Calvin B. Taylor Bankshares, Inc. Reports 2024 Third Quarter and Year to Date Financial Results
Calvin B. Taylor Bankshares (OTCQX:TYCB) reported Q3 2024 net income of $3.7 million ($1.37 per share), compared to $2.8 million ($1.03 per share) in Q2 2024 and $4.1 million ($1.50 per share) in Q3 2023. Key highlights include:
- Net interest margin expanded to 3.58% in Q3 2024 from 3.48% in Q2 2024
- Total deposits increased $56.0 million (7.1%) compared to June 2024
- Strong efficiency ratio of 46.6% in Q3 2024
- Return on Average Assets of 1.59% for Q3 2024
Year-to-date net income through September 2024 was $9.5 million ($3.47 per share), compared to $10.7 million ($3.90 per share) for the same period in 2023. The company maintains strong capitalization with Tier 1 capital exceeding well-capitalized threshold by $37.4 million.
Calvin B. Taylor Bankshares (OTCQX:TYCB) ha riportato un reddito netto per il terzo trimestre del 2024 di 3,7 milioni di dollari (1,37 dollari per azione), rispetto ai 2,8 milioni di dollari (1,03 dollari per azione) del secondo trimestre del 2024 e ai 4,1 milioni di dollari (1,50 dollari per azione) nel terzo trimestre del 2023. I punti salienti includono:
- Il margine d'interesse netto è aumentato al 3,58% nel terzo trimestre del 2024 rispetto al 3,48% del secondo trimestre del 2024
- I depositi totali sono aumentati di 56,0 milioni di dollari (7,1%) rispetto a giugno 2024
- Un forte rapporto di efficienza del 46,6% nel terzo trimestre del 2024
- Il ritorno sugli attivi medi è stato dell'1,59% per il terzo trimestre del 2024
Il reddito netto da inizio anno fino a settembre 2024 è stato di 9,5 milioni di dollari (3,47 dollari per azione), rispetto ai 10,7 milioni di dollari (3,90 dollari per azione) nello stesso periodo del 2023. La società mantiene una robusta capitalizzazione con un capitale di primo livello che supera di 37,4 milioni di dollari la soglia ben capitalizzata.
Calvin B. Taylor Bankshares (OTCQX:TYCB) reportó un ingreso neto del tercer trimestre de 2024 de 3.7 millones de dólares (1.37 dólares por acción), en comparación con 2.8 millones de dólares (1.03 dólares por acción) en el segundo trimestre de 2024 y 4.1 millones de dólares (1.50 dólares por acción) en el tercer trimestre de 2023. Los aspectos destacados incluyen:
- El margen de interés neto se amplió al 3.58% en el tercer trimestre de 2024 desde el 3.48% en el segundo trimestre de 2024
- Los depósitos totales aumentaron en 56.0 millones de dólares (7.1%) en comparación con junio de 2024
- Un fuerte ratio de eficiencia del 46.6% en el tercer trimestre de 2024
- El retorno sobre los activos promedio fue del 1.59% para el tercer trimestre de 2024
Los ingresos netos acumulados hasta septiembre de 2024 fueron de 9.5 millones de dólares (3.47 dólares por acción), en comparación con 10.7 millones de dólares (3.90 dólares por acción) en el mismo período de 2023. La compañía mantiene una sólida capitalización con un capital de primer nivel que supera en 37.4 millones de dólares el umbral de bien capitalizado.
칼빈 B. 테일러 은행 주식회사 (OTCQX:TYCB)는 2024년 3분기 순이익이 370만 달러(주당 1.37달러)로, 2024년 2분기 280만 달러(주당 1.03달러) 및 2023년 3분기 410만 달러(주당 1.50달러)에 비해 증가했다고 보고했습니다. 주요 사항은 다음과 같습니다:
- 순이자 마진이 3.48%에서 3.58%로 증가했습니다.
- 총 예금이 5600만 달러(7.1%) 증가했습니다.
- 2024년 3분기 효율성 비율이 46.6%에 달했습니다.
- 2024년 3분기 평균 자산 수익률은 1.59%였습니다.
2024년 9월까지의 순이익은 950만 달러(주당 3.47달러)로, 2023년 같은 기간의 1070만 달러(주당 3.90달러)에 비해 감소했습니다. 이 회사는 Tier 1 자본이 잘 자본화된 기준을 3740만 달러 초과하는 강력한 자본 구조를 유지하고 있습니다.
Calvin B. Taylor Bankshares (OTCQX:TYCB) a annoncé un revenu net de 3,7 millions de dollars (1,37 dollar par action) pour le troisième trimestre de 2024, contre 2,8 millions de dollars (1,03 dollar par action) au deuxième trimestre de 2024 et 4,1 millions de dollars (1,50 dollar par action) au troisième trimestre de 2023. Les points clés incluent :
- La marge d'intérêt net a augmenté à 3,58% au troisième trimestre de 2024 contre 3,48% au deuxième trimestre de 2024
- Les dépôts totaux ont augmenté de 56,0 millions de dollars (7,1%) par rapport à juin 2024
- Un ratio d'efficacité solide de 46,6% au troisième trimestre de 2024
- Le retour sur actifs moyens de 1,59% pour le troisième trimestre de 2024
Le revenu net cumulé jusqu'à septembre 2024 s'élevait à 9,5 millions de dollars (3,47 dollars par action), contre 10,7 millions de dollars (3,90 dollars par action) au cours de la même période en 2023. L'entreprise maintient une solide capitalisation avec un capital de niveau 1 dépassant de 37,4 millions de dollars le seuil de bien capitalisé.
Calvin B. Taylor Bankshares (OTCQX:TYCB) berichtete für das 3. Quartal 2024 einen Nettogewinn von 3,7 Millionen Dollar (1,37 Dollar pro Aktie), verglichen mit 2,8 Millionen Dollar (1,03 Dollar pro Aktie) im 2. Quartal 2024 und 4,1 Millionen Dollar (1,50 Dollar pro Aktie) im 3. Quartal 2023. Zu den wichtigsten Höhepunkten gehören:
- Die Nettozinsmarge erweiterte sich im 3. Quartal 2024 auf 3,58% von 3,48% im 2. Quartal 2024
- Die Gesamteinlagen stiegen um 56,0 Millionen Dollar (7,1%) im Vergleich zu Juni 2024
- Starke Effizienzquote von 46,6% im 3. Quartal 2024
- Rendite auf durchschnittliche Vermögenswerte von 1,59% im 3. Quartal 2024
Der Nettogewinn von Jahresbeginn bis September 2024 betrug 9,5 Millionen Dollar (3,47 Dollar pro Aktie), im Vergleich zu 10,7 Millionen Dollar (3,90 Dollar pro Aktie) im selben Zeitraum 2023. Das Unternehmen hat eine starke Kapitalausstattung, wobei das Tier-1-Kapital die Schwelle für gut kapitalisierte Banken um 37,4 Millionen Dollar überschreitet.
- Net interest margin expanded to 3.58% in Q3 2024 from 3.48% in Q2 2024
- Total deposits grew by $56.0 million (7.1%) quarter-over-quarter
- Q3 2024 net income increased 33% from Q2 2024
- Strong efficiency ratio of 46.6% in Q3 2024
- Maintained strong liquidity with cash and unencumbered securities at 32.7% of deposits
- Q3 2024 net income decreased 9.3% year-over-year
- YTD net income down 11.3% compared to same period in 2023
- Noninterest expense increased 14.1% year-over-year in Q3 2024
- Higher health insurance claims increased employee benefit costs
- Interest expense on deposits increased by $1.1 million year-over-year
BERLIN, MD / ACCESSWIRE / December 26, 2024 / Calvin B. Taylor Bankshares, Inc. (the "Company") (OTCQX:TYCB), the holding company of Calvin B. Taylor Bank (the "Bank"), today reported net income for the third quarter 2024 ("3Q24") of
2024 Third Quarter and Year to Date Highlights
Return on Average Assets ("ROAA") - The Company reported ROAA of
1.59% for the third quarter of 2024, compared to1.29% for the second quarter of 2024 and1.81% for the third quarter of 2023.Net Interest Margin Expansion - Net interest margin ("NIM") increased to
3.58% for the third quarter of 2024 from3.48% for the second quarter of 2024. The NIM expansion experienced in the third quarter 2024 was primarily the result of an improvement in the average yield of total interest-earning assets of 8 bps coupled with higher average balances in noninterest-bearing deposits which reduced total funding costs by 3 bps.Significant Deposit Growth and Stable Low-Cost Funding - Total deposits increased
$56.0 million , or7.1% , when compared to June 30, 2024 and$98.5 million , or13.2% , when compared to December 31, 2023. The increase in deposits for the third quarter 2024 when compared to the second quarter 2024 was driven by increases in noninterest-bearing deposits of$26.7 million , or11.1% , and Interest-bearing deposits of$29.3 million , or5.4% , for the same period. These increases were the result of initiatives to gather low-cost deposits, normal seasonal inflows, and featured terms and rates offered to customers on time deposits.Strong Operating Leverage - The reported efficiency ratio for the third quarter of 2024 was
46.6% , compared to50.6% for the second quarter of 2024 and41.2% for the third quarter of 2023.Core System Conversion Update - The Company has been diligently working on upgrading its core banking system which is scheduled to be finalized in the 4th quarter this year. This core system upgrade will greatly benefit our customers with additional functions and features while creating operational efficiencies within our branches, digital banking, lending and other supporting functions.
"We are pleased to report strong financial results for the third quarter and year to date thru September," commented President and Chief Executive Officer Raymond M. Thompson. "We continue to make great strides at sourcing low-cost deposits thus adding liquidity to our balance sheet as the local tourism economy enters its offseason. We remain disciplined on our lending opportunities and continue to transition lower-yielding assets for higher yielding assets to improve net interest income and net operating margin. Our core system conversion and new branch in Cape Charles, VA, remain our top priorities and on schedule."
Quarterly Results of Operations
Quarterly net income was
| For the Quarters Ended |
|
| % Change |
| |||||||||||||||
Results of Operations |
| September 30, |
|
| September 30, |
|
| June 30, 2024 |
|
| Prior Year |
|
| Prior |
| |||||
Net interest income |
| $ | 8,133,679 |
|
| $ | 8,009,970 |
|
| $ | 7,201,600 |
|
|
| 1.5 | % |
|
| 12.9 | % |
Provision for credit losses |
|
| - |
|
|
| (80,000 | ) |
|
| 75,000 |
|
|
| (100.0 | ) |
|
| (100.0 | ) |
Noninterest income |
|
| 935,684 |
|
|
| 905,208 |
|
|
| 518,945 |
|
|
| 3.4 |
|
|
| 80.3 |
|
Noninterest expense |
|
| 4,227,500 |
|
|
| 3,705,844 |
|
|
| 3,904,252 |
|
|
| 14.1 |
|
|
| 8.3 |
|
Net income |
| $ | 3,748,363 |
|
| $ | 4,133,334 |
|
| $ | 2,819,293 |
|
|
| (9.3 | )% |
|
| 33.0 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Yield on earning assets |
|
| 4.78 | % |
|
| 4.34 | % |
|
| 4.70 | % |
|
| 10.1 | % |
|
| 1.7 | % |
Cost of interest-bearing deposits |
|
| 1.92 |
|
|
| 1.15 |
|
|
| 1.91 |
|
|
| 67.0 |
|
|
| 0.5 |
|
Net interest margin |
|
| 3.58 |
|
|
| 3.64 |
|
|
| 3.48 |
|
|
| (1.6 | ) |
|
| 2.9 |
|
Return on average assets (annualized) |
|
| 1.59 |
|
|
| 1.81 |
|
|
| 1.29 |
|
|
| (12.2 | ) |
|
| 23.3 |
|
Return on average equity (annualized) |
|
| 13.43 |
|
|
| 16.52 |
|
|
| 10.52 |
|
|
| (18.7 | ) |
|
| 27.7 |
|
Efficiency ratio |
|
| 46.60 | % |
|
| 41.18 | % |
|
| 50.57 | % |
|
| 13.2 | % |
|
| (7.8 | )% |
Net interest income in 3Q24 increased
The allowance for credit losses was
Noninterest income increased in 3Q24 by
Current quarter noninterest expense increased by
Quarterly per share data and repurchases of stock by the Company for each period is included in the following table. The stock repurchase plan previously adopted by the Board of Directors remains in place and as of September 30, 2024 has 26,078 shares available to be repurchased.
| For the Quarters Ended |
|
| % Change |
| |||||||||||||||
Results of Operations |
| September 30, |
|
| September 30, |
|
| June 30, |
|
| Prior |
|
| Prior |
| |||||
Net income |
| $ | 1.37 |
|
| $ | 1.50 |
|
| $ | 1.03 |
|
|
| (8.9 | )% |
|
| 33.0 | % |
Book value |
|
| 42.16 |
|
|
| 35.98 |
|
|
| 39.81 |
|
|
| 17.2 |
|
|
| 5.9 |
|
Book value excluding OCI |
|
| 44.86 |
|
|
| 41.83 |
|
|
| 43.84 |
|
|
| 7.2 |
|
|
| 2.3 |
|
Market value |
|
| 48.99 |
|
|
| 42.25 |
|
|
| 46.00 |
|
|
| 16.0 |
|
|
| 6.5 |
|
Dividends |
| $ | 0.36 |
|
| $ | 0.34 |
|
| $ | 0.35 |
|
|
| 5.9 |
|
|
| 2.9 |
|
Dividend payout ratio |
|
| 26.20 | % |
|
| 22.65 | % |
|
| 34.04 | % |
|
| 15.7 | % |
|
| (23.0 | )% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Number of shares repurchased |
|
| 14,904 |
|
|
| - |
|
|
| 204 |
|
|
| - |
|
|
| 7,205.9 |
|
Repurchase amount |
|
| 658,757 |
|
|
| - |
|
|
| 8,980 |
|
|
| - |
|
|
| 7,235.8 |
|
Average repurchase price |
|
| 44.20 |
|
|
| - |
|
|
| 44.02 |
|
|
| - |
|
|
| 0.4 | % |
The amount and timing of future stock repurchases will depend upon several factors including regulatory capital requirements, market value of the Company's stock, general market and economic conditions, liquidity, and other relevant considerations, as determined by the Company.
Year to Date Results of Operations
Net income was
|
| For the Nine Months Ended |
|
|
|
| ||||||
Results of Operations |
| September 30, |
|
| September 30, |
|
| % |
| |||
Net interest income |
| $ | 22,187,674 |
|
| $ | 22,842,198 |
|
|
| (2.9 | )% |
Provision for credit losses |
|
| 550,000 |
|
|
| 340,000 |
|
|
| 61.8 |
|
Noninterest income |
|
| 2,626,131 |
|
|
| 2,422,565 |
|
|
| 8.4 |
|
Noninterest expense |
|
| 12,069,151 |
|
|
| 11,041,196 |
|
|
| 9.3 |
|
Net income |
| $ | 9,537,654 |
|
| $ | 10,747,567 |
|
|
| (11.3 | )% |
|
|
|
|
|
|
|
|
|
|
|
| |
Yield on earning assets |
|
| 4.67 | % |
|
| 4.20 | % |
|
| 11.1 | % |
Cost of interest-bearing deposits |
|
| 1.88 |
|
|
| 1.03 |
|
|
| 83.4 |
|
Net interest margin |
|
| 3.47 |
|
|
| 3.57 |
|
|
| (2.6 | ) |
Return on average assets (annualized) |
|
| 1.42 |
|
|
| 1.60 |
|
|
| (11.3 | ) |
Return on average equity (annualized) |
|
| 11.72 |
|
|
| 14.51 |
|
|
| (19.2 | ) |
Efficiency ratio |
|
| 47.92 | % |
|
| 43.46 | % |
|
| 10.3 | % |
Net interest income decreased
The allowance for credit losses was
Noninterest income for the nine months ended September 30, 2024 increased by
Noninterest expense for the nine months ended September 30, 2024 increased
Per share data and repurchases of stock by the Company for each period is included in the following table.
| For the Nine Months Ended |
|
|
|
| |||||||
Per Share Data |
| September 30, |
|
| September 30, |
|
| % |
| |||
Net income |
| $ | 3.47 |
|
| $ | 3.90 |
|
|
| (10.8 | )% |
Dividends |
| $ | 1.06 |
|
| $ | 1.01 |
|
|
| 5.0 |
|
Dividend payout ratio |
|
| 39.41 | % |
|
| 25.89 | % |
|
| 17.4 | % |
Book value |
|
| 42.16 |
|
|
| 35.98 |
|
|
| 17.2 |
|
Book value excluding OCI |
|
| 44.86 |
|
|
| 41.83 |
|
|
| 7.2 |
|
Market value |
|
| 48.99 |
|
|
| 42.25 |
|
|
| 16.0 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Number of shares repurchased |
|
| 27,358 |
|
|
| 4,954 |
|
|
| 452.2 |
|
Repurchase amount |
| $ | 1,218,804 |
|
| $ | 198,023 |
|
|
| 515.5 | % |
Average repurchase price |
| $ | 44.55 |
|
| $ | 39.97 |
|
|
| 11.5 | % |
Financial Condition
The Company relies predominately on core deposits, as defined by bank regulators, which are gathered from customers in local markets. The Company and the Bank remain well-capitalized according to regulatory capital standards and as of September 30, 2024 the Tier 1 capital of the Company exceeded the threshold to be considered well-capitalized (Community Bank Leverage Ratio) by
| At or for the Quarters Ended |
|
| % Change |
| |||||||||||||||
Financial Condition |
| September 30, |
|
| September 30, |
|
| June 30, |
|
| Prior |
|
| Prior |
| |||||
Assets |
| $ | 960,036,763 |
|
| $ | 899,714,244 |
|
| $ | 897,946,213 |
|
|
| 6.7 | % |
|
| 6.9 | % |
Cash + unencumbered debt securities |
|
| 274,770,147 |
|
|
| 243,307,165 |
|
|
| 200,647,575 |
|
|
| 12.9 |
|
|
| 36.9 |
|
Loans |
|
| 593,282,065 |
|
|
| 555,192,827 |
|
|
| 605,110,398 |
|
|
| 6.9 |
|
|
| (2.0 | ) |
Deposits |
|
| 841,681,720 |
|
|
| 797,524,704 |
|
|
| 785,686,008 |
|
|
| 5.5 |
|
|
| 7.1 |
|
Interest-bearing deposits |
|
| 573,014,618 |
|
|
| 523,634,274 |
|
|
| 543,758,089 |
|
|
| 9.4 |
|
|
| 5.4 |
|
Stockholders' equity |
| $ | 114,938,427 |
|
| $ | 99,105,109 |
|
| $ | 109,126,423 |
|
|
| 16.0 | % |
|
| 5.3 | % |
Common stock - shares outstanding |
|
| 2,726,536 |
|
|
| 2,754,086 |
|
|
| 2,741,440 |
|
|
| (1.0 | ) |
|
| (0.5 | ) |
Stockholders' equity / assets |
|
| 11.97 | % |
|
| 11.02 | % |
|
| 12.15 | % |
|
| 8.6 | % |
|
| (1.5 | )% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Average assets |
| $ | 943,588,541 |
|
| $ | 914,671,398 |
|
| $ | 873,915,113 |
|
|
| 3.2 | % |
|
| 8.0 | % |
Average loans |
|
| 596,968,941 |
|
|
| 557,482,431 |
|
|
| 601,943,532 |
|
|
| 7.1 |
|
|
| (0.8 | ) |
Average deposits |
|
| 823,712,553 |
|
|
| 808,860,861 |
|
|
| 758,176,927 |
|
|
| 1.8 |
|
|
| 8.6 |
|
Average stockholders' equity |
| $ | 111,652,193 |
|
| $ | 100,064,043 |
|
| $ | 107,183,698 |
|
|
| 11.6 | % |
|
| 4.2 | % |
Average stockholders' equity / average assets |
|
| 11.83 | % |
|
| 10.94 | % |
|
| 12.26 | % |
|
| 8.2 | % |
|
| (3.5 | )% |
Tier 1 capital to average assets (leverage ratio) |
|
| 12.86 | % |
|
| 12.42 | % |
|
| 13.61 | % |
|
| 3.5 | % |
|
| (5.5 | )% |
Short term interest rates have remained elevated in the last 12 months which encouraged certain depositors to invest excess cash into short term government bonds or other high-yield investments. The Company has been able to offset the outflow of these deposits by growing core deposits and has not relied on brokered deposits or short-term borrowings for funding. During the nine months ended September 30, 2024, deposits increased by
On-balance sheet liquidity, as measured by cash and unencumbered available for sale debt securities, remains strong as of September 30, 2024 and equaled
| At or for the Quarters Ended |
|
| % Change |
| |||||||||||||||
Liquidity |
| September 30, |
|
| September 30, |
|
| June 30, |
|
| Prior |
|
| Prior Quarter |
| |||||
Cash + unencumbered debt securities / deposits |
|
| 32.65 | % |
|
| 30.51 | % |
|
| 25.54 | % |
|
| 7.0 | % |
|
| 27.8 | % |
Debt securities pledged / total debt securities |
|
| 12.22 | % |
|
| 11.59 | % |
|
| 13.15 | % |
|
| 5.4 | % |
|
| (7.1 | )% |
Loans / deposits |
|
| 70.49 | % |
|
| 69.61 | % |
|
| 77.02 | % |
|
| 1.3 | % |
|
| (8.5 | )% |
Average loans / average deposits |
|
| 72.47 | % |
|
| 68.92 | % |
|
| 79.39 | % |
|
| 5.2 | % |
|
| (8.7 | )% |
Core deposits / total assets |
|
| 86.63 | % |
|
| 88.45 | % |
|
| 87.11 | % |
|
| (2.1 | )% |
|
| (0.6 | )% |
Deposits > |
|
| 27.71 | % |
|
| 29.64 | % |
|
| 24.18 | % |
|
| (6.5 | )% |
|
| 14.6 | % |
Noncore funding sources including Federal Home Loan Bank ("FHLB") borrowings and brokered deposits are readily available to the Bank but are intended for contingency funding needs only and not to pursue growth. As of September 30, 2024, the Bank has the ability to borrow up to
Loans and Asset Quality
Higher interest rates, economic uncertainty and other factors have impacted current loan demand as compared to demand experienced in the previous 12 months. Conversely, funding of previously committed construction loans, localized demand for commercial real estate loans, and seasonal borrowings during the nine months ended September 30, 2024 resulted in continued organic loan growth with loans increasing
Loan performance has remained strong over the past 12 months as local economic conditions have remained stable. Inflation and higher interest rates have not resulted in a deterioration of credit quality as of September 30, 2024. Past due loans were
| At or for the Quarters Ended |
|
| % Change |
| |||||||||||||||
Asset Quality |
| September 30, |
|
| September 30, |
|
| June 30, |
|
| Prior |
|
| Prior |
| |||||
Allowance for credit losses / total loans |
|
| 0.63 | % |
|
| 0.63 | % |
|
| 0.63 | % |
|
| 0.5 | % |
|
| 0.3 | % |
Net charge-offs (recoveries) / average loans |
|
| (0.01 | )% |
|
| (0.01 | )% |
|
| - | % |
|
| (22.6 | )% |
|
| (289.3 | )% |
Loans past due 30 days or more / total loans |
|
| 0.64 | % |
|
| 0.49 | % |
|
| 0.42 | % |
|
| 31.4 | % |
|
| 52.8 | % |
Non-accrual loans / total loans |
|
| 0.05 | % |
|
| 0.04 | % |
|
| 0.04 | % |
|
| 19.3 | % |
|
| 44.4 | % |
Financial Statements
Consolidated balance sheets at period end and consolidated statements of income for the periods ended are presented below.
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Consolidated Balance Sheets
| (unaudited) |
|
|
|
|
| (unaudited) |
| ||||
| September 30, |
|
| Dec 31, |
|
| September 30, |
| ||||
Assets |
|
|
|
|
|
|
|
|
| |||
Cash and cash equivalents |
|
|
|
|
|
|
|
|
| |||
Cash and due from banks |
| $ | 10,822,481 |
|
| $ | 8,645,851 |
|
| $ | 10,541,773 |
|
Federal funds sold and interest-bearing deposits |
|
| 120,208,887 |
|
|
| 32,112,570 |
|
|
| 87,769,625 |
|
Total cash and cash equivalents |
|
| 131,031,368 |
|
|
| 40,758,421 |
|
|
| 98,311,398 |
|
Debt securities available for sale, at fair value |
|
| 161,959,717 |
|
|
| 155,031,208 |
|
|
| 161,582,511 |
|
Debt securities held to maturity, at amortized cost |
|
| 34,025,737 |
|
|
| 40,363,590 |
|
|
| 42,306,978 |
|
Equity securities, at cost |
|
| 748,833 |
|
|
| 748,833 |
|
|
| 748,833 |
|
Restricted stock, at cost |
|
| 616,300 |
|
|
| 652,400 |
|
|
| 651,500 |
|
Loans |
|
| 593,282,065 |
|
|
| 575,483,217 |
|
|
| 555,192,827 |
|
Less: allowance for credit losses |
|
| (3,741,353 | ) |
|
| (3,224,796 | ) |
|
| (3,482,333 | ) |
Net loans |
|
| 589,540,712 |
|
|
| 572,258,421 |
|
|
| 551,710,494 |
|
Accrued interest receivable |
|
| 2,216,661 |
|
|
| 2,457,017 |
|
|
| 2,181,704 |
|
Prepaid expenses |
|
| 427,381 |
|
|
| 849,418 |
|
|
| 604,998 |
|
Other real estate owned |
|
| 392,206 |
|
|
| 388,712 |
|
|
| 294,467 |
|
Premises and equipment, net |
|
| 12,996,731 |
|
|
| 12,421,191 |
|
|
| 12,882,400 |
|
Computer software, net |
|
| 138,482 |
|
|
| 156,557 |
|
|
| 175,755 |
|
Deferred income taxes, net |
|
| 2,379,786 |
|
|
| 3,628,386 |
|
|
| 5,219,164 |
|
Bank owned life insurance and annuities |
|
| 22,071,866 |
|
|
| 22,037,539 |
|
|
| 21,849,420 |
|
Other assets |
|
| 1,490,983 |
|
|
| 1,224,020 |
|
|
| 1,194,622 |
|
Total assets |
| $ | 960,036,763 |
|
| $ | 852,975,713 |
|
| $ | 899,714,244 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing |
| $ | 268,667,102 |
|
| $ | 235,351,918 |
|
| $ | 273,890,430 |
|
Interest-bearing |
|
| 573,014,618 |
|
|
| 507,863,159 |
|
|
| 523,634,274 |
|
Total deposits |
|
| 841,681,720 |
|
|
| 743,215,077 |
|
|
| 797,524,704 |
|
Accrued interest payable |
|
| 728,709 |
|
|
| 377,442 |
|
|
| 238,651 |
|
Dividends payable |
|
| - |
|
|
| 1,101,582 |
|
|
| 936,389 |
|
Accrued expenses |
|
| 563,237 |
|
|
| 826,259 |
|
|
| 226,962 |
|
Non-qualified deferred compensation |
|
| 1,223,129 |
|
|
| 958,785 |
|
|
| 881,667 |
|
Allowance for credit losses on off-balance sheet credit exposures |
|
| 513,347 |
|
|
| 477,347 |
|
|
| - |
|
Other liabilities |
|
| 388,194 |
|
|
| 442,016 |
|
|
| 800,762 |
|
Total liabilities |
|
| 845,098,336 |
|
|
| 747,398,508 |
|
|
| 800,609,135 |
|
Stockholders' equity |
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, par value |
|
|
|
|
|
|
|
|
|
|
|
|
authorized 10,000,000 shares; issued and outstanding |
|
| 2,726,536 |
|
|
| 2,753,894 |
|
|
| 2,754,086 |
|
Additional paid-in capital |
|
| 945,109 |
|
|
| 2,136,555 |
|
|
| 2,144,387 |
|
Retained earnings |
|
| 118,633,925 |
|
|
| 111,951,675 |
|
|
| 110,314,830 |
|
Accumulated other comprehensive loss, net of tax |
|
| (7,367,143 | ) |
|
| (11,264,919 | ) |
|
| (16,108,194 | ) |
Total stockholders' equity |
|
| 114,938,427 |
|
|
| 105,577,205 |
|
|
| 99,105,109 |
|
Total liabilities and stockholders' equity |
| $ | 960,036,763 |
|
| $ | 852,975,713 |
|
| $ | 899,714,244 |
|
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Consolidated Statements of Income
| (unaudited) |
|
| (unaudited) |
| |||||||||||
| For the three months ended |
|
| For the nine months ended |
| |||||||||||
| September 30, |
|
| September 30, |
|
| September 30, |
|
| September 30, |
| |||||
Interest income |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Loans, including fees |
| $ | 8,095,537 |
|
| $ | 6,919,231 |
|
| $ | 23,689,379 |
|
| $ | 19,875,632 |
|
U. S. Treasury and government agency debt securities |
|
| 493,950 |
|
|
| 502,696 |
|
|
| 1,524,088 |
|
|
| 1,457,449 |
|
Mortgage-backed debt securities |
|
| 668,685 |
|
|
| 671,450 |
|
|
| 1,837,673 |
|
|
| 1,974,153 |
|
State and municipal debt securities |
|
| 98,281 |
|
|
| 108,174 |
|
|
| 297,100 |
|
|
| 325,978 |
|
Federal funds sold and interest-bearing deposits |
|
| 1,461,829 |
|
|
| 1,345,316 |
|
|
| 2,418,586 |
|
|
| 3,276,612 |
|
Total interest income |
|
| 10,818,282 |
|
|
| 9,546,867 |
|
|
| 29,766,826 |
|
|
| 26,909,824 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
| 2,684,603 |
|
|
| 1,536,897 |
|
|
| 7,579,152 |
|
|
| 4,067,626 |
|
Net interest income |
|
| 8,133,679 |
|
|
| 8,009,970 |
|
|
| 22,187,674 |
|
|
| 22,842,198 |
|
Provision for credit losses |
|
| - |
|
|
| (80,000 | ) |
|
| 550,000 |
|
|
| 340,000 |
|
Net interest income after provision for credit losses |
|
| 8,133,679 |
|
|
| 8,089,970 |
|
|
| 21,637,674 |
|
|
| 22,502,198 |
|
Noninterest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debit card interchange fees, net |
|
| 200,139 |
|
|
| 196,803 |
|
|
| 572,446 |
|
|
| 578,486 |
|
Nonsufficient funds and overdraft fees, net |
|
| 196,599 |
|
|
| 150,231 |
|
|
| 552,735 |
|
|
| 472,114 |
|
Merchant payment processing, net |
|
| 154,567 |
|
|
| 208,811 |
|
|
| 316,532 |
|
|
| 360,964 |
|
Service charges on deposit accounts, net |
|
| 57,946 |
|
|
| 42,845 |
|
|
| 169,972 |
|
|
| 199,545 |
|
Income (loss) from bank owned life insurance and annuities |
|
| 207,287 |
|
|
| 115,208 |
|
|
| 342,538 |
|
|
| 398,303 |
|
Income (loss) from bank owned life insurance death proceeds |
|
| - |
|
|
| - |
|
|
| 783,787 |
|
|
| - |
|
Dividends |
|
| 11,250 |
|
|
| 8,180 |
|
|
| 46,780 |
|
|
| 31,401 |
|
Loss on disposition of debt securities |
|
| (2,098 | ) |
|
| (84,394 | ) |
|
| (370,919 | ) |
|
| (142,680 | ) |
Loss from fraud and overages/shortages |
|
| (11,158 | ) |
|
| 15,331 |
|
|
| (148,040 | ) |
|
| (38,058 | ) |
Gain on transfer of other real estate owned |
|
| 0 |
|
|
| 101,091 |
|
|
| 0 |
|
|
| 101,091 |
|
Miscellaneous |
|
| 121,152 |
|
|
| 151,102 |
|
|
| 360,300 |
|
|
| 461,399 |
|
Total noninterest income |
|
| 935,684 |
|
|
| 905,208 |
|
|
| 2,626,131 |
|
|
| 2,422,565 |
|
Noninterest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries |
|
| 1,859,963 |
|
|
| 1,581,341 |
|
|
| 5,320,246 |
|
|
| 4,655,355 |
|
Employee benefits |
|
| 682,282 |
|
|
| 456,799 |
|
|
| 1,636,191 |
|
|
| 1,490,701 |
|
Occupancy |
|
| 272,333 |
|
|
| 259,011 |
|
|
| 818,927 |
|
|
| 777,752 |
|
Furniture and equipment |
|
| 200,944 |
|
|
| 210,192 |
|
|
| 602,989 |
|
|
| 595,898 |
|
Data processing |
|
| 243,280 |
|
|
| 248,162 |
|
|
| 737,475 |
|
|
| 725,716 |
|
Marketing |
|
| 133,085 |
|
|
| 159,203 |
|
|
| 477,885 |
|
|
| 464,194 |
|
Directors fees |
|
| 76,950 |
|
|
| 74,350 |
|
|
| 215,550 |
|
|
| 223,925 |
|
Telecommunication services |
|
| 67,199 |
|
|
| 66,534 |
|
|
| 205,598 |
|
|
| 197,480 |
|
Deposit insurance premiums |
|
| 105,462 |
|
|
| 107,240 |
|
|
| 295,831 |
|
|
| 302,680 |
|
Other operating |
|
| 586,002 |
|
|
| 543,012 |
|
|
| 1,758,459 |
|
|
| 1,607,495 |
|
Total noninterest expenses |
|
| 4,227,500 |
|
|
| 3,705,844 |
|
|
| 12,069,151 |
|
|
| 11,041,196 |
|
Income before income taxes |
|
| 4,841,863 |
|
|
| 5,289,334 |
|
|
| 12,194,654 |
|
|
| 13,883,567 |
|
Income taxes |
|
| 1,093,500 |
|
|
| 1,156,000 |
|
|
| 2,657,000 |
|
|
| 3,136,000 |
|
Net income |
| $ | 3,748,363 |
|
| $ | 4,133,334 |
|
| $ | 9,537,654 |
|
| $ | 10,747,567 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Earnings per common share - basic and diluted |
| $ | 1.37 |
|
| $ | 1.50 |
|
| $ | 3.47 |
|
| $ | 3.90 |
|
###
About Calvin B. Taylor Banking Company
Calvin B. Taylor Banking Company, the bank subsidiary of Calvin B. Taylor Bankshares, Inc. (OTCQX:TYCB), founded in 1890, offers a wide range of loan, deposit, and ancillary banking services through both physical and digital delivery channels. The Company has 12 banking locations on the Delmarva Peninsula including Worcester County, Maryland, Wicomico County, Maryland, Sussex County, Delaware and Accomack County, Virginia.
Contact
M. Dean Lewis, Executive Vice President and Chief Financial Officer
410-641-1700, taylorbank.com
SOURCE: Calvin B. Taylor Bankshares, Inc.
View the original press release on accesswire.com
FAQ
What was TYCB's earnings per share for Q3 2024?
How much did TYCB's deposits grow in Q3 2024?
What was TYCB's net interest margin in Q3 2024?
How much did TYCB's year-to-date net income decrease in 2024?