EX-99.1 2 d821461dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

October 23, 2019

Press Release

 

Source:  

Farmers National Banc Corp.

Kevin J. Helmick, President and CEO

20 South Broad Street, P.O. Box 555

Canfield, OH 44406

330.533.3341

Email: exec@farmersbankgroup.com

FARMERS NATIONAL BANC CORP. ANNOUNCES

2019 THIRD QUARTER FINANCIAL RESULTS

 

   

Record net income of $9.2 million for the quarter is 13% higher than same quarter in 2018

 

   

147 consecutive quarters of profitability

 

   

Annualized return on average assets was 1.51% and annualized return on average equity 12.49% for the quarter ended September 30, 2019

 

   

5.5% loan growth since September 30, 2018

 

   

Non-performing assets to total assets remain at low levels, 0.28% at September 30, 2019

CANFIELD, Ohio (October 23, 2019) – Farmers National Banc Corp. (Farmers) (NASDAQ: FMNB) today reported financial results for the three months ended September 30, 2019.

Net income for the three months ended September 30, 2019 was $9.2 million, or $0.33 per diluted share, which compares to $8.1 million, or $0.29 per diluted share, for the three months ended September 30, 2018 and $8.5 million or $0.31 per diluted share for the linked quarter. Annualized return on average assets and return on average equity were 1.51% and 12.49%, respectively, for the three month period ending September 30, 2019, compared to 1.42% and 12.80% for the same three month period in 2018, and 1.45% and 12.34% for the linked quarter. Farmers’ return on average tangible equity (Non-GAAP) was 14.80% for the quarter ended September 30, 2019 compared to 15.70% for the same quarter in 2018 and 14.59% for the linked quarter.

Net income for the nine months ended September 30, 2019 was $26.1 million, or $0.94 per diluted share, compared to $23.9 million or $0.85 per diluted share for the same nine month period in 2018. Return on average assets and return on average equity were 1.47% and 12.52%, respectively, for the nine months ended September 30, 2019, compared to 1.45% and 13.00% for the same period in 2018.

On August 30, 2019, Farmers entered into an agreement and plan of merger with Maple Leaf Financial (“Maple Leaf”), the holding company for Geauga Savings Bank, with branches located in Cuyahoga and Geauga Counties in Ohio. This transaction is subject to receipt of Maple Leaf shareholder approval and customary regulatory approvals and is expected to close during the first quarter of 2020. The transaction increases Farmers’ market share in Cuyahoga and Geauga Counties and enables Farmers to continue building local scale throughout Northeast Ohio. As of June 30, 2019, Maple Leaf had total assets of $277.8 million, which included gross loans of $186.4 million, deposits of $191.0 million and equity of $32.9 million.

Kevin J. Helmick, President and CEO, stated, “As a result of solid loan growth over the past twelve months, 15% increase in noninterest income, careful management of our noninterest expenses and continued strong asset quality, we are pleased to report a 13% increase in net income compared to the same quarter one year ago. We are also pleased to report a 25% increase in cash dividends paid to our shareholders, from $0.08 per share paid in the third quarter of 2018 to $0.10 paid for the same quarter in 2019.”


2019 Third Quarter Financial Highlights

 

   

Loan growth

Total loans were $1.78 billion at September 30, 2019, compared to $1.69 billion at September 30, 2018, representing an increase of 5.5%. The increase in loans is a direct result of Farmers’ focus on loan growth utilizing talented lending and credit team, while adhering to a sound underwriting discipline. The increase in loans has occurred in the commercial, commercial real estate, residential real estate and agricultural loan portfolios. Loans now comprise 79.3% of the Bank’s average earning assets for the quarter ended September 30, 2019, an improvement compared to 78.8% for the same period in 2018. This improvement, along with the growth in earning assets, has resulted in a 10.5% increase in tax equated loan income in the third quarter of 2019 compared to the same quarter in 2018.

 

   

Loan quality

Non-performing assets to total assets remain at a low level, currently at 0.28%. Early stage delinquencies also continue to remain at low levels, at $9.1 million, or 0.51% of total loans, at September 30, 2019. Net charge-offs for the current quarter were $511 thousand, compared to $337 thousand in the same quarter in 2018 and total net charge-offs as a percentage of average net loans outstanding is only 0.12% for the quarter ended September 30, 2019.

 

   

Net interest margin

The net interest margin for the three months ended September 30, 2019 was 3.79%, a 7 basis points decrease from the quarter ended September 30, 2018, and compares to 3.84% for the linked quarter. In comparing the third quarter of 2019 to the same period in 2018, asset yields increased 16 basis points, while the cost of interest-bearing liabilities increased 30 basis points. Most of this increase in the cost of funds was the result of higher rates paid on interest-bearing checking accounts and time deposits. The net interest margin is impacted by the additional accretion as a result of the discounted loan portfolios acquired in the previous mergers, which increased the net interest margin by 4 basis points for the quarters ended September 30, 2019 and 2018.

 

   

Noninterest income

Noninterest income increased 14.9% to $7.4 million for the quarter ended September 30, 2019 compared to $6.5 million in the same quarter in 2018. Gains on the sales of mortgage loans increased $339 thousand or 42%, other operating income increased $234 thousand or 60%, insurance agency commissions grew $114 thousand or 20%, investment commissions increased $111 thousand or 41% and trust fees increased $78 thousand or 4% in comparing the third quarter of 2019 to the same quarter in 2018. These increases were offset by a decrease of retirement plan consulting fees of $132 thousand or 28%.

 

   

Noninterest expenses

Farmers has remained committed to managing the level of noninterest expenses. Total noninterest expenses for the third quarter of 2019 increased 1.5% to $16.4 million compared to $16.2 million in the same quarter in 2018, primarily as a result of an increase in salaries and employee benefits of $456 thousand, offset by a $138 thousand decrease in FDIC insurance expense and a $145 thousand decrease in other operating expenses. Annualized noninterest expenses measured as a percentage of quarterly average assets decreased from 2.85% in the third quarter of 2018 to 2.70% in the third quarter of 2019.

 

   

Efficiency ratio

The efficiency ratio for the quarter ended September 30, 2019 decreased to 55.90% compared to 58.70% for the same quarter in 2018. The improvement in net interest income and noninterest income in the third quarter of 2019 was offset by a slightly higher level of noninterest expenses as explained in the preceding paragraphs.

2019 Outlook

Mr. Helmick added, “With the announcement of our acquisition of Geauga Savings Bank and our continued strong financial performance during the first three quarters of the year, we look forward to the last three months of 2019 and to finalizing the acquisition at the beginning of 2020. We remain extremely proud of our committed employees that continue to deliver strong results for our stakeholders and remain committed to our community banking approach and culture.”

Founded in 1887, Farmers National Banc Corp. is a diversified financial services company headquartered in Canfield, Ohio, with $2.4 billion in banking assets. Farmers National Banc Corp.’s wholly-owned subsidiaries are comprised of The Farmers National Bank of Canfield, a full-service national bank engaged in commercial and retail banking with 41 banking locations in Mahoning, Trumbull, Columbiana, Stark, Wayne, Medina and Cuyahoga Counties in Ohio and Beaver County in Pennsylvania, Farmers Trust Company, which operates four trust offices and offers services in the same geographic markets, and National Associates, Inc. Total wealth management assets under care at September 30, 2019 are $2.5 billion. Farmers National Insurance, LLC and Bowers Insurance Agency, Inc., wholly-owned subsidiaries of The Farmers National Bank of Canfield, offer a variety of insurance products.


Non-GAAP Disclosure

This press release includes disclosures of Farmers’ tangible common equity ratio, return on average tangible assets, return on average tangible equity and net income excluding costs related to acquisition activities, which are financial measures not prepared in accordance with generally accepted accounting principles in the United States (GAAP). A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed by GAAP. Farmers believes that these non-GAAP financial measures provide both management and investors a more complete understanding of the underlying operational results and trends and Farmers’ marketplace performance. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with GAAP. The reconciliations of non-GAAP financial measures are included in the tables following Consolidated Financial Highlights below.

Forward-Looking Statements

This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about Farmers’ financial condition, results of operations, asset quality trends and profitability. Forward-looking statements are not historical facts but instead represent only management’s current expectations and forecasts regarding future events, many of which, by their nature, are inherently uncertain and outside of Farmers’ control. Forward-looking statements are preceded by terms such as “expects,” “believes,” “anticipates,” “intends” and similar expressions, as well as any statements related to future expectations of performance or conditional verbs, such as “will,” “would,” “should,” “could” or “may.” Farmers’ actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. Factors that could cause Farmers’ actual results to differ materially from those described in the forward-looking statements can be found in Farmers’ Annual Report on Form 10-K for the year ended December 31, 2018, which has been filed with the Securities and Exchange Commission (SEC) and is available on Farmers’ website (www.farmersbankgroup.com) and on the SEC’s website (www.sec.gov). Forward-looking statements are not guarantees of future performance and should not be relied upon as representing management’s views as of any subsequent date. Farmers does not undertake any obligation to update the forward-looking statements to reflect the impact of circumstances or events that may arise after the date of the forward-looking statements.

Farmers National Banc Corp. and Subsidiaries

Consolidated Financial Highlights

(Amounts in thousands, except per share results) Unaudited

Consolidated Statements of Income

 

     For the Three Months Ended     For the Nine Months Ended  
     Sept. 30,
2019
    June 30,
2019
    March 31,
2019
    Dec. 31,
2018
    Sept. 30,
2018
    Sept. 30,
2019
    Sept. 30,
2018
    Percent
Change
 

Total interest income

   $ 25,931     $ 25,529     $ 24,679     $ 24,447     $ 23,563     $ 76,139     $ 67,319       13.1

Total interest expense

     5,174       5,038       4,714       4,373       3,644       14,926       8,892       67.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     20,757       20,491       19,965       20,074       19,919       61,213       58,427       4.8

Provision for loan losses

     550       750       550       525       950       1,850       2,475       -25.3

Noninterest income

     7,441       6,994       6,520       6,705       6,478       20,955       18,794       11.5

Acquisition related costs (income)

     112       (19     0       (180     0       93       25       272.0

Other expense

     16,311       16,723       15,977       16,163       16,180       49,011       46,709       4.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     11,225       10,031       9,958       10,271       9,267       31,214       28,012       11.4

Income taxes

     2,071       1,488       1,570       1,585       1,183       5,129       4,129       24.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 9,154     $ 8,543     $ 8,388     $ 8,686     $ 8,084     $ 26,085     $ 23,883       9.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                

Average diluted shares outstanding

     27,819       27,931       27,983       27,962       28,002       27,898       27,944    

Basic earnings per share

     0.33       0.31       0.30       0.31       0.29       0.94       0.86    

Diluted earnings per share

     0.33       0.31       0.30       0.31       0.29       0.94       0.85    

Cash dividends

     2,767       2,504       2,500       2,223       2,222       7,771       6,092    

Cash dividends per share

     0.10       0.09       0.09       0.08       0.08       0.28       0.22    

Performance Ratios

                

Net Interest Margin (Annualized)

     3.79     3.84     3.81     3.80     3.86     3.81     3.90  

Efficiency Ratio (Tax equivalent basis)

     55.90     58.28     57.83     57.73     58.70     57.32     58.00  

Return on Average Assets (Annualized)

     1.51     1.45     1.45     1.50     1.42     1.47     1.45  

Return on Average Equity (Annualized)

     12.49     12.34     12.71     13.65     12.80     12.52     13.00  

Dividends to Net Income

     30.23     29.31     29.80     25.59     27.49     29.79     25.51  

Other Performance Ratios (Non-GAAP)

                

Return on Average Tangible Assets

     1.55     1.47     1.46     1.54     1.46     1.49     1.47  

Return on Average Tangible Equity

     14.80     14.59     14.99     16.68     15.70     14.79     15.86  

Return on Average Tangible Equity excluding acquisition costs

     14.95     14.55     14.99     16.34     15.70     14.83     15.87  


Consolidated Statements of Financial Condition

 

     Sept. 30,
2019
     June 30,
2019
     March 31,
2019
     Dec. 31,
2018
     Sept. 30,
2018
 

Assets

              

Cash and cash equivalents

   $ 85,675      $ 64,007      $ 69,672      $ 57,926      $ 75,635  

Securities available for sale

     423,193        424,252        403,770        402,190        389,996  

Equity securities

     7,856        7,222        7,460        7,130        6,892  

Loans held for sale

     2,079        1,093        2,360        1,237        1,428  

Loans

     1,784,125        1,780,504        1,743,651        1,735,840        1,691,532  

Less allowance for loan losses

     14,261        14,222        13,777        13,592        13,377  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Loans

     1,769,864        1,766,282        1,729,874        1,722,248        1,678,155  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Other assets

     144,543        143,093        142,938        137,999        140,572  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Assets

   $ 2,433,210      $ 2,405,949      $ 2,356,074      $ 2,328,730      $ 2,292,678  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities and Stockholders’ Equity

              

Deposits

              

Noninterest-bearing

   $ 432,609      $ 415,935      $ 415,131      $ 421,950      $ 426,689  

Interest-bearing

     1,608,043        1,584,700        1,539,202        1,377,770        1,332,022  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

     2,040,652        2,000,635        1,954,333        1,799,720        1,758,711  

Other interest-bearing liabilities

     76,324        96,978        109,348        250,792        270,273  

Other liabilities

     23,011        23,511        19,442        15,898        14,905  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

     2,139,987        2,121,124        2,083,123        2,066,410        2,043,889  

Stockholders’ Equity

     293,223        284,825        272,951        262,320        248,789  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 2,433,210      $ 2,405,949      $ 2,356,074      $ 2,328,730      $ 2,292,678  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Period-end shares outstanding

     27,669        27,768        27,777        27,792        27,777  

Book value per share

   $ 10.60      $ 10.26      $ 9.83      $ 9.44      $ 8.96  

Tangible book value per share (Non-GAAP)*

     9.04        8.70        8.26        7.86        7.36  

 

*

Tangible book value per share is calculated by dividing tangible common equity by average outstanding shares


Capital and Liquidity

Common Equity Tier 1 Capital Ratio (a)

     12.53     12.47     12.37     12.16     12.13

Total Risk Based Capital Ratio (a)

     13.28     13.34     13.24     13.03     13.00

Tier 1 Risk Based Capital Ratio (a)

     12.63     12.59     12.50     12.28     12.26

Tier 1 Leverage Ratio (a)

     10.08     10.27     10.07     9.91     9.87

Equity to Asset Ratio

     12.05     11.84     11.58     11.26     10.85

Tangible Common Equity Ratio (b)

     10.47     10.22     9.92     9.56     9.09

Net Loans to Assets

     72.74     73.41     73.42     73.96     73.20

Loans to Deposits

     87.43     89.00     89.22     96.45     96.18

Asset Quality

          

Non-performing loans

   $ 6,749     $ 7,252     $ 7,578     $ 7,731     $ 9,222  

Other Real Estate Owned

     74       74       208       0       0  

Non-performing assets

     6,823       7,326       7,786       7,731       9,222  

Loans 30 - 89 days delinquent

     9,076       10,203       9,082       8,877       10,626  

Charged-off loans

     674       588       566       753       544  

Recoveries

     163       283       201       443       207  

Net Charge-offs

     511       305       365       310       337  

Annualized Net Charge-offs to

          

Average Net Loans Outstanding

     0.12     0.07     0.08     0.07     0.08

Allowance for Loan Losses to Total Loans

     0.80     0.80     0.79     0.78     0.79

Non-performing Loans to Total Loans

     0.38     0.41     0.43     0.45     0.55

Allowance to Non-performing Loans

     211.31     196.11     181.80     175.81     145.06

Non-performing Assets to Total Assets

     0.28     0.30     0.33     0.33     0.40

 

(a) September 30, 2019 ratio is estimated

(b) This is a non-GAAP financial measure. A reconciliation to GAAP is shown below

Reconciliation of Total Assets to Tangible Assets

 

                                        For the Nine Months
Ended
 
     Sept. 30,
2019
     June 30,
2019
     March 31,
2019
     Dec. 31,
2018
     Sept. 30,
2018
     Sept. 30,
2019
     Sept. 30,
2018
 

Total Assets

   $ 2,433,210      $ 2,405,949      $ 2,356,074      $ 2,328,730      $ 2,292,678      $ 2,433,210      $ 2,292,678  

Less Goodwill and other intangibles

     42,973        43,298        43,625        43,952        44,305        42,973        44,305  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible Assets

   $ 2,390,237      $ 2,362,651      $ 2,312,449      $ 2,284,778      $ 2,248,373      $ 2,390,237      $ 2,248,373  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Assets

     2,409,010        2,369,388        2,338,792        2,301,847        2,255,049        2,372,697        2,206,379  

Less average Goodwill and other intangibles

     43,187        43,508        43,840        44,185        44,541        43,510        44,891  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Tangible Assets

   $ 2,365,823      $ 2,325,880      $ 2,294,952      $ 2,257,662      $ 2,210,508      $ 2,329,187      $ 2,161,488  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Reconciliation of Common Stockholders’ Equity to Tangible Common Equity

 

                                        For the Nine Months
Ended
 
     Sept. 30,
2019
     June 30,
2019
     March 31,
2019
     Dec. 31,
2018
     Sept. 30,
2018
     Sept. 30,
2019
     Sept. 30,
2018
 

Stockholders’ Equity

   $ 293,223      $ 284,825      $ 272,951      $ 262,320      $ 248,789      $ 293,223      $ 248,789  

Less Goodwill and other intangibles

     42,973        43,298        43,625        43,952        44,305        42,973        44,305  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible Common Equity

   $ 250,250      $ 241,527      $ 229,326      $ 218,368      $ 204,484      $ 250,250      $ 204,484  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Stockholders’ Equity

     290,673        277,746        267,736        252,449        250,503        278,657        245,691  

Less average Goodwill and other intangibles

     43,187        43,508        43,840        44,185        44,541        43,510        44,891  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Average Tangible Common Equity

   $ 247,486      $ 234,238      $ 223,896      $ 208,264      $ 205,962      $ 235,147      $ 200,800  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


Reconciliation of Net Income, Excluding Acquisition Related Costs

 

     For the Three Months Ended      For the Nine Months
Ended
 
     Sept. 30,
2019
     June 30,
2019
    March 31,
2019
     Dec. 31,
2018
    Sept. 30,
2018
     Sept. 30,
2019
     Sept. 30,
2018
 

Net income

   $ 9,154      $ 8,543     $ 8,388      $ 8,686     $ 8,084      $ 26,085      $ 23,883  

Acquisition related costs - tax equated

     97        (20     0        (180     0        77        22  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Net income - Adjusted

   $ 9,251      $ 8,523     $ 8,388      $ 8,506     $ 8,084      $ 26,162      $ 23,905  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Diluted EPS excluding acquisition costs

   $ 0.33      $ 0.31     $ 0.30      $ 0.30     $ 0.29      $ 0.94      $ 0.86  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

End of Period Loan Balances    Sept. 30,
2019
     June 30,
2019
     March 31,
2019
     Dec. 31,
2018
     Sept. 30,
2018
 

Commercial real estate

   $ 602,580      $ 614,452      $ 589,219      $ 579,481      $ 562,272  

Commercial

     251,613        256,657        254,957        245,172        233,188  

Residential real estate

     499,996        493,529        488,854        492,887        489,851  

Consumer

     207,319        207,417        209,541        216,284        220,826  

Agricultural loans

     219,487        205,544        198,210        199,013        182,038  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total, excluding net deferred loan costs

   $ 1,780,995      $ 1,777,599      $ 1,740,781      $ 1,732,837      $ 1,688,175  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     For the Three Months Ended  
Noninterest Income    Sept. 30,
2019
     June 30,
2019
    March 31,
2019
     Dec. 31,
2018
     Sept. 30,
2018
 

Service charges on deposit accounts

   $ 1,208      $ 1,093     $ 1,074      $ 1,115      $ 1,151  

Bank owned life insurance income

     204        208       214        221        219  

Trust fees

     1,905        1,821       1,858        1,752        1,827  

Insurance agency commissions

     681        739       803        642        567  

Security gains (losses)

     22        (18     10        260        (34

Retirement plan consulting fees

     338        450       358        370        470  

Investment commissions

     384        327       260        259        273  

Net gains on sale of loans

     1,143        1,055       671        832        804  

Debit card and EFT fees

     935        887       778        861        814  

Other operating income

     621        432       494        393        387  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total Noninterest Income

   $ 7,441      $ 6,994     $ 6,520      $ 6,705      $ 6,478  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

     For the Three Months Ended  
Noninterest Expense    Sept. 30,
2019
     June 30,
2019
    March 31,
2019
     Dec. 31,
2018
    Sept. 30,
2018
 

Salaries and employee benefits

   $ 9,422      $ 9,266     $ 9,356      $ 9,444     $ 8,966  

Occupancy and equipment

     1,615        1,650       1,717        1,566       1,597  

State and local taxes

     468        472       470        474       475  

Professional fees

     654        887       794        734       687  

Merger related costs (income)

     112        (19     0        (180     0  

Advertising

     437        442       250        416       489  

FDIC insurance

     80        85       87        234       218  

Intangible amortization

     326        327       327        355       354  

Core processing charges

     900        803       791        762       778  

Telephone and data

     236        217       260        288       298  

Other operating expenses

     2,173        2,574       1,925        1,890       2,318  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total Noninterest Expense

   $ 16,423      $ 16,704     $ 15,977      $ 15,983     $ 16,180  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 


Average Balance Sheets and Related Yields and Rates

(Dollar Amounts in Thousands)

 

     Three Months Ended
September 30, 2019
    Three Months Ended
September 30, 2018
 
     AVERAGE
BALANCE
     INTEREST (1)      RATE (1)     AVERAGE
BALANCE
     INTEREST (1)      RATE (1)  

EARNING ASSETS

                

Loans (2)

   $ 1,768,205      $ 22,790        5.11   $ 1,650,128      $ 20,623        4.96

Taxable securities

     190,044        1,196        2.50       200,765        1,226        2.42  

Tax-exempt securities (2)

     219,686        2,137        3.86       198,683        1,842        3.68  

Equity securities

     12,057        151        4.97       11,594        167        5.71  

Federal funds sold and other

     38,451        205        2.12       33,936        178        2.08  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total earning assets

     2,228,443        26,479        4.71       2,095,106        24,036        4.55  

Nonearning assets

     180,567             159,943        
  

 

 

         

 

 

       

Total assets

   $ 2,409,010           $ 2,255,049        
  

 

 

         

 

 

       

INTEREST-BEARING LIABILITIES

                

Time deposits

   $ 418,551      $ 2,116        2.01   $ 293,719      $ 1,091        1.47

Brokered time deposits

     105,276        650        2.35       0        0        0  

Savings deposits

     403,863        317        0.31       463,859        293        0.25  

Demand deposits

     660,433        1,622        0.97       523,433        858        0.65  

Short term borrowings

     53,009        289        2.16       278,884        1,353        1.92  

Long term borrowings

     35,870        180        1.99       6,344        49        3.06  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 1,677,002        5,174        1.22     $ 1,566,239        3,644        0.92  
          

 

 

       

NONINTEREST-BEARING LIABILITIES AND STOCKHOLDERS’ EQUITY

                

Demand deposits

     429,539             424,936        

Other liabilities

     11,796             13,371        

Stockholders’ equity

     290,673             250,503        
  

 

 

         

 

 

       

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 2,409,010           $ 2,255,049        
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income and interest rate spread

      $ 21,305        3.49      $ 20,392        3.63
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest margin

           3.79           3.86
        

 

 

         

 

 

 

 

(1)

Interest and yields are calculated on a tax-equivalent basis where applicable.

(2)

For 2019, adjustments of $106 thousand and $442 thousand, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. For 2018, adjustments of $92 thousand and $381 thousand, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. These adjustments were based on a marginal federal income tax rate of 21%, less disallowances.


     Nine Months Ended
September 30, 2019
    Nine Months Ended
September 30, 2018
 
     AVERAGE
BALANCE
     INTEREST (1)      RATE (1)     AVERAGE
BALANCE
     INTEREST (1)      RATE (1)  

EARNING ASSETS

                

Loans (2)

   $ 1,748,828      $ 66,792        5.11   $ 1,607,753      $ 58,768        4.89

Taxable securities

     193,992        3,678        2.53       203,213        3,687        2.43  

Tax-exempt securities

     212,989        6,213        3.90       191,627        5,259        3.67  

Equity securities (2)

     12,057        497        5.51       11,234        467        5.56  

Federal funds sold and other

     33,918        559        2.20       35,499        490        1.85  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total earning assets

     2,201,784        77,739        4.72       2,049,326        68,671        4.48  

Nonearning assets

     170,913             157,053        

Total assets

   $ 2,372,697           $ 2,206,379        
  

 

 

         

 

 

       

INTEREST-BEARING LIABILITIES

                

Time deposits

   $ 395,932      $ 5,758        1.94   $ 283,018      $ 2,861        1.35

Brokered time deposits

     82,414        1,475        2.39       0        0        0  

Savings deposits

     413,438        965        0.31       474,474        731        0.21  

Demand deposits

     627,414        4,301        0.92       481,709        1,784        0.50  

Short term borrowings

     116,468        2,151        2.47       286,689        3,374        1.57  

Long term borrowings

     15,943        276        2.31       6,626        142        2.87  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 1,651,609        14,926        1.21     $ 1,532,516        8,892        0.78  

NONINTEREST-BEARING LIABILITIES AND STOCKHOLDERS’ EQUITY

                

Demand deposits

   $ 427,808           $ 414,450        

Other liabilities

     14,623             13,722        

Stockholders’ equity

     278,657             245,691        

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 2,372,697           $ 2,206,379        
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income and interest rate spread

      $ 62,813        3.51      $ 59,779        3.70
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest margin

           3.81           3.90
        

 

 

         

 

 

 

 

(1)

Interest and yields are calculated on a tax-equivalent basis where applicable.

(2)

For 2019, adjustments of $315 thousand and $1.3 million, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. For 2018, adjustments of $265 thousand and $1.1 million, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. These adjustments were based on a marginal federal income tax rate of 21%, less disallowances.