EX-99.1 2 ex99-1.htm PRESS RELEASE
Exhibit 99.1




Old Point Reports Second Quarter 2019 Results


Hampton, VA, July 25, 2019 (PRNewswire) Old Point Financial Corporation (the Company or Old Point) (NASDAQ "OPOF") reported net income of $1.6 million and earnings per diluted common share of $0.31 for the quarter ended June 30, 2019, as compared to net income of $992 thousand or $0.19 earnings per diluted common share for the second quarter of 2018. Net operating earnings (non-GAAP) for the second quarter of 2019 were also $1.6 million or $0.31 per diluted common share, which compares to $1.5 million, or $0.28 per diluted common share for the second quarter of 2018.  Net operating earnings (non-GAAP) for the second quarter of 2018 adjust for certain merger-related costs incurred in the acquisition of Citizens National Bank which closed on April 1, 2018.

Net income for the six months ended June 30, 2019 was $3.7 million or $0.70 earnings per diluted common share. For the comparative 2018 period, net income was $1.9 million or $0.38 earnings per diluted common share. Excluding the effect of $684 thousand in after tax merger costs, net operating earnings (non-GAAP) were $2.6 million, or $0.51 earnings per diluted common share, for the six month period ended June 30, 2018.
Robert Shuford, Jr., Chairman, President, and CEO of Old Point National Bank (the Bank) said, "We are pleased to report earnings of $3.7 million, or $0.70 earnings per diluted common share, for the first six months of 2019. Our Company experienced solid revenue growth and expense control during the first six months of 2019 compared to the same period in 2018 and continued improvement in overall asset quality.”
Highlights of the quarter are as follows:

Net interest income increased slightly to $8.5 million for the second quarter of 2019 compared to $8.4 million in the first quarter of 2019 and the second quarter of 2018, respectively.

Net interest margin (on a fully tax-equivalent basis) improved to 3.68% from 3.67% in the prior quarter and 3.65% in the second quarter of 2018.

Non-performing assets (NPAs) totaled $12.4 million as of June 30, 2019, down from $12.9 million at March 31, 2019 and $16.4 million at June 30, 2018. NPAs as a percentage of total assets improved to 1.21% at June 30, 2019 which compared to 1.26% at March 31, 2019 and 1.59% at June 30, 2018.

Return on average assets (ROA) was 0.63% for the second quarter of 2019 compared to 0.80% in the prior quarter and 0.39% in the second quarter of 2018. Net operating ROA (non-GAAP) was 0.63% for the second quarter of 2019 compared to 0.80% and 0.58% in the first quarter of 2019 and the second quarter of 2018, respectively.

Return on average equity (ROE) was 6.12% for the second quarter of 2019 compared to 7.94% in the prior quarter and 4.06% in the second quarter of 2018. Net operating ROE (non-GAAP) was 6.12% for the second quarter of 2019 compared to 7.94% and 6.02% in the first quarter of 2019 and the second quarter of 2018, respectively.

The efficiency ratio improved to 78.06% for the second quarter of 2019 compared to 78.34% in the first quarter of 2019 and 85.54% in the second quarter of 2018.

Net Interest Income

Net interest income for the second quarter of 2019 was $8.5 million, an increase of $172 thousand, or 2.1%, from the prior quarter and $105 thousand, or 1.2%, from the second quarter of 2018. The year-over-year and quarter-over-quarter growth was positively impacted by higher average earning asset balances and higher yields which was partially offset by higher funding costs.  The tax-equivalent net interest margin for the quarter was 3.68%, up from 3.67% in the prior quarter and 3.65% in the same period a year ago.

Asset Quality

Non-performing assets (NPAs) totaled $12.4 million as of June 30, 2019, down from $12.9 million at March 31, 2019 and $16.4 million at June 30, 2018. NPAs as a percentage of total assets were 1.21%, which compares to 1.26% at March 31, 2019 and 1.59% at June 30, 2018. Non-accrual loans were $11.2 million at June 30, 2019 and March 31, 2019, down from $13.9 million at June 30, 2018. Loans past due 90 days or more and still accruing interest decreased $456 thousand to $1.2 million at June 30, 2019 from $1.7 million at March 31, 2019 and decreased by $1.1 million compared to $2.3 million at June 30, 2018. Of the loans past due 90 days or more at June 30, 2019, approximately $900 thousand were government-guaranteed student loans.

1

The provision for loan losses was $787 thousand for the second quarter of 2019, as compared to $226 thousand for the prior quarter and $575 thousand for the second quarter of 2018.  The allowance for loan and lease losses (ALLL) was $10.8 million at June 30, 2019 compared to $10.1 million at March 31, 2019 and $9.9 million at June 30, 2018. The ALLL as a percentage of loans held for investment was 1.41% at June 30, 2019, up from 1.32% at March 31, 2019 and 1.27% at June 30, 2018. Annualized net charge offs as a percentage of average loans outstanding was 0.06% for the second quarter of 2019, which compares to 0.13% in the preceding quarter and 0.22% in the second quarter of 2018.  Despite overall improving asset quality which positively impacted the level of provision for loan losses in the first quarter of 2019, the level of provision in the second quarter of 2019 was impacted by specific impairments of $707 thousand, or a 9 basis point increase in the ratio of the ALLL as a percentage of loans held for investment, associated with problem credit resolutions.

Noninterest Income

Total noninterest income for the quarter was $3.6 million, an increase of $157 thousand from the previous quarter and an increase of $149 thousand, or 4.4% from the second quarter of 2018. Increases in other service charges, commissions and fees and mortgage banking income over the preceding quarter and the prior year quarter were partially offset by fluctuations in fiduciary and management fees and service charges on deposit accounts.

Noninterest Expense

Noninterest expense totaled $9.5 million for the second quarter of 2019, an increase of $217 thousand from the first quarter of 2019 and a decrease of $710 thousand from the second quarter of 2018. Adjusting for the impact of merger expenses of $479 thousand in the second quarter of 2018, adjusted noninterest expense (non-GAAP) decreased $231 thousand comparing second quarter of 2019 to the same period in 2018. For the linked quarter, increases in salaries and employee benefits and data processing were partially offset by decreases in other operating expenses.

Balance Sheet Review

Total assets as of June 30, 2019 were $1.0 billion, essentially unchanged from December 31, 2018. Net loans held for investment decreased $13.5 million, or 1.8%, from December 31, 2018 to $750.4 million.  Securities available for sale, at fair value, decreased $2.8 million to $145.5 million at June 30, 2019.

Total deposits as of June 30, 2019 increased $4.6 million, or 0.6%, to $847.8 million from December 31, 2018. Noninterest-bearing deposits decreased $3.4 million, or 1.4%, savings deposits increased $1.6 million, or 0.4%, and time deposits increased $6.5 million, or 2.8%.

The Company’s total stockholders’ equity at June 30, 2019 increased $5.4 million or 5.3% from December 31, 2018 to $107.4 million.  The Bank remains well capitalized with a Tier 1 Capital ratio of 11.43% at June 30, 2019 as compared to 10.90% at December 31, 2018. The Bank’s leverage ratio was 9.66% at June 30, 2019 as compared to 9.34% at December 31, 2018.

Non-GAAP Financial Measures – In addition to the Company's results presented in accordance with GAAP, this release includes certain non-GAAP financial measures including net operating earnings, net operating earnings per share, net operating ROA, net operating ROE, operating efficiency ratio, and adjusted noninterest expense.  A schedule reconciling these non-GAAP financial measures is provided at the end of this press release.  The Company uses non-GAAP financial measures in its internal analysis of financial and operating performance and the Company's management believes that they provide greater transparency regarding management's view of the Company's performance.  These non-GAAP financial measures should be read in conjunction with, and not as a substitute for, the Company's GAAP results.  In addition, because not all companies use identical calculations, the Company's presentation of its non-GAAP financial measures may not be comparable to other similarly titled measures of other companies.

Safe Harbor Statement Regarding Forward-Looking Statements - Statements in this press release which use language such as "believes," "expects," "plans," "may," "will," "should," "projects," "contemplates," "anticipates," "forecasts," "intends" and similar expressions, identify forward-looking statements. These forward-looking statements are based on the beliefs of Old Point's management, as well as estimates and assumptions made by, and information currently available to, management. These statements are inherently uncertain, and there can be no assurance that the underlying estimates or assumptions will prove to be accurate. Actual results could differ materially from historical results or those anticipated by such statements. Forward-looking statements in this release may include, without limitation: statements regarding future financial performance; performance of the investment and loan portfolios, including performance of the consumer auto loan portfolio and the purchased student loan portfolio; the effects of diversifying the loan portfolio; strategic business initiatives; management's efforts to reposition the balance sheet; deposit growth; levels and sources of liquidity; use of proceeds from the sale of securities; future levels of charge-offs or net recoveries; the impact of changes in NPAs on future earnings; write-downs and expected sales of other real estate owned; and changes in interest rates.

Factors that could have a material adverse effect on the operations and future prospects of Old Point include, but are not limited to, changes in: interest rates and yields; general economic and business conditions, including unemployment levels; demand for loan products; the legislative/regulatory climate; monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal Reserve Board and any changes associated with the current administration; the quality or composition of the loan or securities portfolios; changes in the volume and mix of interest-earning assets and interest-bearing liabilities; the effects of management's investment strategy and strategy to manage the net interest margin; the U.S. Government's guarantee of repayment of student loans purchased by Old Point; the level of net charge-offs on loans; deposit flows; competition; demand for financial services in Old Point's market area; technology; cyber threats, attacks and events; reliance on third parties for key services; the use of inaccurate assumptions in management's modeling systems; the real estate market; accounting principles, policies and guidelines; and other factors detailed in Old Point's publicly filed documents, including its Annual Report on Form 10-K for the year ended December 31, 2018. These risks and uncertainties should be considered in evaluating the forward-looking statements contained herein, and readers are cautioned not to place undue reliance on such statements, which speak only as of date of the release.

Old Point Financial Corporation ("OPOF" - Nasdaq) is the parent company of The Old Point National Bank of Phoebus, a locally owned and managed community bank serving all of Hampton Roads and Old Point Trust & Financial Services, N.A., a Hampton Roads wealth management services provider. Web: www.oldpoint.com. For more information, contact Elizabeth Beale, Interim Chief Financial Officer of Old Point Financial Corporation at 757-325-8123, or Laura Wright, Vice President/Marketing Director, Old Point National Bank at 757-728-1743.



2



Old Point Financial Corporation and Subsidiaries
           
Consolidated Balance Sheets
 
June 30,
   
December 31,
 
(dollars in thousands, except share data)
 
2019
   
2018
 
   
(unaudited)
       
Assets
           
             
Cash and due from banks
 
$
15,903
   
$
19,915
 
Interest-bearing due from banks
   
33,868
     
20,000
 
Federal funds sold
   
831
     
2,302
 
Cash and cash equivalents
   
50,602
     
42,217
 
Securities available-for-sale, at fair value
   
145,453
     
148,247
 
Restricted securities, at cost
   
3,479
     
3,853
 
Loans held for sale
   
754
     
479
 
Loans, net
   
750,421
     
763,898
 
Premises and equipment, net
   
36,293
     
36,738
 
Bank-owned life insurance
   
27,153
     
26,763
 
Goodwill
   
1,650
     
1,650
 
Other real estate owned, net
   
-
     
83
 
Core deposit intangible, net
   
385
     
407
 
Other assets
   
13,214
     
13,848
 
Total assets
 
$
1,029,404
   
$
1,038,183
 
                 
Liabilities & Stockholders' Equity
               
                 
Deposits:
               
Noninterest-bearing deposits
 
$
242,882
   
$
246,265
 
Savings deposits
   
369,477
     
367,915
 
Time deposits
   
235,425
     
228,964
 
Total deposits
   
847,784
     
843,144
 
Overnight repurchase agreements
   
18,011
     
25,775
 
Federal Home Loan Bank advances
   
50,000
     
60,000
 
Other borrowings
   
2,250
     
2,550
 
Accrued expenses and other liabilities
   
3,934
     
4,708
 
Total liabilities
   
921,979
     
936,177
 
                 
Stockholders' equity:
               
Common stock, $5 par value, 10,000,000 shares authorized; 5,202,850 and 5,184,289 shares outstanding (includes 24,511 and 13,689 of nonvested restricted stock, respectively)
   
25,892
     
25,853
 
Additional paid-in capital
   
20,838
     
20,698
 
Retained earnings
   
60,016
     
57,611
 
Accumulated other comprehensive income(loss), net
   
679
     
(2,156
)
Total stockholders' equity
   
107,425
     
102,006
 
Total liabilities and stockholders' equity
 
$
1,029,404
   
$
1,038,183
 


3


Old Point Financial Corporation and Subsidiaries
                             
Consolidated Statements of Income (unaudited)
 
Three Months Ended
   
Six Months Ended
 
(dollars in thousands, except per share data)
 
Jun. 30, 2019
   
Mar. 31, 2019
   
Jun. 30, 2018
   
Jun. 30, 2019
   
Jun. 30, 2018
 
                               
Interest and Dividend Income:
                             
Loans, including fees
 
$
9,075
   
$
8,862
   
$
8,688
   
$
17,937
   
$
16,583
 
Due from banks
   
111
     
57
     
22
     
168
     
26
 
Federal funds sold
   
6
     
7
     
8
     
13
     
10
 
Securities:
                                       
Taxable
   
648
     
620
     
499
     
1,268
     
993
 
Tax-exempt
   
234
     
266
     
302
     
500
     
646
 
Dividends and interest on all other securities
   
59
     
64
     
75
     
123
     
135
 
Total interest and dividend income
   
10,133
     
9,876
     
9,594
     
20,009
     
18,393
 
                                         
Interest Expense:
                                       
Checking and savings deposits
   
275
     
251
     
141
     
526
     
245
 
Time deposits
   
947
     
870
     
698
     
1,817
     
1,314
 
Federal funds purchased, securities sold under
                                       
agreements to repurchase and other borrowings
   
36
     
37
     
42
     
73
     
52
 
Federal Home Loan Bank advances
   
344
     
359
     
287
     
703
     
611
 
Total interest expense
   
1,602
     
1,517
     
1,168
     
3,119
     
2,222
 
Net interest income
   
8,531
     
8,359
     
8,426
     
16,890
     
16,171
 
Provision for loan losses
   
787
     
226
     
575
     
1,013
     
1,100
 
Net interest income after provision for loan losses
   
7,744
     
8,133
     
7,851
     
15,877
     
15,071
 
                                         
Noninterest Income:
                                       
Fiduciary and asset management fees
   
929
     
959
     
916
     
1,888
     
1,899
 
Service charges on deposit accounts
   
1,028
     
1,053
     
1,078
     
2,081
     
1,948
 
Other service charges, commissions and fees
   
1,026
     
925
     
941
     
1,951
     
1,795
 
Bank-owned life insurance income
   
198
     
192
     
173
     
390
     
382
 
Mortgage banking income
   
302
     
216
     
236
     
518
     
377
 
Gain on sale of available-for-sale securities, net
   
-
     
26
     
40
     
26
     
120
 
Other operating income
   
90
     
45
     
40
     
135
     
45
 
Total noninterest income
   
3,573
     
3,416
     
3,424
     
6,989
     
6,566
 
                                         
Noninterest Expense:
                                       
Salaries and employee benefits
   
5,927
     
5,699
     
5,935
     
11,626
     
11,412
 
Occupancy and equipment
   
1,405
     
1,393
     
1,487
     
2,798
     
2,964
 
Data processing
   
420
     
363
     
373
     
783
     
676
 
FDIC insurance
   
131
     
127
     
186
     
258
     
377
 
Customer development
   
151
     
162
     
135
     
313
     
317
 
Professional services
   
560
     
514
     
537
     
1,074
     
1,025
 
Employee professional development
   
230
     
186
     
208
     
416
     
400
 
Other taxes
   
149
     
150
     
142
     
299
     
312
 
ATM and other losses
   
53
     
62
     
157
     
115
     
254
 
Loss (gain) on other real estate owned
   
-
     
(2
)
   
86
     
(2
)
   
86
 
Merger expenses
   
-
     
-
     
391
     
-
     
596
 
Other operating expenses
   
482
     
637
     
581
     
1,119
     
1,215
 
Total noninterest expense
   
9,508
     
9,291
     
10,218
     
18,799
     
19,634
 
Income before income taxes
   
1,809
     
2,258
     
1,057
     
4,067
     
2,003
 
Income tax expense
   
183
     
231
     
65
     
414
     
69
 
Net income
 
$
1,626
   
$
2,027
   
$
992
   
$
3,653
   
$
1,934
 
                                         
Basic Earnings per Share:
                                       
Weighted average shares outstanding
   
5,202,166
     
5,186,807
     
5,177,233
     
5,194,529
     
5,099,008
 
Net income per share of common stock
 
$
0.31
   
$
0.39
   
$
0.19
   
$
0.70
   
$
0.38
 
                                         
Diluted Earnings per Share:
                                       
Weighted average shares outstanding
   
5,202,196
     
5,186,907
     
5,177,233
     
5,194,594
     
5,099,124
 
Net income per share of common stock
 
$
0.31
   
$
0.39
   
$
0.19
   
$
0.70
   
$
0.38
 
                                         
Cash Dividends Declared per Share:
 
$
0.12
   
$
0.12
   
$
0.11
   
$
0.24
   
$
0.22
 


4

Old Point Financial Corporation and Subsidiaries
                         
Average Balance Sheets, Net Interest Income And Rates
                               
                                     
   
For the quarter ended June 30,
 
(unaudited)
 
2019
   
2018
 
         
Interest
               
Interest
       
   
Average
   
Income/
   
Yield/
   
Average
   
Income/
   
Yield/
 
(dollars in thousands)
 
Balance
   
Expense
   
Rate**
   
Balance
   
Expense
   
Rate**
 
ASSETS
                                   
Loans*
 
$
767,393
   
$
9,088
     
4.75
%
 
$
778,033
   
$
8,702
     
4.47
%
Investment securities:
                                               
Taxable
   
108,060
     
648
     
2.40
%
   
95,657
     
499
     
2.09
%
Tax-exempt*
   
38,500
     
296
     
3.08
%
   
49,879
     
382
     
3.06
%
Total investment securities
   
146,560
     
944
     
2.58
%
   
145,536
     
881
     
2.42
%
Interest-bearing due from banks
   
18,656
     
111
     
2.40
%
   
4,656
     
22
     
1.89
%
Federal funds sold
   
1,143
     
6
     
2.38
%
   
2,079
     
8
     
1.54
%
Other investments
   
3,595
     
59
     
6.54
%
   
4,314
     
75
     
6.95
%
Total earning assets
   
937,347
   
$
10,208
     
4.37
%
   
934,618
   
$
9,688
     
4.15
%
Allowance for loan losses
   
(10,331
)
                   
(10,125
)
               
Other non-earning assets
   
104,691
                     
100,098
                 
Total assets
 
$
1,031,707
                   
$
1,024,591
                 
                                                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Time and savings deposits:
                                               
Interest-bearing transaction accounts
 
$
31,050
   
$
3
     
0.03
%
 
$
28,875
   
$
3
     
0.04
%
Money market deposit accounts
   
254,908
     
250
     
0.39
%
   
240,832
     
117
     
0.19
%
Savings accounts
   
87,816
     
22
     
0.10
%
   
88,904
     
21
     
0.09
%
Time deposits
   
232,566
     
947
     
1.63
%
   
236,396
     
698
     
1.18
%
Total time and savings deposits
   
606,340
     
1,222
     
0.81
%
   
595,007
     
839
     
0.56
%
Federal funds purchased, repurchase
                                               
agreements and other borrowings
   
23,070
     
36
     
0.62
%
   
30,125
     
42
     
0.56
%
Federal Home Loan Bank advances
   
52,747
     
344
     
2.62
%
   
64,560
     
287
     
1.78
%
Total interest-bearing liabilities
   
682,157
     
1,602
     
0.94
%
   
689,692
     
1,168
     
0.68
%
Demand deposits
   
239,589
                     
233,931
                 
Other liabilities
   
3,481
                     
2,897
                 
Stockholders' equity
   
106,480
                     
98,071
                 
Total liabilities and stockholders' equity
 
$
1,031,707
                   
$
1,024,591
                 
Net interest margin
         
$
8,606
     
3.68
%
         
$
8,520
     
3.65
%
                                                 
*Computed on a fully tax-equivalent basis using a 21% rate, adjusting interest income by $75 thousand and $94 thousand, respectively.
         
 **Annualized
                                               


5

Old Point Financial Corporation and Subsidiaries
                         
Average Balance Sheets, Net Interest Income And Rates
                               
                                     
   
For the six months ended June 30,
 
(unaudited)
 
2019
   
2018
 
         
Interest
               
Interest
       
   
Average
   
Income/
   
Yield/
   
Average
   
Income/
   
Yield/
 
(dollars in thousands)
 
Balance
   
Expense
   
Rate
   
Balance
   
Expense
   
Rate
 
ASSETS
                                   
Loans*
 
$
769,258
   
$
17,964
     
4.71
%
 
$
761,795
   
$
16,612
     
4.36
%
Investment securities:
                                               
Taxable
   
105,676
     
1,268
     
2.42
%
   
95,025
     
993
     
2.09
%
Tax-exempt*
   
41,059
     
633
     
3.11
%
   
53,881
     
818
     
3.04
%
Total investment securities
   
146,735
     
1,901
     
2.61
%
   
148,906
     
1,811
     
2.43
%
Interest-bearing due from banks
   
14,319
     
168
     
2.37
%
   
2,913
     
26
     
1.79
%
Federal funds sold
   
1,133
     
13
     
2.38
%
   
1,271
     
10
     
1.57
%
Other investments
   
3,689
     
123
     
6.73
%
   
4,365
     
135
     
6.19
%
Total earning assets
   
935,134
   
$
20,169
     
4.35
%
   
919,250
   
$
18,594
     
4.05
%
Allowance for loan losses
   
(10,396
)
                   
(9,985
)
               
Other nonearning assets
   
103,374
                     
96,763
                 
Total assets
 
$
1,028,112
                   
$
1,006,028
                 
                                                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                                               
Time and savings deposits:
                                               
Interest-bearing transaction accounts
 
$
29,606
   
$
5
     
0.04
%
 
$
28,239
   
$
5
     
0.04
%
Money market deposit accounts
   
253,007
     
477
     
0.38
%
   
235,961
     
208
     
0.18
%
Savings accounts
   
87,882
     
44
     
0.10
%
   
87,214
     
32
     
0.07
%
Time deposits
   
231,335
     
1,817
     
1.58
%
   
224,088
     
1,314
     
1.17
%
Total time and savings deposits
   
601,830
     
2,343
     
0.79
%
   
575,502
     
1,559
     
0.54
%
Federal funds purchased, repurchase
                                               
agreements and other borrowings
   
24,139
     
73
     
0.61
%
   
29,243
     
52
     
0.36
%
Federal Home Loan Bank advances
   
55,470
     
703
     
2.55
%
   
72,403
     
611
     
1.69
%
Total interest-bearing liabilities
   
681,439
     
3,119
     
0.92
%
   
677,148
     
2,222
     
0.66
%
Demand deposits
   
237,496
                     
228,524
                 
Other liabilities
   
4,186
                     
3,172
                 
Stockholders' equity
   
104,991
                     
97,184
                 
Total liabilities and stockholders' equity
 
$
1,028,112
                   
$
1,006,028
                 
Net interest margin
         
$
17,050
     
3.68
%
         
$
16,372
     
3.56
%
                                                 
*Computed on a fully tax-equivalent basis using a 21% rate, adjusting interest income by $160 thousand and $201 thousand, respectively.
         
**Annualized
                                               


6

Old Point Financial Corporation and Subsidiaries
 
As of or for the quarter ended,
 
Selected Ratios (unaudited)
 
June 30,
   
March 31,
   
June 30,
 
(dollars in thousands, except per share data)
 
2019
   
2019
   
2018
 
                   
Earnings per common share, diluted
 
$
0.31
   
$
0.39
   
$
0.19
 
Return on average assets (ROA)
   
0.63
%
   
0.80
%
   
0.39
%
Return on average equity (ROE)
   
6.12
%
   
7.94
%
   
4.06
%
Net Interest Margin (FTE)
   
3.68
%
   
3.67
%
   
3.65
%
Non-performing assets (NPAs) / total assets
   
1.21
%
   
1.26
%
   
1.59
%
Annualized Net Charge Offs / average total loans
   
0.06
%
   
0.13
%
   
0.22
%
Allowance for loan losses / total loans
   
1.41
%
   
1.32
%
   
1.27
%
Efficiency ratio (FTE)
   
78.06
%
   
78.34
%
   
85.54
%
                         
Non-Performing Assets (NPAs)
                       
Nonaccrual loans
 
$
11,203
   
$
11,245
   
$
13,891
 
Loans > 90 days past due, but still accruing interest
   
1,222
     
1,678
     
2,295
 
Other real estate owned
   
-
     
-
     
251
 
Total non-performing assets
 
$
12,425
   
$
12,923
   
$
16,437
 
                         
Other Selected Numbers
                       
Loans, net
 
$
750,421
   
$
752,799
   
$
766,344
 
Deposits
   
847,784
     
836,177
     
840,335
 
Stockholders equity
   
107,425
     
105,019
     
99,293
 
Total assets
   
1,029,404
     
1,026,880
     
1,032,130
 
Loans charged off during the quarter, net of recoveries
   
118
     
249
     
426
 
Quarterly average loans
   
767,393
     
771,143
     
778,033
 
Quarterly average assets
   
1,031,707
     
1,024,476
     
1,024,591
 
Quarterly average earning assets
   
937,347
     
932,895
     
934,618
 
Quarterly average deposits
   
845,929
     
832,652
     
828,938
 
Quarterly average equity
   
106,480
     
103,486
     
98,071
 


Reconciliations of GAAP Measures to Non-GAAP Measures (unaudited)
                         
   
Three Months Ended
   
Six Months Ended
 
   
Jun. 30, 2019
   
Mar. 31, 2019
   
Jun. 30, 2018
   
Jun. 30, 2019
   
Jun. 30, 2018
 
                               
Net income
 
$
1,626
   
$
2,027
   
$
992
   
$
3,653
   
$
1,934
 
Plus: Merger-related costs (after tax)
   
-
     
-
     
391
     
-
     
596
 
         Merger-related severance costs (after tax)
   
-
     
-
     
88
     
-
     
88
 
Net operating earnings
 
$
1,626
   
$
2,027
   
$
1,471
   
$
3,653
   
$
2,618
 
                                         
Weighted average shares outstanding (assuming dilution)
   
5,202,196
     
5,186,907
     
5,177,233
     
5,194,594
     
5,099,124
 
Earnings per share (GAAP)
 
$
0.31
   
$
0.39
   
$
0.19
   
$
0.70
   
$
0.38
 
Net operating earnings per share (non-GAAP)
   
0.31
     
0.39
     
0.28
     
0.70
     
0.51
 
                                         
Average assets
 
$
1,031,707
   
$
1,024,476
   
$
1,024,591
   
$
1,028,112
   
$
1,006,028
 
ROA (GAAP)
   
0.63
%
   
0.80
%
   
0.39
%
   
0.72
%
   
0.39
%
Net operating ROA (non-GAAP)
   
0.63
%
   
0.80
%
   
0.58
%
   
0.72
%
   
0.52
%
                                         
Average stockholders equity
 
$
106,480
   
$
103,486
   
$
98,071
   
$
104,991
   
$
97,184
 
ROE (GAAP)
   
6.12
%
   
7.94
%
   
4.06
%
   
7.02
%
   
4.01
%
Net operating ROE (non-GAAP)
   
6.12
%
   
7.94
%
   
6.02
%
   
7.02
%
   
5.43
%
                                         
Efficiency ratio (FTE)
   
78.06
%
   
78.34
%
   
85.54
%
   
78.20
%
   
85.59
%
Operating efficiency ratio (FTE)
   
78.06
%
   
78.34
%
   
81.53
%
   
78.20
%
   
82.61
%

7