EX-99.1 2 d740302dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

Civista Bancshares, Inc. Announces Strong First Quarter 2019 Earnings

Sandusky, Ohio, May 3, 2019 /PRNewswire/– Civista Bancshares, Inc. (NASDAQ:CIVB) (“Civista”) reported net income available to common shareholders of $9.5 million, or $0.57 per diluted share, for the first quarter of 2019. This compares to net income available to common shareholders of $6.7 million, or $0.55 per diluted share, for the first quarter of 2018.

“We continue to build upon the success of the UCB acquisition and efforts that we put in place during 2018. Our net interest margin has continued to expand, due in large part to the solid core deposit base that the legacy Civista and UCB teams put in place. While our loan balances only grew 2.9% on an annualized basis during the first quarter, the first quarter tends to be a slower quarter for our loan portfolio. Our team continues to put together core earnings growth and very strong asset quality.” said Dennis G. Shaffer, President and CEO of Civista.

Factors Affecting Comparability

Civista acquired United Community Bancorp (“UCB”) in September 2018. The financial position and results of operations of UCB prior to its acquisition date are not included in the Company’s financial results for periods prior to the acquisition date.

Results of Operations:

Net interest income increased $6.9 million, or 47.0%, for the first quarter of 2019 compared to the same period of 2018. Interest income increased $8.7 million, or 54.4%, for the first quarter of 2019. Average earning assets increased $514.6 million, which resulted in $6.3 million of the increase in interest income. Additionally, yields increased 65 basis points which resulted in $2.4 million of the increase in interest income. Accretion income associated with purchased loan portfolios totaled $992 thousand or approximately 22 basis points for the quarter. Interest expense increased $1.7 million, or 148.7 %, for the first quarter of 2019 compared to the same period of 2018. Average interest-bearing liabilities increased $384.0 million, resulting in $701 thousand of the increase in interest expense. Average rates increased 39 basis points, resulting in $1.0 million of the increase in interest expense. The tax equivalent net interest margin increased 40 basis points to 4.45% for the first quarter of 2019, compared to 4.05% for the same period a year ago. Accretion income from the UCB acquisition contributed approximately 22 basis points to the increase in net interest margin.


Average Balance Analysis

(Unaudited - Dollars in thousands)

 

     Three Months Ended March 31,  
     2019     2018  
     Average
balance
    Interest      Yield/
rate *
    Average
balance
    Interest      Yield/
rate *
 
Assets:               

Interest-earning assets:

              

Loans

   $ 1,564,208     $ 20,963        5.44   $ 1,147,441     $ 13,639        4.82

Taxable securities

     207,600       1,748        3.43     140,999       986        2.83

Non-taxable securities

     157,619       1,351        4.49     101,478       878        4.53

Interest-bearing deposits in other banks

     88,096       522        2.40     113,025       421        1.51
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-earning assets

   $ 2,017,523       24,584        5.02   $ 1,502,943       15,924        4.37
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-earning assets:

              

Cash and due from financial institutions

     92,782            90,358       

Premises and equipment, net

     21,924            17,529       

Accrued interest receivable

     6,534            4,445       

Intangible assets

     86,116            28,368       

Other assets

     20,053            11,243       

Bank owned life insurance

     43,643            25,175       

Less allowance for loan losses

     (13,885          (13,141     
  

 

 

        

 

 

      

Total Assets

   $ 2,274,690          $ 1,666,920       
  

 

 

        

 

 

      
Liabilities and Shareholders’ Equity:               
              

Interest-bearing liabilities:

              

Demand and savings

   $ 855,666     $ 708        0.34   $ 616,213     $ 252        0.17

Time

     270,507       1,183        1.77     187,391       455        0.98

FHLB

     97,267       597        2.49     39,642       152        1.56

Subordinated debentures

     29,427       372        5.13     29,427       288        3.97

Repurchase agreements

     22,197       5        0.09     18,398       5        0.11
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 1,275,064       2,865        0.91   $ 891,071       1,152        0.52
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest-bearing deposits

     680,929            576,809       

Other liabilities

     17,041            14,608       

Shareholders’ equity

     301,656            184,432       
  

 

 

        

 

 

      

Total Liabilities and Shareholders’ Equity

   $ 2,274,690          $ 1,666,920       
  

 

 

        

 

 

      

Net interest income and interest rate spread

     $ 21,719        4.11     $ 14,772        3.85

Net interest margin

          4.45          4.05

* - Interest yields are presented on an annualized basis and are calculated using a 21% tax-equivalent adjustment


No provision for loan losses was made during the three month periods ended March 31, 2019 and 2018.

For the first quarter of 2019, noninterest income totaled $6.3 million, an increase of $668 thousand, or 11.9%, compared to the prior year’s first quarter.

 

Noninterest income      
(unaudited - dollars in thousands)    Three months ended
March 31,
 
     2019      2018  

Service charges

   $ 1,456      $ 1,134  

Net gain on sale of securities

     4        —    

Net gain on equity securities

     2        40  

Net gain on sale of loans

     331        333  

ATM/Interchange fees

     906        554  

Wealth management fees

     847        852  

Bank owned life insurance

     247        142  

Tax refund processing fees

     2,200        2,200  

Other

     291        361  
  

 

 

    

 

 

 

Total noninterest income

   $ 6,284      $ 5,616  
  

 

 

    

 

 

 

Service charges increased $322 thousand, or 28.4%, ATM/Interchange fees increased $352 thousand, or 63.5% and bank owned life insurance increased $105 thousand, or 73.9% all primarily due to the Company’s acquisition of UCB during the third quarter of 2018.

For the first quarter of 2019, noninterest expense totaled $16.4 million, an increase of $4.2 million, or 34.8%, compared to the prior year’s first quarter

 

Noninterest expense      
(unaudited - dollars in thousands)    Three months ended
March 31,
 
     2019      2018  

Compensation expense

   $ 9,805      $ 7,374  

Net occupancy and equipment

     1,503        1,135  

Contracted data processing

     419        348  

Taxes and assessments

     593        469  

Professional services

     694        552  

Amortization of intangible assets

     240        33  

Marketing

     340        318  

Other

     2,855        1,976  
  

 

 

    

 

 

 

Total noninterest expense

   $ 16,449      $ 12,205  
  

 

 

    

 

 

 


Compensation expense increased $2.4 million, or 33.0%, primarily due to the acquisition of UCB as well as normal merit increases during 2018 and an increase in health insurance costs. Net occupancy and equipment expense increased $368 thousand, or 32.4%, taxes and assessments increased $124 thousand, or 26.4%, amortization of intangible assets increased $207 thousand, or 627.3% and other expense increased $879 thousand, or 44.5%, all primarily as a result of the acquisition of UCB.

The efficiency ratio was 58.0% for the three months ended March 31, 2019 compared to 59.2% for the three months ended March 31, 2018. The improvement in the efficiency ratio is due primarily to the increase in net interest income.

Civista’s effective income tax rate for the first quarter 2019 was 16.3% compared to 14.6% in 2018.

Balance Sheet

Total assets increased $138.7 million, or 6.5%, from December 31, 2018 to March 31, 2019, due to a $121.3 million increase in cash, primarily related to the tax refund processing program, as well as a $3.6 million increase in Investment securities and an $11.3 million increase in the loan portfolio.

 

End of period loan balances

(unaudited - dollars in thousands)

           
     March 31,
2019
     December 31,
2018
     $ Change      % Change  

Commercial and Agriculture

   $ 179,200      $ 177,101      $ 2,099        1.2

Commercial Real Estate:

           

Owner Occupied

     217,030        210,121        6,909        3.3

Non-owner Occupied

     539,420        523,598        15,822        3.0

Residential Real Estate

     461,340        457,850        3,490        0.8

Real Estate Construction

     123,905        135,195        (11,290      -8.4

Farm Real Estate

     35,645        38,513        (2,868      -7.4

Consumer and Other

     16,653        19,563        (2,910      -14.9
  

 

 

    

 

 

    

 

 

    

Total Loans

   $ 1,573,193      $ 1,561,941      $ 11,252        0.7
  

 

 

    

 

 

    

 

 

    

Loan growth during 2019 totaled $11.3 million with increases in Commercial & Agriculture, Commercial Real Estate – Owner Occupied and Residential Real Estate. Commercial Real Estate – Non-Owner Occupied also increased, driven primarily by two projects that were in Real Estate Construction and converted to permanent financing.


Total deposits increased $185.9 million, or 11.8%, from December 31, 2018 to March 31, 2019.

 

End of period deposit balances

(unaudited - dollars in thousands)

           
     March 31,
2019
     December 31,
2018
     $ Change      % Change  

Noninterest-bearing demand

   $ 657,510      $ 468,083      $ 189,427        40.5

Interest-bearing demand

     284,369        261,996        22,373        8.5

Savings and money market

     550,591        562,882        (12,291      -2.2

Time deposits

     264,095        258,832        5,263        2.0

Brokered deposits

     9,236        28,100        (18,864      -67.1
  

 

 

    

 

 

    

 

 

    

Total Deposits

   $ 1,765,801      $ 1,579,893      $ 185,908        11.8
  

 

 

    

 

 

    

 

 

    

The increase was due almost entirely to the additional cash balances related to the tax refund processing program, which led to the increase in noninterest-bearing demand of $189.4 million. Interest-bearing demand deposits increased, primarily due to increases in public fund accounts. The increase in tax refund processing cash also led to a decrease in brokered deposits, as well as overnight funding from the Federal Home Loan Bank (“FHLB”). FHLB advances totaled $127.1 million at March 31, 2019, a decrease of $66.5 million, or 34.3%, from December 31, 2018.

Asset Quality

Civista recorded net recoveries of $143 thousand for the three months of 2019 compared to net charge-offs of $320 thousand for the same period of 2018.

 

Allowance for Loan Losses

(unaudited - dollars in thousands)

     
     March 31,
2019
     March 31,
2018
 

Beginning of period

   $ 13,679      $ 13,134  

Charge-offs

     (239      (425

Recoveries

     382        105  

Provision

     —          —    
  

 

 

    

 

 

 

End of period

   $ 13,822      $ 12,814  
  

 

 

    

 

 

 

The allowance for loan losses to loans was 0.88% at March 31, 2019 and December 31, 2018. The non-performing assets to assets ratio decreased to 0.40% from 0.46% in 2018. The allowance for loan losses to non-performing loans increased to 150.6% from 137.9% in 2018.


Non-performing assets at March 31, 2019 were $9.2 million, a 7.5% decrease from December 31, 2018. Nonaccrual loans include $569 thousand and $1.0 million of purchased credit-impaired (“PCI”) loans at March 31, 2019 and December 31, 2018, respectively.

 

Non-performing Assets              
(dollars in thousands)    March 31,      December 31,  
     2019      2018  

Non-accrual loans

   $ 5,581      $ 6,898  

Restructured loans

     3,597        3,024  
  

 

 

    

 

 

 

Total non-performing loans

     9,178        9,922  

Other Real Estate Owned

     —          —    
  

 

 

    

 

 

 

Total non-performing assets

   $ 9,178      $ 9,922  
  

 

 

    

 

 

 

Conference Call and Webcast

Civista Bancshares, Inc. will also host a conference call to discuss the Company’s financial results for the first quarter of 2019 at 1:00 p.m. ET on Friday, May 3, 2019. Interested parties can access the live webcast of the conference call through the Investor Relations section of the Company’s website, www.civb.com. Participants can also listen to the conference call by dialing 855-238-2712 and ask to be joined into the Civista Bancshares, Inc. First Quarter 2019 Earnings call. Please log in or dial in at least 10 minutes prior to the start time to ensure a connection.

An archive of the webcast will be available for one year on the Investor Relations section of the Company’s website (www.civb.com).

Forward Looking Statements

This press release may contain forward-looking statements regarding the financial performance, business prospects, growth and operating strategies of Civista. For these statements, Civista claims the protections of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this press release should be considered in conjunction with the other information available about Civista, including the information in the filings we make with the Securities and Exchange Commission. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. We have tried, wherever possible, to identify such statements by using words such as “anticipate,” “estimate,” “project,” “intend,” “plan,” “believe,” “will” and similar expressions in connection with any discussion of future operating or financial performance. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include risk factors relating to the banking industry and the other factors detailed from time to time in Civista’ reports filed with the Securities and Exchange Commission, including those described in “Item 1A Risk Factors” of Part I of Civista’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018. Undue reliance should not be placed on the forward-looking statements, which speak only as of the date hereof. Civista does not undertake, and specifically disclaims any obligation, to update any forward-looking statement to reflect the events or circumstances after the date on which the forward-looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law.


Civista Bancshares, Inc. is a $2.3 billion financial holding company headquartered in Sandusky, Ohio. The Company’s banking subsidiary, Civista Bank, operates 38 locations in Northern, Central and Southwestern Ohio, Southeastern Indiana and Northern Kentucky. Civista Bancshares, Inc. may be accessed at HUwww.civb.comUH. The Company’s common shares are traded on the NASDAQ Capital Market under the symbol “CIVB”. The Company’s depositary shares, each representing a 1/40th ownership interest in a Series B Preferred Share, are traded on the NASDAQ Capital Market under the symbol “CIVBP”.

For additional information, contact:

Dennis G. Shaffer

President and CEO

Civista Bancshares, Inc.

888-645-4121


Civista Bancshares, Inc.

Financial Highlights

(dollars in thousands, except share and per share amounts)

Consolidated Condensed Statement of Operations

 

    

Three Months Ended

March 31,

(unaudited)

 
     2019     2018  

Interest and dividend income

   $ 24,584     $ 15,924  

Interest expense

     2,865       1,152  
  

 

 

   

 

 

 

Net interest income

     21,719       14,772  

Provision for loan losses

     —         —    
  

 

 

   

 

 

 

Net interest income after provision

     21,719       14,772  

Noninterest income

     6,284       5,616  

Noninterest expense

     16,449       12,205  
  

 

 

   

 

 

 

Income before taxes

     11,554       8,183  

Income tax expense

     1,885       1,194  
  

 

 

   

 

 

 

Net income

     9,669       6,989  

Preferred stock dividends

     164       303  
  

 

 

   

 

 

 

Net income available to common shareholders

   $ 9,505     $ 6,686  
  

 

 

   

 

 

 

Dividends per common share

   $ 0.09     $ 0.07  

Earnings per common share,

    

basic

   $ 0.61     $ 0.65  

diluted

   $ 0.57     $ 0.55  

Average shares outstanding,

    

basic

     15,607,655       10,213,264  

diluted

     16,901,830       12,597,394  

Selected financial ratios:

    

Return on average assets

     1.72     1.70

Return on average equity

     13.00     15.37

Dividend payout ratio

     14.53     10.23

Net interest margin (tax equivalent)

     4.45     4.05


Selected Balance Sheet Items

 

     March 31,     December 31,  
     2019     2018  
     (unaudited)     (unaudited)  

Cash and due from financial institutions

   $ 164,094     $ 42,779  

Investment securities

     351,006       347,364  

Loans held for sale

     1,444       1,391  

Loans

     1,573,193       1,561,941  

Less allowance for loan losses

     13,822       13,679  
  

 

 

   

 

 

 

Net loans

     1,559,371       1,548,262  

Other securities

     20,280       21,021  

Premises and equipment, net

     21,772       22,021  

Goodwill and other intangibles

     85,955       86,203  

Bank owned life insurance

     44,239       43,037  

Other assets

     29,541       26,876  
  

 

 

   

 

 

 

Total assets

   $ 2,277,702     $ 2,138,954  
  

 

 

   

 

 

 

Total deposits

   $ 1,765,801     $ 1,579,893  

Federal Home Loan Bank advances

     127,100       193,600  

Securities sold under agreements to repurchase

     21,970       22,199  

Subordinated debentures

     29,427       29,427  

Accrued expenses and other liabilities

     21,347       14,937  

Total shareholders’ equity

     312,057       298,898  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 2,277,702     $ 2,138,954  
  

 

 

   

 

 

 

Shares outstanding at period end

     15,624,113       15,603,499  

Book value per share

   $ 19.37     $ 18.56  

Equity to asset ratio

     13.70     13.97

Selected asset quality ratios:

    

Allowance for loan losses to total loans

     0.88     0.88

Non-performing assets to total assets

     0.40     0.46

Allowance for loan losses to non-performing loans

     150.60     137.87

Non-performing asset analysis

    

Nonaccrual loans

   $ 5,581     $ 6,898  

Troubled debt restructurings

     3,597       3,024  

Other real estate owned

     —         —    
  

 

 

   

 

 

 

Total

   $ 9,178     $ 9,922  
  

 

 

   

 

 

 


Supplemental Financial Information

(Unaudited - Dollars in thousands except share data)

 

     March 31,     December 31,     September 30,     June 30,     March 31,  
End of Period Balances    2019     2018     2018     2018     2018  

Assets

        

Cash and due from banks

   $ 164,094     $ 42,779     $ 64,754     $ 41,156     $ 118,970  

Investment securities

     351,006       347,364       318,112       231,013       234,915  

Loans held for sale

     1,444       1,391       4,025       4,058       2,379  

Loans

     1,573,193       1,561,941       1,515,644       1,180,032       1,153,758  

Allowance for loan losses

     (13,822     (13,679     (13,331     (12,867     (12,814
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Loans

     1,559,371       1,548,262       1,502,313       1,167,165       1,140,944  

Other securities

     20,280       21,021       17,774       15,154       14,247  

Premises and equipment, net

     21,772       22,021       22,518       17,308       17,424  

Goodwill and other intangibles

     85,955       86,203       85,964       28,342       28,354  

Bank owned life insurance

     44,239       43,037       42,750       25,411       25,267  

Other assets

     29,541       26,876       27,325       18,700       17,805  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 2,277,702     $ 2,138,954     $ 2,085,535     $ 1,548,307     $ 1,600,305  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

        

Total deposits

   $ 1,765,801     $ 1,579,893     $ 1,577,755     $ 1,146,172     $ 1,290,671  

Federal Home Loan Bank advances

     127,100       193,600       145,100       156,200       60,000  

Securities sold under agreement to repurchase

     21,970       22,199       18,515       14,230       17,452  

Subordinated debentures

     29,427       29,427       29,427       29,427       29,427  

Accrued expenses and other liabilities

     21,347       14,937       25,350       12,430       14,712  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     1,965,645       1,840,056       1,796,147       1,358,459       1,412,262  

Shareholders’ Equity

        

Preferred shares, Series B

     9,364       9,364       10,878       13,250       17,034  

Common stock

     266,990       266,901       265,324       158,191       154,170  

Accumulated earnings

     49,421       41,320       35,302       39,898       37,902  

Treasury stock

     (17,235     (17,235     (17,235     (17,235     (17,235

Accumulated other comprehensive loss

     3,517       (1,452     (4,881     (4,256     (3,828
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     312,057       298,898       289,388       189,848       188,043  

Total Liabilities and Shareholders’ Equity

   $ 2,277,702     $ 2,138,954     $ 2,085,535     $ 1,548,307     $ 1,600,305  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Quarterly Average Balances                             

Assets:

        

Earning assets

   $ 2,017,523     $ 1,907,966     $ 1,534,039     $ 1,427,953     $ 1,502,943  

Securities

     365,219       352,412       252,832       247,301       242,477  

Loans

     1,564,208       1,532,012       1,256,680       1,158,956       1,147,441  

Liabilities and Shareholders’ Equity

        

Total deposits

   $ 1,807,102     $ 1,591,521     $ 1,202,419     $ 1,190,415     $ 1,380,413  

Interest-bearing deposits

   $ 1,126,173       1,120,876       816,773       756,289       803,604  

Interest-bearing liabilities

     148,891       204,002       228,164       149,433       87,467  

Total shareholders’ equity

     301,656       290,096       205,601       188,330       184,432  


Supplemental Financial Information

(Unaudited - Dollars in thousands except share data)

 

     Three Months Ended  
     March 31,     December 31,     September 30,     June 30,     March 31,  
Income statement    2019     2018     2018     2018     2018  

Total interest and dividend income

   $ 24,584     $ 23,707     $ 17,886     $ 16,160     $ 15,924  

Total interest expense

     2,865       2,962       2,062       1,394       1,152  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     21,719       20,745       15,824       14,766       14,772  

Provision for loan losses

     —         390       390       —         —    

Noninterest income

     6,284       4,838       3,288       4,390       5,616  

Noninterest expense

     16,449       16,391       22,156       15,928       12,205  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before taxes

     11,554       8,802       (3,434     3,228       8,183  

Income tax expense (benefit)

     1,885       1,233       (1     214       1,194  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     9,669       7,569       (3,433     3,014       6,989  

Preferred stock dividends

     164       165       192       299       303  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) available to common shareholders

   $ 9,505     $ 7,404     $ (3,625   $ 2,715     $ 6,686  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common shares dividend paid

   $ 1,404     $ 1,386     $ 971     $ 719     $ 714  
Per share data                                    

Basic earnings per common share

   $ 0.61     $ 0.48     $ (0.31   $ 0.26     $ 0.65  

Diluted earnings per common share

     0.57       0.45       (0.31     0.24       0.55  

Dividends per common share

     0.09       0.09       0.09       0.07       0.07  

Average common shares outstanding - basic

     15,607,655       15,521,404       11,627,093       10,470,839       10,213,264  

Average common shares outstanding - diluted

     16,901,830       16,898,186       13,271,073       12,615,336       12,597,394  
Asset quality                                    

Allowance for loan losses, beginning of period

   $ 13,679     $ 13,331     $ 12,867     $ 12,814     $ 13,134  

Charge-offs

     (239     (119     (133     (226     (425

Recoveries

     382       77       207       279       105  

Provision

     —         390       390       —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, end of period

   $ 13,822     $ 13,679     $ 13,331     $ 12,867     $ 12,814  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratios

        

Allowance to total loans

     0.88     0.88     0.88     1.09     1.11

Allowance to nonperforming assets

     150.60     137.87     132.86     168.36     154.21

Allowance to nonperforming loans

     150.60     137.87     132.86     168.36     154.41

Nonperforming assets

        

Nonperforming loans

   $ 9,178     $ 9,140     $ 10,034     $ 7,642     $ 8,298  

Other real estate owned

     —         —         —         —         11  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 9,178     $ 9,140     $ 10,034     $ 7,642     $ 8,309  

Capital and liquidity

        

Tier 1 leverage ratio

     11.64     12.22     15.37     12.96     11.82

Tier 1 risk-based capital ratio

     15.64     15.30     15.43     15.71     15.87

Total risk-based capital ratio

     16.48     16.15     16.29     16.74     16.92

Tangible common equity ratio

     9.96     9.98     9.71     9.80     9.12


Non-GAAP Reconciliation

Tangible Common Equity and Tangible Assets

(Unaudited - Dollars in thousands except share data)

 

     Three Months Ended  
     March 31,     December 31,     September 30,     June 30,     March 31,  
     2019     2018     2018     2018     2018  

Tangible Common Equity

          

Total Equity

   $ 312,057     $ 298,898     $ 289,388     $ 189,848     $ 188,043  

Less: Preferred Equity

     9,364       9,364       10,878       13,250       17,034  

Less: Goodwill and intangible assets

     84,299       84,540       84,286       27,572       27,598  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible common equity

   $ 218,394     $ 204,994     $ 194,224     $ 149,026     $ 143,411  

Total Shares Outstanding

     15,624,113       15,603,499       15,395,064       10,788,892       10,243,274  

Tangible book value per share

   $ 13.98     $ 13.14     $ 12.62     $ 13.81     $ 14.00  

Tangible Assets

          

Total Assets

   $ 2,277,702     $ 2,138,954     $ 2,085,535     $ 1,548,307     $ 1,600,305  

Less: Goodwill and intangible assets

     84,299       84,540       84,286       27,572       27,598  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible assets

   $ 2,193,403     $ 2,054,414     $ 2,001,249     $ 1,520,735     $ 1,572,707  

Tangible common equity to tangible assets

     9.96     9.98     9.71     9.80     9.12