654 |
|
|
591 |
|
1.39 |
|
|
Total Interest-Bearing Deposits (3) |
|
842,369 |
|
|
1,079 |
|
0.51 |
|
|
|
825,647 |
|
|
604 |
|
0.29 |
|
|
|
844,829 |
|
|
530 |
|
0.25 |
|
|
|
894,847 |
|
|
636 |
|
0.28 |
|
|
|
894,033 |
|
|
715 |
|
0.32 |
|
|
Short-Term Borrowings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Securities Sold Under Agreements to Repurchase |
|
28,738 |
|
|
19 |
|
0.26 |
|
|
|
34,135 |
|
|
18 |
|
0.21 |
|
|
|
37,884 |
|
|
19 |
|
0.20 |
|
|
|
44,709 |
|
|
26 |
|
0.23 |
|
|
|
40,818 |
|
|
25 |
|
0.24 |
|
|
Other Borrowings |
|
17,621 |
|
|
174 |
|
3.92 |
|
|
|
17,611 |
|
|
173 |
|
3.94 |
|
|
|
17,604 |
|
|
174 |
|
4.01 |
|
|
|
9,474 |
|
|
70 |
|
2.93 |
|
|
|
6,000 |
|
|
36 |
|
2.38 |
|
|
Total Interest-Bearing Liabilities |
|
888,728 |
|
|
1,272 |
|
0.57 |
|
|
|
877,393 |
|
|
795 |
|
0.36 |
|
|
|
900,317 |
|
|
723 |
|
0.33 |
|
|
|
949,030 |
|
|
732 |
|
0.31 |
|
|
|
940,851 |
|
|
776 |
|
0.33 |
|
|
Noninterest-Bearing Demand Deposits |
|
390,658 |
|
|
|
|
|
|
391,975 |
|
|
|
|
|
|
384,188 |
|
|
|
|
|
|
388,787 |
|
|
|
|
|
|
387,746 |
|
|
|
|
|||||||||||
Other Liabilities |
|
2,636 |
|
|
|
|
|
|
4,415 |
|
|
|
|
|
|
8,554 |
|
|
|
|
|
|
7,800 |
|
|
|
|
|
|
8,019 |
|
|
|
|
|||||||||||
Total Liabilities |
|
1,282,022 |
|
|
|
|
|
|
1,273,783 |
|
|
|
|
|
|
1,293,059 |
|
|
|
|
|
|
1,345,617 |
|
|
|
|
|
|
1,336,616 |
|
|
|
|
|||||||||||
Stockholders' Equity |
|
114,592 |
|
|
|
|
|
|
118,145 |
|
|
|
|
|
|
130,012 |
|
|
|
|
|
|
131,892 |
|
|
|
|
|
|
132,661 |
|
|
|
|
|||||||||||
Total Liabilities and Stockholders' Equity |
$ |
1,396,614 |
|
|
|
|
|
$ |
1,391,928 |
|
|
|
|
|
$ |
1,423,071 |
|
|
|
|
|
$ |
1,477,509 |
|
|
|
|
|
$ |
1,469,277 |
|
|
|
|
|||||||||||
Net Interest Income (FTE) (Non-GAAP) (4) |
|
|
$ |
11,046 |
|
|
|
|
|
$ |
10,197 |
|
|
|
|
|
$ |
9,933 |
|
|
|
|
|
$ |
10,272 |
|
|
|
|
|
$ |
10,051 |
|
|
|||||||||||
Net Interest-Earning Assets (5) |
|
439,090 |
|
|
|
|
|
|
430,212 |
|
|
|
|
|
|
400,466 |
|
|
|
|
|
|
427,872 |
|
|
|
|
|
|
440,135 |
|
|
|
|
|||||||||||
Net Interest Rate Spread (FTE) (Non-GAAP) (4) (6) |
|
|
|
|
3.11 |
% |
|
|
|
|
|
3.01 |
% |
|
|
|
|
|
2.99 |
|
|
|
|
|
|
2.86 |
|
|
|
|
|
|
2.78 |
% |
|||||||||||
Net Interest Margin (FTE) (Non-GAAP) (4)(7) |
|
|
|
|
3.30 |
|
|
|
|
|
|
3.13 |
|
|
|
|
|
|
3.10 |
|
|
|
|
|
|
2.96 |
|
|
|
|
|
|
2.89 |
|
|||||||||||
PPP Loans |
|
2,424 |
|
|
123 |
|
20.13 |
|
|
|
5,546 |
|
|
144 |
|
10.41 |
|
|
|
14,673 |
|
|
445 |
|
12.30 |
|
|
|
29,067 |
|
|
391 |
|
5.34 |
|
|
|
40,313 |
|
|
484 |
|
4.76 |
|
(1) |
Annualized based on three months ended results. |
|
(2) |
Net of the allowance for loan losses and includes nonaccrual loans with a zero yield and Loans Held for Sale if applicable. |
|
(3) |
Includes Deposits Held for Sale that were sold in |
|
(4) |
Refer to Explanation and Use of Non-GAAP Financial Measures in this Press Release for the calculation of the measure and reconciliation to the most comparable GAAP measure. |
|
(5) |
Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities. |
|
(6) |
Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities. |
|
(7) |
Net interest margin represents annualized net interest income divided by average total interest-earning assets. |
AVERAGE BALANCES AND YIELDS |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Nine Months Ended |
|||||||||||||||||
|
|
|
|
|||||||||||||||
|
Average
|
|
Interest
|
|
Yield /
|
|
Average
|
|
Interest
|
|
Yield /
|
|||||||
(Dollars in thousands) (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest-Earning Assets: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Loans, Net (2) |
$ |
1,013,871 |
|
$ |
30,157 |
|
3.98 |
% |
|
$ |
1,017,632 |
|
$ |
29,872 |
|
3.92 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Taxable |
|
222,132 |
|
|
2,878 |
|
1.73 |
|
|
|
148,718 |
|
|
2,124 |
|
1.90 |
|
|
Exempt From Federal Tax |
|
9,093 |
|
|
218 |
|
3.20 |
|
|
|
12,284 |
|
|
282 |
|
3.06 |
|
|
|
|
2,693 |
|
|
64 |
|
3.17 |
|
|
|
2,645 |
|
|
63 |
|
3.18 |
|
|
Interest Bearing Deposits at Banks |
|
61,213 |
|
|
534 |
|
1.16 |
|
|
|
187,093 |
|
|
243 |
|
0.17 |
|
|
Other Interest-Earning Assets |
|
3,165 |
|
|
115 |
|
4.86 |
|
|
|
3,820 |
|
|
141 |
|
4.93 |
|
|
Total Interest-Earning Assets |
|
1,312,167 |
|
|
33,966 |
|
3.46 |
|
|
|
1,372,192 |
|
|
32,725 |
|
3.19 |
|
|
Noninterest-Earning Assets |
|
91,607 |
|
|
|
|
|
|
87,863 |
|
|
|
|
|||||
Total Assets |
$ |
1,403,774 |
|
|
|
|
|
$ |
1,460,055 |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest-Bearing Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest-Bearing Demand Deposits (3) |
$ |
271,897 |
|
|
554 |
|
0.27 |
% |
|
$ |
270,136 |
|
|
181 |
|
0.09 |
% |
|
Savings (3) |
|
247,790 |
|
|
58 |
|
0.03 |
|
|
|
246,340 |
|
|
78 |
|
0.04 |
|
|
Money Market (3) |
|
190,189 |
|
|
371 |
|
0.26 |
|
|
|
198,408 |
|
|
223 |
|
0.15 |
|
|
Time Deposits (3) |
|
127,732 |
|
|
1,231 |
|
1.29 |
|
|
|
177,690 |
|
|
2,007 |
|
1.51 |
|
|
Total Interest-Bearing Deposits (3) |
|
837,608 |
|
|
2,214 |
|
0.35 |
|
|
|
892,574 |
|
|
2,489 |
|
0.37 |
|
|
Short-Term Borrowings |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Securities Sold Under Agreements to Repurchase |
|
33,553 |
|
|
56 |
|
0.22 |
|
|
|
43,745 |
|
|
72 |
|
0.22 |
|
|
Other Borrowings |
|
17,612 |
|
|
522 |
|
3.96 |
|
|
|
6,396 |
|
|
112 |
|
2.34 |
|
|
Total Interest-Bearing Liabilities |
|
888,773 |
|
|
2,792 |
|
0.42 |
|
|
|
942,715 |
|
|
2,673 |
|
0.38 |
|
|
Noninterest-Bearing Demand Deposits |
|
388,964 |
|
|
|
|
|
|
374,865 |
|
|
|
|
|||||
Other Liabilities |
|
5,177 |
|
|
|
|
|
|
8,293 |
|
|
|
|
|||||
Total Liabilities |
|
1,282,914 |
|
|
|
|
|
|
1,325,873 |
|
|
|
|
|||||
Stockholders' Equity |
|
120,860 |
|
|
|
|
|
|
134,182 |
|
|
|
|
|||||
Total Liabilities and Stockholders' Equity |
$ |
1,403,774 |
|
|
|
|
|
$ |
1,460,055 |
|
|
|
|
|||||
Net Interest Income (FTE) (Non-GAAP) (4) |
|
|
|
31,174 |
|
|
|
|
|
|
30,052 |
|
|
|||||
Net Interest-Earning Assets (5) |
|
423,394 |
|
|
|
|
|
|
429,477 |
|
|
|
|
|||||
Net Interest Rate Spread (FTE) (Non-GAAP) (4)(6) |
|
|
|
|
3.04 |
% |
|
|
|
|
|
2.81 |
% |
|||||
Net Interest Margin (FTE) (Non-GAAP) (4)(7) |
|
|
|
|
3.18 |
|
|
|
|
|
|
2.93 |
|
|||||
PPP Loans |
|
7,503 |
|
|
712 |
|
12.69 |
|
|
|
51,579 |
|
|
1,797 |
|
4.66 |
|
(1) |
Annualized based on nine months ended results. |
|
(2) |
Net of the allowance for loan losses and includes nonaccrual loans with a zero yield and Loans Held for Sale if applicable. |
|
(3) |
Includes Deposits Held for Sale that were sold in |
|
(4) |
Refer to Explanation and Use of Non-GAAP Financial Measures in this Press Release for the calculation of the measure and reconciliation to the most comparable GAAP measure. |
|
(5) |
Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities. |
|
(6) |
Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities. |
|
(7) |
Net interest margin represents annualized net interest income divided by average total interest-earning assets. |
Explanation of Use of Non-GAAP Financial Measures
In addition to financial measures presented in accordance with generally accepted accounting principles (“GAAP”), we use, and this Press Release contains or references, certain Non-GAAP financial measures. We believe these Non-GAAP financial measures provide useful information in understanding our underlying results of operations or financial position and our business and performance trends as they facilitate comparisons with the performance of other companies in the financial services industry. Non-GAAP adjusted items impacting the Company's financial performance are identified to assist investors in providing a complete understanding of factors and trends affecting the Company’s business and in analyzing the Company’s operating results on the same basis as that applied by management. Although we believe that these Non-GAAP financial measures enhance the understanding of our business and performance, they should not be considered an alternative to GAAP or considered to be more important than financial results determined in accordance with GAAP, nor are they necessarily comparable with Non-GAAP measures which may be presented by other companies. Where Non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found herein.
|
Three Months Ended |
Nine Months Ended |
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
(Dollars in thousands, except share and per share data) (Unaudited) |
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net Income (GAAP) |
$ |
3,929 |
|
$ |
118 |
|
$ |
3,047 |
|
$ |
6,965 |
|
$ |
1,983 |
|
$ |
7,094 |
|
$ |
4,605 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Adjustments |
|
|
|
|
|
|
|
|||||||||||||||||||||
Loss (Gain) on Securities |
|
46 |
|
|
199 |
|
|
7 |
|
|
(44 |
) |
|
(24 |
) |
|
252 |
|
|
(482 |
) |
|||||||
Gain on Sale of Branches |
|
— |
|
|
— |
|
|
— |
|
|
(5,203 |
) |
|
— |
|
|
— |
|
|
— |
|
|||||||
(Gain) Loss on Disposal of Fixed Assets |
|
(439 |
) |
|
— |
|
|
8 |
|
|
— |
|
|
— |
|
|
(431 |
) |
|
3 |
|
|||||||
Tax effect |
|
83 |
|
|
(42 |
) |
|
(3 |
) |
|
1,102 |
|
|
5 |
|
|
38 |
|
|
101 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Non-Cash Charges: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Intangible Assets and Goodwill Impairment |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,178 |
|
|||||||
Writedown on Fixed Assets |
|
— |
|
|
— |
|
|
— |
|
|
23 |
|
|
2 |
|
|
— |
|
|
2,270 |
|
|||||||
Tax Effect |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|||||||||
Adjusted Net Income (Non-GAAP) |
$ |
3,619 |
|
$ |
275 |
|
$ |
3,059 |
|
$ |
2,843 |
|
$ |
1,966 |
|
$ |
6,953 |
|
$ |
7,675 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Weighted-Average Diluted Common Shares and Common Stock Equivalents Outstanding |
|
5,118,627 |
|
|
5,156,975 |
|
|
5,220,887 |
|
|
5,314,537 |
|
|
5,390,128 |
|
|
5,165,376 |
|
|
5,420,792 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Earnings per Common Share - Diluted (GAAP) |
$ |
0.77 |
|
$ |
0.02 |
|
$ |
0.58 |
|
$ |
1.31 |
|
$ |
0.37 |
|
$ |
1.37 |
|
$ |
0.85 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Adjusted Earnings per Common Share - Diluted (Non-GAAP) |
$ |
0.71 |
|
$ |
0.05 |
|
$ |
0.59 |
|
$ |
0.53 |
|
$ |
0.36 |
|
$ |
1.35 |
|
$ |
1.42 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net Income (GAAP) (Numerator) |
$ |
3,929 |
|
$ |
118 |
|
$ |
3,047 |
|
$ |
6,965 |
|
$ |
1,983 |
|
$ |
7,094 |
|
$ |
4,605 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Annualization Factor |
|
3.97 |
|
|
4.01 |
|
|
4.06 |
|
|
3.97 |
|
|
3.97 |
|
|
1.34 |
|
|
1.34 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Average Assets (Denominator) |
|
1,396,614 |
|
|
1,391,928 |
|
|
1,423,071 |
|
|
1,477,509 |
|
|
1,469,277 |
|
|
1,403,774 |
|
|
1,460,055 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Return on Average Assets (GAAP) |
|
1.12 |
% |
|
0.03 |
% |
|
0.87 |
% |
|
1.87 |
% |
|
0.54 |
% |
|
0.68 |
% |
|
0.42 |
% |
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Adjusted Net Income (Non-GAAP) (Numerator) |
$ |
3,619 |
|
$ |
275 |
|
$ |
3,059 |
|
$ |
2,843 |
|
$ |
1,966 |
|
$ |
6,953 |
|
$ |
7,675 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Annualization Factor |
|
3.97 |
|
|
4.01 |
|
|
4.06 |
|
|
3.97 |
|
|
3.97 |
|
|
1.34 |
|
|
1.34 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Average Assets (Denominator) |
|
1,396,614 |
|
|
1,391,928 |
|
|
1,423,071 |
|
|
1,477,509 |
|
|
1,469,277 |
|
|
1,407,413 |
|
|
1,455,368 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Adjusted Return on Average Assets (Non-GAAP) |
|
1.03 |
% |
|
0.08 |
% |
|
0.87 |
% |
|
0.76 |
% |
|
0.53 |
% |
|
0.66 |
% |
|
0.70 |
% |
|
Three Months Ended |
Nine Months Ended |
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
(Dollars in thousands) (Unaudited) |
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net Income (GAAP) (Numerator) |
$ |
3,929 |
|
$ |
118 |
|
$ |
3,047 |
|
$ |
6,965 |
|
$ |
1,983 |
|
$ |
7,094 |
|
$ |
4,605 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Annualization Factor |
|
3.97 |
|
|
4.01 |
|
|
4.06 |
|
|
3.97 |
|
|
3.97 |
|
|
1.34 |
|
|
1.34 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Average Equity (GAAP) (Denominator) |
|
114,592 |
|
|
118,145 |
|
|
130,012 |
|
|
131,892 |
|
|
132,661 |
|
|
120,860 |
|
|
134,182 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Return on Average Equity (GAAP) |
|
13.60 |
% |
|
0.40 |
% |
|
9.50 |
% |
|
20.95 |
% |
|
5.93 |
% |
|
7.85 |
% |
|
4.59 |
% |
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Adjusted Net Income (Non-GAAP) (Numerator) |
$ |
3,619 |
|
$ |
275 |
|
$ |
3,059 |
|
$ |
2,843 |
|
$ |
1,966 |
|
$ |
6,953 |
|
$ |
7,675 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Annualization Factor |
|
3.97 |
|
|
4.01 |
|
|
4.06 |
|
|
3.97 |
|
|
3.97 |
|
|
1.34 |
|
|
1.34 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Average Equity (GAAP) (Denominator) |
|
114,592 |
|
|
118,145 |
|
|
130,012 |
|
|
131,892 |
|
|
132,661 |
|
|
120,860 |
|
|
134,182 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Adjusted Return on Average Equity (Non-GAAP) |
|
12.53 |
% |
|
0.93 |
% |
|
9.54 |
% |
|
8.55 |
% |
|
5.88 |
% |
|
7.69 |
% |
|
7.65 |
% |
Tangible book value per common share is a Non-GAAP measure and is calculated based on tangible common equity divided by period-end common shares outstanding. Tangible common equity to tangible assets is a Non-GAAP measure and is calculated based on tangible common equity divided by tangible assets. We believe these Non-GAAP measures serve as useful tools to help evaluate the strength and discipline of the Company's capital management strategies and as an additional, conservative measure of the Company’s total value.
|
|
|
|
|
|
|||||||||||||||
(Dollars in thousands, except share and per share data) (Unaudited) |
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Assets (GAAP) |
$ |
1,425,920 |
|
$ |
1,386,461 |
|
$ |
1,438,670 |
|
$ |
1,425,479 |
|
$ |
1,474,818 |
|
|||||
|
|
(13,691 |
) |
|
(14,136 |
) |
|
(14,582 |
) |
|
(15,027 |
) |
|
(15,472 |
) |
|||||
Tangible Assets (Non-GAAP) (Numerator) |
$ |
1,412,229 |
|
$ |
1,372,325 |
|
$ |
1,424,088 |
|
$ |
1,410,452 |
|
$ |
1,459,346 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Stockholders' Equity (GAAP) |
$ |
106,706 |
|
$ |
113,772 |
|
$ |
122,156 |
|
$ |
133,124 |
|
$ |
130,987 |
|
|||||
|
|
(13,691 |
) |
|
(14,136 |
) |
|
(14,582 |
) |
|
(15,027 |
) |
|
(15,472 |
) |
|||||
Tangible Common Equity or Tangible Book Value (Non-GAAP) (Denominator) |
$ |
93,015 |
|
$ |
99,636 |
|
$ |
107,574 |
|
$ |
118,097 |
|
$ |
115,515 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Stockholders’ Equity to Assets (GAAP) |
|
7.5 |
% |
|
8.2 |
% |
|
8.5 |
% |
|
9.3 |
% |
|
8.9 |
% |
|||||
Tangible Common Equity to Tangible Assets (Non-GAAP) |
|
6.6 |
% |
|
7.3 |
% |
|
7.6 |
% |
|
8.4 |
% |
|
7.9 |
% |
|||||
|
|
|
|
|
|
|||||||||||||||
Common Shares Outstanding (Denominator) |
|
5,096,672 |
|
|
5,128,333 |
|
|
5,156,897 |
|
|
5,260,672 |
|
|
5,330,401 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Book Value per Common Share (GAAP) |
$ |
20.94 |
|
$ |
22.18 |
|
$ |
23.69 |
|
$ |
25.31 |
|
$ |
24.57 |
|
|||||
Tangible Book Value per Common Share (Non-GAAP) |
$ |
18.25 |
|
$ |
19.43 |
|
$ |
20.86 |
|
$ |
22.45 |
|
$ |
21.67 |
|
Interest income on interest-earning assets, net interest rate spread and net interest margin are presented on a fully tax-equivalent (“FTE”) basis. The FTE basis adjusts for the tax benefit of income on certain tax-exempt loans and securities using the federal statutory income tax rate of 21 percent. We believe the presentation of net interest income on a FTE basis ensures comparability of net interest income arising from both taxable and tax-exempt sources and is consistent with industry practice. The following table reconciles net interest income, net interest spread and net interest margin on a FTE basis for the periods indicated:
|
Three Months Ended |
Nine Months Ended |
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
(Dollars in thousands) (Unaudited) |
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Interest Income (GAAP) |
$ |
12,287 |
|
$ |
10,958 |
|
$ |
10,616 |
|
$ |
10,963 |
|
$ |
10,786 |
|
$ |
33,861 |
|
$ |
32,594 |
|
|||||||
Adjustment to FTE Basis |
|
31 |
|
|
34 |
|
|
40 |
|
|
41 |
|
|
41 |
|
|
105 |
|
|
131 |
|
|||||||
Interest Income (FTE) (Non-GAAP) |
|
12,318 |
|
|
10,992 |
|
|
10,656 |
|
|
11,004 |
|
|
10,827 |
|
|
33,966 |
|
|
32,725 |
|
|||||||
Interest Expense (GAAP) |
|
1,272 |
|
|
795 |
|
|
723 |
|
|
732 |
|
|
776 |
|
|
2,792 |
|
|
2,673 |
|
|||||||
Net Interest Income (FTE) (Non-GAAP) |
$ |
11,046 |
|
$ |
10,197 |
|
$ |
9,933 |
|
$ |
10,272 |
|
$ |
10,051 |
|
$ |
31,174 |
|
$ |
30,052 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net Interest Rate Spread (GAAP) |
|
3.10 |
% |
|
3.00 |
% |
|
2.98 |
% |
|
2.85 |
% |
|
2.77 |
% |
|
3.03 |
% |
|
2.80 |
% |
|||||||
Adjustment to FTE Basis |
|
0.01 |
|
|
0.01 |
|
|
0.01 |
|
|
0.01 |
|
|
0.01 |
|
|
0.01 |
|
|
0.01 |
|
|||||||
Net Interest Rate Spread (FTE) (Non-GAAP) |
|
3.11 |
|
|
3.01 |
|
|
2.99 |
|
|
2.86 |
|
|
2.78 |
|
|
3.04 |
|
|
2.81 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net Interest Margin (GAAP) |
|
3.29 |
% |
|
3.12 |
% |
|
3.08 |
% |
|
2.95 |
% |
|
2.88 |
% |
|
3.17 |
% |
|
2.92 |
% |
|||||||
Adjustment to FTE Basis |
|
0.01 |
|
|
0.01 |
|
|
0.02 |
|
|
0.01 |
|
|
0.01 |
|
|
0.01 |
|
|
0.01 |
|
|||||||
Net Interest Margin (FTE) (Non-GAAP) |
|
3.30 |
|
|
3.13 |
|
|
3.10 |
|
|
2.96 |
|
|
2.89 |
|
|
3.18 |
|
|
2.93 |
|
Adjusted efficiency ratio excludes the effect of certain non-recurring or non-cash items and represents adjusted noninterest expense divided by adjusted operating revenue. The Company evaluates its operational efficiency based on its adjusted efficiency ratio and believes it provides additional perspective on its ongoing performance as well as peer comparability.
|
Three Months Ended |
Nine Months Ended |
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
(Dollars in thousands) (Unaudited) |
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Noninterest Expense (GAAP) (Numerator) |
$ |
8,827 |
|
$ |
8,410 |
|
$ |
8,656 |
|
$ |
9,972 |
|
$ |
9,773 |
|
$ |
25,893 |
|
$ |
32,890 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net Interest and Dividend Income (GAAP) |
$ |
11,015 |
|
$ |
10,163 |
|
$ |
9,893 |
|
$ |
10,231 |
|
$ |
10,010 |
|
$ |
31,069 |
|
$ |
29,921 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Noninterest Income (GAAP) |
|
2,739 |
|
|
2,105 |
|
|
2,613 |
|
|
8,689 |
|
|
2,198 |
|
|
7,459 |
|
|
7,591 |
|
|||||||
Operating Revenue (GAAP) (Denominator) |
$ |
13,754 |
|
$ |
12,268 |
|
$ |
12,506 |
|
$ |
18,920 |
|
$ |
12,208 |
|
$ |
38,528 |
|
$ |
37,512 |
|
|||||||
Efficiency Ratio (GAAP) |
|
64.18 |
% |
|
68.55 |
% |
|
69.21 |
% |
|
52.71 |
% |
|
80.05 |
% |
|
67.21 |
% |
|
87.68 |
% |
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Noninterest Expense (GAAP) |
$ |
8,827 |
|
$ |
8,410 |
|
$ |
8,656 |
|
$ |
9,972 |
|
$ |
9,773 |
|
$ |
25,893 |
|
$ |
32,890 |
|
|||||||
Less: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Other Real Estate Owned (Income) |
|
(38 |
) |
|
(37 |
) |
|
(38 |
) |
|
(30 |
) |
|
(89 |
) |
|
(113 |
) |
|
(153 |
) |
|||||||
Amortization of Intangible Assets |
|
445 |
|
|
446 |
|
|
445 |
|
|
445 |
|
|
446 |
|
|
1,336 |
|
|
1,481 |
|
|||||||
Intangible Assets and Goodwill Impairment |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,178 |
|
|||||||
Writedown on Fixed Assets |
|
— |
|
|
— |
|
|
— |
|
|
23 |
|
|
2 |
|
|
— |
|
|
2,270 |
|
|||||||
Adjusted Noninterest Expense (Non-GAAP) (Numerator) |
$ |
8,420 |
|
$ |
8,001 |
|
$ |
8,249 |
|
$ |
9,534 |
|
$ |
9,414 |
|
$ |
24,670 |
|
$ |
28,114 |
|
|||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net Interest and Dividend Income (GAAP) |
$ |
11,015 |
|
$ |
10,163 |
|
$ |
9,893 |
|
$ |
10,231 |
|
$ |
10,010 |
|
$ |
31,069 |
|
$ |
29,921 |
|
|||||||
Noninterest Income (GAAP) |
|
2,739 |
|
|
2,105 |
|
|
2,613 |
|
|
8,689 |
|
|
2,198 |
|
|
7,459 |
|
|
7,591 |
|
|||||||
Less: |
|
|
|
|
|
|
|
|||||||||||||||||||||
Net (Loss) Gain on Securities |
|
(46 |
) |
|
(199 |
) |
|
(7 |
) |
|
44 |
|
|
24 |
|
|
(252 |
) |
|
482 |
|
|||||||
Gain on Sale of Branches |
|
— |
|
|
— |
|
|
— |
|
|
5,203 |
|
|
— |
|
|
— |
|
|
— |
|
|||||||
|
|
439 |
|
|
— |
|
|
(8 |
) |
|
— |
|
|
— |
|
|
431 |
|
|
(3 |
) |
|||||||
Adjusted Noninterest Income (Non-GAAP) |
$ |
2,346 |
|
$ |
2,304 |
|
$ |
2,628 |
|
$ |
3,442 |
|
$ |
2,174 |
|
$ |
7,280 |
|
$ |
7,112 |
|
|||||||
Adjusted Operating Revenue (Non-GAAP) (Denominator) |
$ |
13,361 |
|
$ |
12,467 |
|
$ |
12,521 |
|
$ |
13,673 |
|
$ |
12,184 |
|
$ |
38,349 |
|
$ |
37,033 |
|
|||||||
Adjusted Efficiency Ratio (Non-GAAP) |
|
63.02 |
% |
|
64.18 |
% |
|
65.88 |
% |
|
69.73 |
% |
|
77.27 |
% |
|
64.33 |
% |
|
75.92 |
% |
Allowance for loan losses to total loans, excluding PPP loans, is a Non-GAAP measure that serves as a useful measurement to evaluate the allowance for loan losses without the impact of SBA guaranteed loans.
|
|
|
|
|
|
|||||||||||||||
(Dollars in thousands) (Unaudited) |
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|||||||||||||||
Allowance for Loan Losses (Numerator) |
$ |
12,854 |
|
$ |
12,833 |
|
$ |
11,595 |
|
$ |
11,582 |
|
$ |
11,581 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Total Loans |
|
1,042,942 |
|
$ |
1,027,969 |
|
|
1,020,642 |
|
$ |
1,020,796 |
|
$ |
1,001,599 |
|
|||||
PPP Loans |
|
(768 |
) |
|
(3,853 |
) |
|
(8,242 |
) |
|
(24,523 |
) |
|
(32,703 |
) |
|||||
Total Loans, Excluding PPP Loans (Non-GAAP) (Denominator) |
$ |
1,042,174 |
|
$ |
1,024,116 |
|
$ |
1,012,400 |
|
$ |
996,273 |
|
$ |
968,896 |
|
|||||
|
|
|
|
|
|
|||||||||||||||
Allowance for Loan Losses to Total Loans, Excluding PPP Loans (Non-GAAP) |
|
1.23 |
% |
|
1.25 |
% |
|
1.15 |
% |
|
1.16 |
% |
|
1.20 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20221027006040/en/
Company:
(724) 225-2400
Investor Relations:
(212) 836-9626
jhellman@equityny.com
Source:
FAQ
What were CB Financial Services' earnings for Q3 2022?
How did the adjusted earnings per share change?
What was the net interest margin for Q3 2022?
Did CB Financial Services declare a dividend for Q3 2022?