EX-99.1 2 ex-99d1.htm EX-99.1 czfc_EX_99_1

Exhibit 99.1

Picture 1

 

Citizens First Corporation Announces Second Quarter 2017 Results and Completion of Preferred Stock Redemption

 

 

 

 

 

 

 

 

 

mailto:tkanipe@citizensfirstbank.com 

 

 

 

mailto:smarcum@citizensfirstbank.com 

 

 

 

 

 

 

 

 

 

 

NEWS

 

For Immediate Release

 

 

Contact:

 

Todd Kanipe, CEO

 

tkanipe@citizensfirstbank.com

 

Steve Marcum, CFO

 

smarcum@citizensfirstbank.com

 

Citizens First Corporation

 

1065 Ashley Street, Suite 150

 

Bowling Green, KY  42103

 

270.393.0700

 

 

 

 

BOWLING GREEN, KY, July 20, 2017 – Citizens First Corporation (NASDAQ: CZFC) today reported results for the second quarter ending June 30, 2017, which include the following:

 

For the quarter ended June 30, 2017, the Company reported net income of $1.11 million, or $0.43 per diluted common share.  This represents an increase of $34,000 from $1.07 million, or $0.42 per diluted common share, for the quarter ended June 30, 2016.    For the six months ended June 30, 2017, net income totaled $2.02 million, or $0.79 per diluted common share.  This represents an increase of $36,000, or $0.01 per diluted common share, from the net income of $1.98 million in the first six months of the previous year. 

 

As of June 30, 2017, the Company completed the redemption of the 6.5% Cumulative Preferred Stock, which provided an additional $7.1 million in common equity. Outstanding common shares of the Company increased 25% as a result of the preferred shareholders’ option to convert preferred shares into common shares. The Company’s tangible common equity ratio increased from 6.83% at December 31, 2016 to 8.75% at June 30, 2017.  “In addition to improving our tangible common equity, the conversion of the preferred shares will reduce annual preferred dividend expense by $476,000,” said Todd Kanipe, President and CEO. 

 

Income Statement Second Quarter 2017 Compared to Second Quarter 2016

 

Net interest income decreased $45,000, or 1.2%, as the yield on loans decreased and the cost of funds increased from the second quarter of the prior year.    The Company’s net interest margin was 3.69% for the quarter ended June 30, 2017, compared to 3.92% for the quarter ended June 30, 2016, a decrease of 23 basis points.  The Company’s net interest margin decreased primarily due to a decline in the yield on loans and an increase in the cost of interest-bearing liabilities.

 

There was no provision for loan losses in the second quarter of the current year compared to an ($85,000) (credit) provision for loan losses in the second quarter of the prior year.


 

 

Non-interest income increased $7,000, or 0.8%, from the prior year primarily due to  an increase in lease income of $31,000 and other service charges and fees of $29,000, offset by a decrease in gains on sale of securities of $55,000.

 

Non-interest expense decreased $177,000, or 5.2%, from the prior year primarily due to a decrease in other expenses of $78,000, a reduction in occupancy expenses of $46,000, and a decrease in personnel expense of $21,000.

 

Income Statement Current Year Compared to Prior Year

 

Net interest income decreased $128,000, or 1.6%, as the yield on loans decreased and the cost of funds increased from the prior year.  The Company’s net interest margin was 3.68% for the six months ended June 30, 2017, and 3.93% for the six months ended June 30, 2016, a decrease of 25 basis points.  The Company’s net interest margin decreased due to a decrease in the yield on average earning assets coupled with an increase in the cost of average interest-bearing liabilities.

 

Non-interest income decreased $40,000, or 2.2%, primarily due to a reduction in gains on the sale of securities of $83,000 and a decrease in service charges on deposit accounts of $59,000, offset by an increase in other service charges and fees of $45,000 and lease income of $38,000.

 

Non-interest expense decreased $340,000, or 5.0%, primarily due to reductions in all categories of expenses, including $71,000 in personnel expenses and $68,000 in occupancy expenses.  “We have been successful in lowering operating expenses which has contributed to the improvement of the overall profitability of the Company,” Kanipe added.

 

 

Credit Quality

 

Non-performing assets totaled $2.9 million, or 0.63% of total assets, at June 30, 2017 compared to $23,000, or 0.01% of total assets at December 31, 2016, an increase of $2.9 million.   Two agricultural-related credits were moved to non-accrual status during the first quarter of 2017. 

 

The allowance for loan losses at June 30, 2017 was $4.9 million, or 1.36% of total loans, compared to $4.9 million, or 1.35% of total loans as of December 31, 2016.  We consider the size, volume and credit quality of the loan portfolio as well as recent economic and other external influences to record the allowance for loan losses and provision for loan losses that is directionally consistent with our loan portfolio.

 

Balance Sheet

 

Total assets at June 30, 2017 were $462.4 million compared to $455.4 million at December 31, 2016.  Total assets increased $6.9 million, or 1.5%, from December 31, 2016 to June 30, 2017 due to a growth in loans and interest-bearing deposits in other financial institutions, partially offset by a decline in available-for-sale securities.

 

Loans increased $1.1 million, or 0.3%, from December 31, 2016 to June 30, 2017.  “Higher than anticipated payoffs and softer loan demand resulted in flat average loan balances in the second quarter of 2017,” Kanipe noted.  Deposits increased $426,000, or 0.1%, from December 31, 2016 to June 30, 2017.  Borrowings from the Federal Home Loan Bank increased $5.0 million, or 14.3%, from December 31, 2016 to June 30, 2017.

 

Stockholders’ equity increased to $44.3 million at June 30, 2017 from $42.4 million at December 31, 2016.  The book value per common share and tangible book value per common share ratios were $17.55 and $15.87, respectively, at June 30, 2017 compared to $17.54 and $15.40, respectively, at December 31, 2016. 

 

Redemption and Conversion of Cumulative Preferred Stock

 

On May 15, 2017, the Board of Directors of the Company authorized the redemption of all 229 outstanding shares of the Company’s Cumulative Convertible Preferred Stock (“Preferred Shares”) as of June 30, 2017 (the “Redemption Date”) at the redemption price of $31,992 per share (the Stated Value of the Preferred Shares), plus accrued and unpaid dividends.  The Preferred Shares were convertible at the option of the holder, until the day prior to the Redemption Date, into a number of shares of common stock determined by dividing the Stated Value of the Preferred Shares ($31,992) by $14.06, the conversion price.


 

From May 15, 2017 to the Redemption Date, the Company issued an aggregate of 507,325 shares of common stock upon conversion of 223 Preferred Shares.  Six preferred shares with an aggregate redemption price of $191,952 were redeemed.    As a result of the conversion of Preferred Shares, the outstanding shares of the Company’s common stock have increased from 2,019,052 to 2,526,377 as of June 30, 2017.    

 

About Citizens First Corporation

 

Citizens First Corporation is a bank holding company headquartered in Bowling Green, Kentucky and established in 1999.  The Company has branch offices located in Barren, Hart, Simpson and Warren Counties in Kentucky, and a loan production office in Williamson County, Tennessee.  Additional information concerning our products and services is available at www.citizensfirstbank.com.

 

Forward-Looking Statements

 

Statements in this press release relating to Citizens First Corporation's plans, objectives, expectations or future performance are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are based upon the Company’s current expectations, but are subject to certain risks and uncertainties that may cause actual results to differ materially.  Among the risks and uncertainties that could cause actual results to differ materially are current and future economic and business conditions; possible changes in trade, monetary, and fiscal policies, as well as legislative and regulatory changes; changes in the interest rate environment and our ability to effectively manage interest rate risk and other market risk, credit risk and operational risk; changes in the quality or composition of our loan or investment portfolios; increases in our nonperforming assets, or our inability to recover or absorb losses created by such nonperforming assets; and other factors described in the reports filed by the Company with the Securities and Exchange Commission could also impact current expectations.


 

Consolidated Financial Highlights (Unaudited)

Consolidated Statement of Condition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In Thousands, Except Share Data and ratios)

 

 

    

June 30, 

 

December 31, 

 

December 31, 

 

 

 

2017

 

2016

 

2015

 

Assets

 

 

 

 

 

 

 

 

 

 

Cash and due from financial institutions

 

$

6,769

 

$

8,542

 

$

8,865

 

Federal funds sold

 

 

 —

 

 

 —

 

 

6,390

 

Interest-bearing deposits in other financial institutions

 

 

24,351

 

 

11,018

 

 

2,728

 

Available-for-sale securities

 

 

48,560

 

 

53,547

 

 

60,200

 

Loans held for sale

 

 

 —

 

 

264

 

 

 —

 

Loans

 

 

360,470

 

 

359,391

 

 

330,782

 

Allowance for loan losses

 

 

(4,898)

 

 

(4,854)

 

 

(4,916)

 

Premises and equipment, net

 

 

9,212

 

 

9,390

 

 

9,998

 

Bank owned life insurance (BOLI)

 

 

8,439

 

 

8,351

 

 

8,174

 

Federal Home Loan Bank (FHLB) stock, at cost

 

 

2,053

 

 

2,025

 

 

2,025

 

Accrued interest receivable

 

 

1,435

 

 

1,622

 

 

1,680

 

Deferred income taxes

 

 

1,210

 

 

1,464

 

 

1,328

 

Goodwill and other intangible assets

 

 

4,256

 

 

4,291

 

 

4,362

 

Other real estate owned

 

 

 —

 

 

 —

 

 

100

 

Other assets

 

 

499

 

 

371

 

 

465

 

Total Assets

 

$

462,356

 

$

455,422

 

$

432,181

 

Liabilities

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

Noninterest bearing

 

$

50,404

 

$

52,322

 

$

48,522

 

Savings, NOW and money market

 

 

175,400

 

 

173,620

 

 

168,335

 

Time

 

 

145,061

 

 

144,497

 

 

153,531

 

Total deposits

 

 

370,865

 

 

370,439

 

 

370,388

 

FHLB advances and other borrowings

 

 

40,000

 

 

35,000

 

 

15,000

 

Subordinated debentures

 

 

5,000

 

 

5,000

 

 

5,000

 

Accrued interest payable

 

 

229

 

 

220

 

 

213

 

Other liabilities

 

 

1,923

 

 

2,399

 

 

2,056

 

Total Liabilities

 

 

418,017

 

 

413,058

 

 

392,657

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

6.5% Cumulative convertible preferred stock

 

 

 —

 

 

7,261

 

 

7,659

 

Common stock

 

 

33,050

 

 

25,920

 

 

25,406

 

Retained earnings

 

 

11,321

 

 

9,706

 

 

6,304

 

Accumulated other comprehensive income (loss)

 

 

(32)

 

 

(523)

 

 

155

 

Total stockholders’ equity

 

 

44,339

 

 

42,364

 

 

39,524

 

Total liabilities and stockholders’ equity

 

$

462,356

 

$

455,422

 

$

432,181

 

 


 

Consolidated Financial Highlights (Unaudited)

Consolidated Statement of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

 

(In Thousands, Except Per Share Data and ratios)

 

 

   

June 30, 

   

March 31, 

   

December 31, 

   

September 30, 

   

June 30, 

 

 

 

2017

 

2017

 

2016

 

2016

 

2016

 

Interest and dividend income

 

$

4,593

 

$

4,457

 

$

4,572

 

$

4,557

 

$

4,536

 

Interest expense

 

 

726

 

 

677

 

 

652

 

 

639

 

 

624

 

  Net interest income

 

 

3,867

 

 

3,780

 

 

3,920

 

 

3,918

 

 

3,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) for loan losses

 

 

 —

 

 

30

 

 

 —

 

 

 —

 

 

(85)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

327

 

 

278

 

 

371

 

 

361

 

 

339

 

Other service charges and fees

 

 

301

 

 

264

 

 

245

 

 

262

 

 

272

 

Gain on sale of mortgage loans

 

 

88

 

 

68

 

 

97

 

 

110

 

 

91

 

Non-deposit brokerage fees

 

 

91

 

 

87

 

 

85

 

 

83

 

 

75

 

Lease income

 

 

80

 

 

52

 

 

52

 

 

61

 

 

49

 

BOLI income

 

 

45

 

 

43

 

 

44

 

 

45

 

 

44

 

Gain on sale of securities

 

 

 —

 

 

23

 

 

 —

 

 

20

 

 

55

 

Total non-interest income

 

 

932

 

 

815

 

 

894

 

 

942

 

 

925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel expense

 

 

1,655

 

 

1,734

 

 

1,741

 

 

1,674

 

 

1,676

 

Net occupancy expense

 

 

446

 

 

461

 

 

471

 

 

481

 

 

492

 

Advertising and public relations

 

 

77

 

 

71

 

 

75

 

 

86

 

 

98

 

Professional fees

 

 

171

 

 

130

 

 

50

 

 

98

 

 

137

 

Data processing services

 

 

251

 

 

253

 

 

256

 

 

262

 

 

263

 

Franchise shares and deposit tax

 

 

132

 

 

132

 

 

132

 

 

132

 

 

132

 

FDIC insurance

 

 

49

 

 

49

 

 

47

 

 

58

 

 

59

 

Other real estate owned expenses

 

 

 —

 

 

 —

 

 

 1

 

 

(8)

 

 

23

 

Other

 

 

432

 

 

461

 

 

457

 

 

452

 

 

510

 

Total non-interest expenses

 

 

3,213

 

 

3,291

 

 

3,230

 

 

3,235

 

 

3,390

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

1,586

 

 

1,274

 

 

1,584

 

 

1,625

 

 

1,532

 

Income taxes

 

 

478

 

 

367

 

 

481

 

 

490

 

 

458

 

Net income

 

 

1,108

 

 

907

 

 

1,103

 

 

1,135

 

 

1,074

 

Dividends on preferred stock

 

 

119

 

 

119

 

 

124

 

 

124

 

 

123

 

Net income available for common stockholders

 

$

989

 

$

788

 

$

979

 

$

1,011

 

$

951

 

Basic earnings per common share

 

$

0.47

 

$

0.39

 

$

0.49

 

$

0.50

 

$

0.48

 

Diluted earnings per common share

 

$

0.43

 

$

0.36

 

$

0.43

 

$

0.45

 

$

0.42

 

 


 

Consolidated Financial Highlights (Unaudited)

Key Operating Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

 

(In Thousands, Except Per Share Data and ratios)

 

 

    

June 30, 

    

March 31, 

    

December 31, 

    

September 30, 

    

June 30, 

 

 

 

2017

 

2017

 

2016

 

2016

 

2016

 

Average:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

454,524

 

$

452,265

 

$

444,168

 

$

442,042

 

$

439,081

 

Earning Assets

 

 

427,675

 

 

424,349

 

 

417,161

 

 

414,569

 

 

409,722

 

Loans

 

 

363,733

 

 

363,824

 

 

347,046

 

 

344,733

 

 

338,456

 

Interest-bearing deposits

 

 

319,883

 

 

314,939

 

 

310,336

 

 

304,473

 

 

311,084

 

Deposits

 

 

368,743

 

 

364,227

 

 

360,816

 

 

354,953

 

 

360,209

 

Borrowed funds

 

 

39,769

 

 

43,078

 

 

38,429

 

 

42,490

 

 

35,868

 

Equity

 

 

44,047

 

 

42,827

 

 

42,652

 

 

42,002

 

 

40,912

 

Common equity

 

 

38,240

 

 

35,718

 

 

35,391

 

 

34,741

 

 

33,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

0.98

%  

 

0.81

%  

 

0.99

%  

 

1.02

%  

 

0.98

%

Return on average equity

 

 

10.09

%  

 

8.59

%  

 

10.29

%  

 

10.75

%  

 

10.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

66.10

%  

 

70.96

%  

 

66.20

%  

 

65.86

%  

 

69.74

%

Non-interest income to average assets

 

 

0.82

%  

 

0.73

%  

 

0.80

%  

 

0.85

%  

 

0.85

%

Non-interest expenses to average assets

 

 

2.84

%  

 

2.95

%  

 

2.89

%  

 

2.91

%  

 

3.11

%

Net overhead to average assets

 

 

2.01

%  

 

2.22

%  

 

2.09

%  

 

2.06

%  

 

2.26

%

Yield on loans

 

 

4.69

%  

 

4.60

%  

 

4.86

%  

 

4.86

%  

 

4.95

%

Yield on investment securities (TE)

 

 

2.85

%  

 

2.87

%  

 

2.58

%  

 

2.66

%  

 

2.77

%

Yield on average earning assets (TE)

 

 

4.37

%  

 

4.32

%  

 

4.42

%  

 

4.44

%  

 

4.53

%

Cost of average interest bearing liabilities

 

 

0.81

%  

 

0.77

%  

 

0.74

%  

 

0.73

%  

 

0.72

%

Net interest margin (TE)

 

 

3.69

%  

 

3.68

%  

 

3.80

%  

 

3.83

%  

 

3.92

%

Number of FTE employees

 

 

95

 

 

94

 

 

95

 

 

94

 

 

96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Indicators:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans to total loans

 

 

0.80

%  

 

0.83

%  

 

0.01

%  

 

0.05

%  

 

0.06

%

Non-performing assets to total assets

 

 

0.63

%  

 

0.65

%  

 

0.01

%  

 

0.04

%  

 

0.06

%

Allowance for loan losses to total loans

 

 

1.36

%  

 

1.34

%  

 

1.35

%  

 

1.45

%  

 

1.43

%

YTD net charge-offs (recoveries) to average loans, annualized

 

 

(0.01)

%  

 

(0.02)

%  

 

(0.01)

%  

 

(0.05)

%  

 

(0.07)

%

YTD net charge-offs (recoveries)

 

 

(13)

 

 

(22)

 

 

(23)

 

 

(130)

 

 

(119)

 

 

 

 

 

 

 


 

Consolidated Financial Highlights (Unaudited)

Consolidated Statement of Income

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

    

June 30, 

    

June 30, 

 

 

 

2017

 

2016

 

Interest and dividend income

 

$

9,050

 

$

9,012

 

Interest expense

 

 

1,403

 

 

1,237

 

  Net interest income

 

 

7,647

 

 

7,775

 

 

 

 

 

 

 

 

 

Provision (credit) for loan losses

 

 

30

 

 

(85)

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

605

 

 

664

 

Other service charges and fees

 

 

565

 

 

520

 

Gain on sale of mortgage loans

 

 

156

 

 

168

 

Non-deposit brokerage fees

 

 

178

 

 

147

 

Lease income

 

 

132

 

 

94

 

BOLI income

 

 

88

 

 

88

 

Gain on sale of securities

 

 

23

 

 

106

 

Total non-interest income

 

 

1,747

 

 

1,787

 

 

 

 

 

 

 

 

 

Non-interest expenses:

 

 

 

 

 

 

 

Personnel expense

 

 

3,389

 

 

3,460

 

Net occupancy expense

 

 

907

 

 

975

 

Advertising and public relations

 

 

148

 

 

159

 

Professional fees

 

 

301

 

 

317

 

Data processing services

 

 

504

 

 

519

 

Franchise shares and deposit tax

 

 

264

 

 

264

 

FDIC insurance

 

 

98

 

 

118

 

Other real estate owned expenses

 

 

 —

 

 

24

 

Other

 

 

893

 

 

1,008

 

Total non-interest expenses

 

 

6,504

 

 

6,844

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

2,860

 

 

2,803

 

Income taxes

 

 

845

 

 

824

 

Net income

 

 

2,015

 

 

1,979

 

Dividends on preferred stock

 

 

238

 

 

247

 

Net income available for common stockholders

 

$

1,777

 

$

1,732

 

Basic earnings per common share

 

$

0.86

 

$

0.87

 

Diluted earnings per common share

 

$

0.79

 

$

0.78

 

 

 

 

 

 

 


 

Consolidated Financial Highlights (Unaudited)

Key Operating Statistics

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

 

(In Thousands, Except Per

 

 

 

Share Data and ratios)

 

 

    

June 30, 

    

June 30, 

 

 

 

2017

 

2016

 

Average:

 

 

 

 

 

 

 

Assets

 

$

453,401

 

$

436,112

 

Earning Assets

 

 

426,021

 

 

406,181

 

Loans

 

 

363,778

 

 

335,728

 

Interest-bearing deposits

 

 

317,425

 

 

315,724

 

Deposits

 

 

366,498

 

 

363,803

 

Borrowed funds

 

 

41,415

 

 

29,631

 

Equity

 

 

43,441

 

 

40,534

 

Common equity

 

 

36,987

 

 

33,241

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

0.90

%  

 

0.91

%

Return on average equity

 

 

9.35

%  

 

9.82

%

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

68.47

%  

 

70.63

%

Non-interest income to average assets

 

 

0.78

%  

 

0.74

%

Non-interest expenses to average assets

 

 

2.89

%  

 

3.07

%

Net overhead to average assets

 

 

2.12

%  

 

2.33

%

Yield on loans

 

 

4.65

%  

 

4.95

%

Yield on investment securities (TE)

 

 

2.86

%  

 

2.77

%

Yield on average earning assets (TE)

 

 

4.34

%  

 

4.54

%

Cost of average interest bearing liabilities

 

 

0.79

%  

 

0.72

%

Net interest margin (TE)

 

 

3.68

%  

 

3.93

%

Number of FTE employees

 

 

95

 

 

96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Consolidated Financial Highlights (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In Thousands, Except Share Data and ratios)

 

 

    

June 30, 

    

December 31, 

    

December 31, 

 

Consolidated Capital Ratios

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity to total assets ratio

 

 

9.59

%

 

9.30

%

 

9.15

%

Tangible equity ratio (1)

 

 

8.75

%  

 

8.44

%  

 

8.22

%

Tangible common equity ratio (1)

 

 

8.75

%  

 

6.83

%  

 

6.43

%

Book value per common share

 

$

17.55

 

$

17.54

 

$

16.18

 

Tangible book value per common share (1)

 

$

15.87

 

$

15.40

 

$

13.97

 

End of period common share closing price

 

$

22.14

 

$

18.00

 

$

13.74

 


(1)

The tangible equity ratio, tangible common equity ratio and tangible book value per common share, while not required by accounting principles generally accepted in the United States of America (GAAP), are considered critical metrics with which to analyze banks.  The ratio and per share amount have been included to facilitate a greater understanding of the Company’s capital structure and financial condition.  See the Regulation G Non-GAAP Reconciliation table for reconciliation of this ratio and per share amount to GAAP.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In Thousands, Except Share Data and ratios)

 

 

    

June 30, 

    

December 31, 

    

December 31, 

 

Regulation G Non-GAAP Reconciliation:

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity (a)

 

$

44,339

 

$

42,364

 

$

39,524

 

Less:

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 —

 

 

(7,261)

 

 

(7,659)

 

Common equity (b)

 

 

44,339

 

 

35,103

 

 

31,865

 

Goodwill

 

 

(4,097)

 

 

(4,097)

 

 

(4,097)

 

Intangible assets

 

 

(159)

 

 

(194)

 

 

(265)

 

Tangible common equity (c)

 

 

40,083

 

 

30,812

 

 

27,503

 

Add:

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 —

 

 

7,261

 

 

7,659

 

Tangible equity (d)

 

 

40,083

 

 

38,073

 

 

35,162

 

 

 

 

 

 

 

 

 

 

 

 

Total assets (e)

 

 

462,356

 

 

455,422

 

 

432,181

 

Less:

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

(4,097)

 

 

(4,097)

 

 

(4,097)

 

Intangible assets

 

 

(159)

 

 

(194)

 

 

(265)

 

Tangible assets (f)

 

$

458,100

 

$

451,131

 

$

427,819

 

Shares outstanding (in thousands) (g)

 

 

2,526

 

 

2,001

 

 

1,969

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share (b/g)

 

$

17.55

 

$

17.54

 

$

16.18

 

Tangible book value per common share (c/g)

 

$

15.87

 

$

15.40

 

$

13.97

 

Equity to assets ratio (a/e)

 

 

9.59

%  

 

9.30

%  

 

9.15

%

Tangible equity ratio (d/f)

 

 

8.75

%  

 

8.44

%  

 

8.22

%

Common equity ratio (b/e)

 

 

9.59

%  

 

7.71

%  

 

7.37

%

Tangible common equity ratio (c/f)

 

 

8.75

%  

 

6.83

%  

 

6.43

%