The Community Financial Corporation Announces 1.22% Return on Average Assets for Second Quarter Of 2021
07/22/2021 - 11:45 AM
Second Quarter 2021 Highlights
Net Income: Net income totaled $6.4 million for the quarter ended June 30, 2021, or $1.10 per diluted common share compared to net income of $3.5 million or $0.59 per diluted common share for the quarter ended June 30, 2020. Net income totaled $12.7 million for the six months ended June 30, 2021, or $2.17 per diluted common share compared to net income of $6.2 million or $1.05 per diluted common share for the six months ended June 30, 2020.Overall Profitability: This is the third consecutive quarter of record return on average assets ("ROAA") performance for the Company. The Company’s ROAA and return on average common equity ("ROACE") were 1.22% and 12.62% for the three months ended June 30, 2021 compared to 0.69% and 7.27% for the three months ended June 30, 2020. The Company’s ROAA and ROACE were 1.22% and 12.57% for the six months ended June 30, 2021 compared to 0.65% and 6.64% for the six months ended June 30, 2020.Core Profitability: Pre-tax, pre-provision ("PTPP") ROAA and PTPP ROACE increased to 1.68% and 17.49% for the quarter ended June 30, 2021 compared to 1.62% and 17.03% for the quarter ended June 30, 2020. The Company's PTPP ROAA and PTPP ROACE increased to 1.68% and 17.41% during the first six months of 2021 compared to 1.57% and 15.95% for the same period in 2020.Net Interest Margin Compression: Net interest margin decreased 13 basis points from 3.50% for the first quarter of 2021 to 3.37% for the three months ended June 30, 2021. The current low interest-rate environment coupled with significant increases in on-balance sheet liquidity, purchases of lower-yielding investments and competition for loans is expected to put downward pressure on margins for the balance of 2021.Common Stock Repurchases: During the three months ended June 30, 2021, the Company repurchased 111,884 shares of common stock at an average price of $34.93 per share.Dividend Increase: The Company increased its dividends paid by 20% from $0.12 5 in the first quarter of 2021 to $0.15 in the second quarter of 2021.Customer Acquisition : The Bank has increased noninterest-bearing accounts by $61.1 million to $423.2 million or from 20.74% of deposits at December 31, 2020 to 22.18% % at June 30, 2021.Asset Quality Improvement — Non-accrual loans, OREO and TDRs to total assets decreased 36 basis points to 0.72% at June 30, 2021 from 1.08% at December 31, 2020. Classified assets decreased $7.4 million to $14.9 million at June 30, 2021 from $22.4 million at December 31, 2020.
— At June 30, 2021, COVID-19 deferred loans decreased to $3.5 million , representing 0.16% of assets.
WALDORF, Md., July 22, 2021 (GLOBE NEWSWIRE) -- The Community Financial Corporation (NASDAQ: TCFC) (the “Company”), the holding company for Community Bank of the Chesapeake (the “Bank”), today reported its results of operations for the three and six months ended June 30, 2021. Net income for the three months ended June 30, 2021 was $6.4 million , or $1.10 per diluted common share compared with net income of $6.3 million , or $1.07 per diluted common share for the first quarter of 2021, and net income of $3.5 million or $0.59 per diluted common share for the quarter ended June 30, 2020. The Company reported net income for the six months ended June 30, 2021 of $12.7 million or diluted earnings per share of $2.17 compared to a net income for the comparable period of 2020 of $6.2 million or diluted earnings per share of $1.05 . As a result of the COVID-19 pandemic, earnings for the six months ended June 30, 2020 were impacted by an increased provision for loan losses ("PLL") of $7.6 million compared to $0.6 million for the six months ended June 30, 2021.
Management Commentary
"During the three months ended June 30, 2021, we delivered our third consecutive quarter of record performance. In the first six months of 2021, we added two new product lines, closed a branch to better optimize our branch operations, improved asset quality and continued to drive operating efficiency by controlling expenses," stated William J. Pasenelli, Chief Executive Officer. "Our second quarter 2021 operating results were strong at a 1.22% ROAA. We believe that without U.S. Small Business Administration Paycheck Protection Program ("U.S. SBA PPP") income, ROAA would be lower by 10 to 12 basis points. We believe as we look forward that we have positioned our Company with a healthy balance sheet and a foundation for sustainable profitable operations that should enhance long-term shareholder value beyond the non-recurring income streams from the U.S. SBA PPP".
“Our business development teams continue to be successful sourcing noninterest-bearing accounts by returning to face to face interactions with customers and by leveraging technology and Fintech partnerships to better understand our customers' behaviors. In addition, we are taking advantage of market disintermediation as well as new customers acquired through COVID-19 government stimulus programs,” stated James M. Burke, President. "New account openings in the first half of the year have included a mix of retail and commercial accounts and have significantly exceeded the number of accounts we opened for new customers participating in the U.S. SBA PPP loan program. The increases in the numbers and dollars of noninterest-bearing accounts, from 20.74% of outstanding deposit balances at year end to 22.18% at June 30, 2021, provide a strong foundation for continued fee income improvement as well as help offset margin compression in the current volatile interest rate environment."
During March 2021, the Bank introduced a new residential mortgage program and retail and commercial credit card program that merge the technology and expertise of two proven FinTech firms with our business development team's demonstrated capabilities. The Company expects these programs to improve non-interest income and interest income in 2022-2023.
The Bank’s expansion into Virginia significantly contributed to our growth over the last five years. Fredericksburg, Spotsylvania and surrounding areas provide significant opportunities for continued organic growth supported by our efficient operating model and ability to leverage technology. At June 30, 2021, loans in the greater Fredericksburg, Virginia area accounted for approximately 40% of the Bank's outstanding portfolio loans, and Fredericksburg branch deposits were $84.7 million with an average cost of deposits of four basis points. On April 21, 2021, the Bank purchased its second location in Virginia at 5831 Plank Road, Spotsylvania. The full-service branch is expected to open in late 2021 and will provide banking, lending and wealth management services with a focus on digital banking.
Effective March 31, 2021, the Bank consolidated its St. Patrick's Drive branch in Waldorf, Maryland into the Bank's nearby main office branch. This realignment of our branches will enable the Company to serve a wider customer base. The net financial impact of the new Spotsylvania branch and the closing of the St. Patrick's Drive branch is expected to be neutral to the Company's expense run rate.
As previously disclosed on July 15, 2021, the Company completed the repurchase of the $7.0 million of shares of the Company’s common stock pursuant to the repurchase plan announced on October 20, 2020 (the “2020 Repurchase Plan”). The 2020 Repurchase Plan authorized the Company to repurchase up to 300,000 of the Company’s outstanding shares of common stock using up to $7.0 million of the proceeds the Company raised in its $20.0 million subordinated debt offering completed in October 2020. Between November 2020 and July 2021, 200,275 shares were purchased at a total cost of approximately $6.98 million or an average of $34.83 per share. As of July 15, 2021, the Company had 5,715,732 shares outstanding. The Company will continue to evaluate the use of additional capital management strategies to enhance overall shareholder value, including repurchasing some or all of the 99,725 shares remaining under the 2020 Repurchase Plan. Future plans to resume repurchases will be publicly announced.
Results of Operations
(UNAUDITED) Three Months Ended June 30, (dollars in thousands) 2021 2020 $ Change % Change Interest and dividend income $ 17,444 $ 17,638 $ (194 ) (1.1 ) % Interest expense 1,009 2,414 (1,405 ) (58.2 ) % Net interest income 16,435 15,224 1,211 8.0 % Provision for loan losses 291 3,500 (3,209 ) (91.7 ) % Noninterest income 1,856 2,259 (403 ) (17.8 ) % Noninterest expense 9,378 9,397 (19 ) (0.2 ) % Income before income taxes 8,622 4,586 4,036 88.0 % Income tax expense 2,190 1,136 1,054 92.8 % Net income $ 6,432 $ 3,450 $ 2,982 86.4 %
(UNAUDITED) Six Months Ended June 30, (dollars in thousands) 2020 2019 $ Change % Change Interest and dividend income $ 35,122 $ 35,677 $ (555 ) (1.6 ) % Interest expense 2,178 6,100 (3,922 ) (64.3 ) % Net interest income 32,944 29,577 3,367 11.4 % Provision for loan losses 586 7,600 (7,014 ) (92.3 ) % Noninterest income 4,216 4,380 (164 ) (3.7 ) % Noninterest expense 19,526 19,080 446 2.3 % Income before income taxes 17,048 7,277 9,771 134.3 % Income tax expense 4,317 1,079 3,238 300.1 % Net income $ 12,731 $ 6,198 $ 6,533 105.4 %
Net Interest Income
Net interest income increased for the three months ended June 30, 2021 compared to the three months ended June 30, 2020. Net interest margin of 3.37% for the three months ended June 30, 2021 increased three basis points from 3.34% for the comparable period. The increase in net interest income resulted primarily from decreases in interest expense from lower funding costs exceeding the impacts of lower interest-earning asset repricing.
Net interest income increased for the six months ended June 30, 2021 compared to the six months ended June 30, 2020. Net interest margin of 3.43% for the six months ended June 30, 2021 was four basis points higher than the 3.39% for the six months ended June 30, 2020. The increase in net interest income resulted primarily from decreases in interest expense from lower funding costs exceeding the impacts of lower interest-earning asset repricing. Interest earning asset yields decreased 42 basis points from 4.08% for the six months ended June 30, 2020 to 3.66% for the six months ended June 30, 2021. The Company’s cost of funds decreased 49 basis points from 0.72% for the six months ended June 30, 2020 to 0.23% for the six months ended June 30, 2021.
For the second quarter and first six months of 2021, interest income decreased from significantly lower asset yields partially offset by increased interest income from larger average balances and accelerated loan fee recognition following the forgiveness of U.S. SBA PPP loans. Interest income from the Company's participation in the U.S. SBA PPP program was $1.3 million and $3.1 million for the three and six months ended June 30, 2021 compared to $0.5 million and $0.5 million for the three and six months ended June 30, 2020. For the three and six months ended June 30, 2021, net interest margin increased 10 and 13 basis points as a result of net U.S. SBA PPP loan interest income and accelerated loan fee recognition compared to an increase of two basis points and no impact for the comparable periods in 2020. For the three months ended March 31, 2021, net interest margin of 3.50% increased 18 basis points as result of net U.S. SBA PPP loan interest income.
Due to a slightly liability-sensitive balance sheet, the Company's net interest margin was stable in 2020 after adjusting for U.S. SBA PPP loan and funding activity. The sharp decline in interest rates in 2020 and 2021 not only reduced interest income on floating-rate loans, liquid interest-earning assets and investments, but has also reduced competitive pressures and depositor expectations concerning deposit interest rates. The Company’s cost of funds continued to decrease during the second quarter of 2021. The prepayment of $30.0 million of FHLB advances with a 2.2% average rate in the last six months of 2020, the repricing of time deposits, the increase in noninterest-bearing accounts as a percentage of total deposits and lower costs for transaction deposit accounts all contributed to lowering the Bank's cost of funds in 2020 and 2021. Cost of funds decreased from 0.54% for the three months ended June 30, 2020 to 0.21% for the three months ended June 30, 2021. During the second quarter of 2021, the Company's cost of funds decreased four basis points from 0.25% for the three months ended March 31, 2021.
Excluding the acceleration of interest income with U.S. SBA PPP loan forgiveness, compression of our net interest margin is likely to continue in the third quarter of 2021 as interest-earning assets reprice faster than interest-bearing liabilities and the Bank continues to invest excess liquidity into securities. We expect U.S. SBA PPP loan forgiveness to positively impact margins and net interest income in the third and fourth quarters of 2021 with the recognition of remaining net deferred fees.
Noninterest Income
Noninterest income decreased for the three months ended June 30, 2021 compared to the three months ended June 30, 2020. The decrease for the comparable periods was primarily due to lower interest rate protection referral fee income and gains on the sale of investment securities in the second quarter of 2020, partially offset by increased fees on customer accounts. Noninterest income as a percentage of assets was 0.35% and 0.45% , respectively, for the three months ended June 30, 2021 and 2020.
Noninterest income decreased for the six months ended June 30, 2021 compared to the six months ended June 30, 2020. The decrease was primarily due to decreased interest rate protection referral fee income and a loss on the sale of impaired loans partially offset by increased service charges and miscellaneous fees. During the quarter ended March 31, 2021, the Bank sold non-accrual and classified commercial real estate and residential mortgage loans with an amortized cost, net of charge-offs, of $9.1 million and recognized a loss on the sale of $191,000. Noninterest income as a percentage of assets was 0.40% and 0.46% , respectively, for the six months ended June 30, 2021 and 2020.
Noninterest Expense
Noninterest expense for the three months ended June 30, 2021, was flat compared to the three months ended June 30, 2020 as increased compensation and benefits and professional fees were offset by decreased OREO expenses and FDIC insurance. Compensation and benefits increased for the comparable periods as no costs were deferred for the origination of PPP loans in the second quarter of 2021 compared with the deferral of $0.4 million in the second quarter of 2020. FDIC insurance has decreased due to improved balance sheet credit trends. The Company's projected quarterly expense run rate for the third quarter of 2021 remains between $9.1 and $9.3 million .
The Company’s efficiency ratio was 51.27% for the three months ended June 30, 2021 compared to 53.75% for the three months ended June 30, 2020. The Company’s net operating expense ratio was 1.42% for the three months ended June 30, 2021 compared to 1.43% for the three months ended June 30, 2020. The efficiency and net operating expense ratios have improved (decreased) as the Company has been able to generate more noninterest income while controlling expense growth.
During the first quarter of 2021, the Company reported an expense of $1.3 million related to an isolated wire transfer fraud incident. Our investigation has found no evidence that information systems of the Bank were compromised or that employee fraud was involved. In the second quarter of 2021, the Company recovered $0.1 million of the funds transferred and submitted an insurance claim which could result in a recovery of a portion of the expense. Any recovery of insurance proceeds would be recognized in the quarter received.
Noninterest expense increased $0.4 million or 2.3% for the six months ended June 30, 2021 compared to the six months ended June 30, 2020. The increase in noninterest expense for the comparable periods was primarily due to the $1.3 million wire fraud reported in the first quarter, increases in professional fees and a small increase in compensation and benefits due to fewer deferred costs allocated for PPP loans. Year to date compensation and benefits for the six months ended June 30, 2021 and 2020 were reduced $0.25 million and $0.40 million for the allocation of deferred costs for U.S. SBA PPP loans originated. The increase in noninterest expense was primarily offset by a reduction in OREO expenses. OREO expenses have moderated as the Bank has reduced foreclosed assets over the last 12 months from $3.7 million at June 30, 2020 to $1.5 million at June 30, 2021.
The Company’s efficiency ratio was 52.55% for the six months ended June 30, 2021 compared to 56.19% for the six months ended June 30, 2020. The Company’s net operating expense ratio was 1.46% at June 30, 2021 compared to 1.55% at June 30, 2020. The efficiency and net operating expense ratios have improved (decreased) as the Company has been able to generate more noninterest income while controlling expense growth.
Income Tax Expense
For the three and six months ended June 30, 2021 the effective tax rate was 25.4% and 25.3% . The Company’s consolidated effective tax rate was 24.8% and 14.8% for the three and six months ended June 30, 2020. The Company's new state apportionment approach was implemented during the first quarter of 2020 and included the impact of amended income tax filings of the Company and the Bank. Management evaluated the tax position and determined the change in tax position qualified as a change in estimate under FASB ASC Section 250. The following table shows a breakdown of income tax expense for the six months ended June 30, 2020 split between the apportionment adjustment and a normalized 2020 income tax provision:
(UNAUDITED) Six Months Ended June 30, 2020 (dollars in thousands) Tax Provision Effective Tax Rate Income tax apportionment adjustment $ (743 ) (10.2 ) % Income taxes before apportionment adjustment 1,822 25.0 % Income tax expense as reported $ 1,079 14.8 % Income before income taxes $ 7,277
Balance Sheet
Assets
Total assets increased $168.6 million , or 8.3% , to $2.20 billion at June 30, 2021 compared to total assets of $2.03 billion at December 31, 2020 primarily due to increased cash of $61.8 million and investments of $100.8 million . The increase in cash and investments was principally driven by the cash received from the SBA from the forgiveness of U.S. SBA PPP loans, as well as an increase to our customer deposits accounts. In addition, net loans increased $8.3 million . The Company’s loan pipeline was $154.7 million at June 30, 2021.
During the second quarter of 2021, total net loans, which include portfolio loans and U.S. SBA PPP loans, increased $0.1 million to $1,602.4 million at June 30, 2021. Gross portfolio loans increased 7.1% annualized or $26.7 million from $1,507.2 million at March 31, 2021 to $1,533.9 million at June 30, 2021. Portfolio loans include all loan portfolios except the U.S. SBA PPP loan portfolio.
Non-owner occupied commercial real estate as a percentage of risk-based capital at June 30, 2021 and December 31, 2020 were $770 million or 329% and $696 million or 316% , respectively. Construction loans as a percentage of risk-based capital at June 30, 2021 and December 31, 2020 were $114 million or 49% and $139 million or 63% , respectively.
Funding
The Bank uses retail deposits and wholesale funding. Retail deposits continue to be the most significant source of funds totaling $1,900.1 million or 98.2% of funding at June 30, 2021 compared to $1,737.6 million or 98.0% of funding at December 31, 2020. Wholesale funding, which consisted of FHLB advances and brokered deposits, were $35.3 million or 1.8% of funding at June 30, 2021 compared to $35.3 million or 2.0% of funding at December 31, 2020.
Total deposits increased $162.5 million or 9.3% (18.6% annualized) at June 30, 2021 compared to December 31, 2020. The increase reflected a $175.0 million increased to transaction deposits offsetting a $12.5 million decreased to time deposits. Non-interest-bearing demand deposits increased $61.1 million or 16.9% at June 30, 2021, representing 22.2% of deposits, compared to 20.7% of deposits at December 31, 2020. Customer deposit balances have increased during the last 12 months due to customer acquisition as well as lower levels of consumer and business spending related to the COVID-19 pandemic.
Stockholders' Equity and Regulatory Capital
During the six months ended June 30, 2021, total stockholders’ equity increased $5.9 million due to net income of $12.7 million and $0.4 million in connection with stock-based compensation and ESOP activity. These increases to equity were partially offset by common stock repurchases of $4.2 million , common dividends paid of $1.5 million and a decrease in accumulated other comprehensive income of $1.4 million due to a reduction in unrealized gains in the investment portfolio.
The Company's common equity to assets ratio decreased to 9.29% at June 30, 2021 from 9.77% at December 31, 2020. The Company’s ratio of tangible common equity ("TCE") to tangible assets decreased to 8.79% at June 30, 2021 from 9.22% at December 31, 2020 (see Non-GAAP reconciliation schedules). The decrease in the TCE ratio is due primarily to significant increases in cash, investments and loans.
In April 2020, banking regulators issued an interim final rule that excluded U.S. SBA PPP loans pledged under the Paycheck Protection Program Liquidity Facility ("PPPLF") from the calculation of the leverage ratio. The Bank did not have any PPPLF advances at June 30, 2021 and December 31, 2020. In addition, the interim final rule excluded U.S. SBA PPP loans from the calculation of risk-based capital ratios by assigning a zero percent risk weight. The Company remains well capitalized at June 30, 2021 with a Tier 1 capital to average assets ("leverage ratio") of 9.57% at June 30, 2021 compared to 9.56% at December 31, 2020.
Asset Quality
Allowance for loan losses ("ALLL") and provision for loan losses ("PLL") and Non-Performing Assets
The Company's allowance methodology considers quantitative historical loss factors and qualitative factors to determine the estimated level of incurred losses in the Company's loan portfolios. The ALLL increased in 2020 primarily due to the economic effects of the COVID-19 pandemic and continues to provide for economic uncertainty. ALLL levels decreased to 1.20% of portfolio loans at June 30, 2021 compared to 1.29% at December 31, 2020. At and for the three months ended June 30, 2021, the Company's ALLL decreased $0.9 million or 4.7% to $18.5 million at June 30, 2021 from $19.4 million at December 31, 2020.
The Company recorded $0.6 million of PLL for the six months ended June 30, 2021 compared to $7.6 million for the six months ended months ended June 30, 2020. Net charge-offs also decreased for the comparable periods from $2.2 million in the first six months of 2020 to $1.5 million for the six months ended June 30, 2021.
The Company's general allowance decreased from $18.1 million at December 31, 2020 to $17.7 million at June 30, 2021. The decrease in the general allowance was primarily due to improvements in qualitative factors partially offset by higher charge-offs in the first six months of 2021. During the six months ended months ended June 30, 2021, the Bank sold non-accrual and classified commercial real estate and residential mortgage loans with an amortized cost of $9.1 million , net of charge-offs of $1.4 million , and recognized a loss on the sale of $191,000. T he Company's sale of these impaired loans decreased the specific reserve, improved asset quality and improved several ALLL qualitative factors.
Management believes that loans included in the COVID-19 deferral program in 2020 and 2021 are more likely to default in the future and that the identification and resolution of problem credits could be delayed. In our evaluation of current and previously deferred loans, we considered the length of the deferral period, the type and amount of collateral and customer industries. Consistent with regulatory guidance, if new information during the deferral period indicates that there is evidence of default, the Bank may change the classification rating (e.g., change from passing credit to substandard) and accrual status (e.g., change from accrual to non-accrual status) as deemed appropriate. As of June 30, 2021, $3.5 million or 0.2% of gross portfolio loans had deferral agreements, a decrease of $31.9 million from the $35.4 million or 2.4% of gross portfolio loans at December 31, 2020. As of June 30, 2021 and December 31, 2020, there were no loans and $3.4 million of COVID-19 deferred loans deemed to be non-accrual and substandard based on reviews.
Gross U.S. SBA PPP loans at June 30, 2021 totaled $89.1 million and 654 loans, a decrease of $21.2 million compared to December 31, 2020. No credit issues are anticipated with U.S. SBA PPP loans as they are guaranteed by the SBA and the Bank's allowance for loan loss does not include an allowance for U.S. SBA PPP loans.
Management believes that the allowance is adequate at June 30, 2021.
During 2020, classified assets decreased $12.3 million . The sale of $9.1 million in impaired loans during the first quarter of 2021 reflects management's intent to expeditiously resolve non-performing or substandard credits that are not likely to become performing or passing credits in a reasonable timeframe. Classified assets decreased $7.4 million from $22.4 million at December 31, 2020 to $14.9 million at June 30, 2021. Management considers classified assets to be an important measure of asset quality. The Company's risk rating process for classified loans is an important input into the Company's allowance methodology. Risk ratings are expected to be an important indicator in assessing ongoing credit risks of COVID-19 deferred loans.
Non-accrual loans and OREO to total gross portfolio loans and OREO decreased 42 basis points from 1.42% at December 31, 2020 to 1.00% at June 30, 2021. Non-accrual loans, OREO and TDRs to total assets decreased 36 basis points from 1.08% at December 31, 2020 to 0.72% at June 30, 2021.
Non-accrual loans decreased $4.4 million from $18.2 million at December 31, 2020 to $13.8 million at June 30, 2021. Non-accrual loans of $8.0 million (58% ) were current with all payments of principal and interest with specific reserves of $42,000 at June 30, 2021. Delinquent non-accrual loans were $5.8 million (42% ) with specific reserves of $0.7 million at June 30, 2021. The OREO balance decreased $1.6 million from $3.1 million at December 31, 2020 to $1.5 million at June 30, 2021.
About The Community Financial Corporation - Headquartered in Waldorf, MD, The Community Financial Corporation is the bank holding company for Community Bank of the Chesapeake, a full-service commercial bank with assets of approximately $2.2 billion . Through its branch offices and commercial lending centers, Community Bank of the Chesapeake offers a broad range of financial products and services to individuals and businesses. The Company’s branches are located at its main office in Waldorf, Maryland, and branch offices in Bryans Road, Dunkirk, Leonardtown, La Plata, Charlotte Hall, Prince Frederick, Lusby and California, Maryland; and downtown Fredericksburg, Virginia. More information about Community Bank of the Chesapeake can be found at www.cbtc.com.
Use of non-GAAP Financial Measures - Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. The Company’s management uses these non-GAAP financial measures, and believes that non-GAAP financial measures provide additional useful information that allows readers to evaluate the ongoing performance of the Company. Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP.
Forward-looking Statements - This news release contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements can generally be identified by the fact that they do not relate strictly to historical or current facts. They often include words like “believe,” “expect,” “anticipate,” “estimate” and “intend” or future or conditional verbs such as “will,” “would,” “should,” “could” or “may.” Statements in this release that are not strictly historical are forward-looking and are based upon current expectations that may differ materially from actual results. These forward-looking statements include, without limitation, those relating to the Company’s and the Bank’s future growth and management’s outlook or expectations for revenue, assets, asset quality, profitability, business prospects, net interest margin, non-interest revenue, allowance for loan losses, the level of credit losses from lending, liquidity levels, capital levels, or other future financial or business performance strategies or expectations, and any statements of the plans and objectives of management for future operations products or services, including the expected benefits from, and/or the execution of integration plans relating to any acquisition we have undertaking or that we undertake in the future; plans and cost savings regarding branch closings or consolidation; any statement of expectation or belief; projections related to certain financial metrics; and any statement of assumptions underlying the foregoing. These forward-looking statements express management’s current expectations or forecasts of future events, results and conditions, and by their nature are subject to and involve risks and uncertainties that could cause actual results to differ materially from those anticipated by the statements made herein. Factors that might cause actual results to differ materially from those made in such statements include, but are not limited to: risks, uncertainties and other factors relating to the COVID-19 pandemic (including the length of time that the pandemic continues, the ability of states and local governments to successfully implement the lifting of restrictions on movement and the potential imposition of further restrictions on movement and travel in the future, the effect of the pandemic on the general economy and on the businesses of our borrowers and their ability to make payments on their obligations; the remedial actions and stimulus measures adopted by federal, state and local governments, and the inability of employees to work due to illness, quarantine, or government mandates); the synergies and other expected financial benefits from any acquisition that we have undertaken or may undertake in the future; may or may not be realized within the expected time frames; changes in the Company's or the Bank's strategy, costs or difficulties related to integration matters might be greater than expected; availability of and costs associated with obtaining adequate and timely sources of liquidity; the ability to maintain credit quality; general economic trends; changes in interest rates; loss of deposits and loan demand to other financial institutions; substantial changes in financial markets; changes in real estate value and the real estate market; regulatory changes; the impact of government shutdowns or sequestration; the possibility of unforeseen events affecting the industry generally; the uncertainties associated with newly developed or acquired operations; the outcome of pending or threatened litigation, or of matters before regulatory agencies, whether currently existing or commencing in the future; market disruptions and other effects of terrorist activities; and the matters described in “Item 1A Risk Factors” in the Company’s Annual Report on Form 10-K for the Year Ended December 31, 2020, and in its other Reports filed with the Securities and Exchange Commission (the “SEC”). The Company’s forward-looking statements may also be subject to other risks and uncertainties, including those that it may discuss elsewhere in this news release or in its filings with the SEC, accessible on the SEC’s Web site at www.sec.gov
Data is unaudited as of June 30, 2021. This selected information should be read in conjunction with the financial statements and notes included in the Company's Annual Report on Form 10-K for the year ended December 31, 2020.
CONTACTS:
SUPPLEMENTAL QUARTERLY FINANCIAL DATA CONSOLIDATED INCOME STATEMENT (UNAUDITED)
Three Months Ended (dollars in thousands) June 30, 2021 March 31, 2021 December 31, 2020 September 30, 2020 June 30, 2020 Interest and Dividend Income Loans, including fees $ 16,320 $ 16,592 $ 16,776 $ 16,176 $ 16,277 Interest and dividends on securities 1,101 1,064 1,091 1,269 1,341 Interest on deposits with banks 23 22 46 38 20 Total Interest and Dividend Income 17,444 17,678 17,913 17,483 17,638 Interest Expense Deposits 640 802 1,166 1,534 1,937 Short-term borrowings — — — 14 28 Long-term debt 369 367 775 567 449 Total Interest Expense 1,009 1,169 1,941 2,115 2,414 Net Interest Income ("NII") 16,435 16,509 15,972 15,368 15,224 Provision for loan losses 291 295 600 2,500 3,500 NII After Provision For Loan Losses 16,144 16,214 15,372 12,868 11,724 Noninterest Income Loan appraisal, credit, and misc. charges 44 198 76 49 35 Gain on sale or disposition of assets 68 — — 6 — Net gains on sale of investment securities — 586 714 229 112 Unrealized gain (losses) on equity securities 13 (85 ) (14 ) — 40 Income from bank owned life insurance 218 214 220 222 220 Service charges 892 1,187 960 839 709 Referral fee income 621 451 414 321 1,143 Loss on sale of loans — (191 ) — — — Total Noninterest Income 1,856 2,360 2,370 1,666 2,259 Noninterest Expense Compensation and benefits 5,332 4,788 4,552 5,099 4,714 OREO valuation allowance and expenses 488 181 897 421 1,100 Sub Total 5,820 4,969 5,449 5,520 5,814 Operating Expenses Occupancy expense 688 761 806 734 736 Advertising 148 79 145 129 130 Data processing expense 990 936 829 990 924 Professional fees 604 640 658 652 477 Depreciation of premises and equipment 135 147 154 142 151 FDIC Insurance 140 252 260 249 260 Core deposit intangible amortization 126 133 139 144 151 Other 727 2,231 1,032 891 754 Total Operating Expenses 3,558 5,179 4,023 3,931 3,583 Total Noninterest Expense 9,378 10,148 9,472 9,451 9,397 Income before income taxes 8,622 8,426 8,270 5,083 4,586 Income tax expense 2,190 2,127 2,131 1,284 1,136 Net Income $ 6,432 $ 6,299 $ 6,139 $ 3,799 $ 3,450
SUPPLEMENTAL QUARTERLY FINANCIAL DATA - Continued CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(dollars in thousands, except per share amounts) June 30, 2021 March 31, 2021 December 31, 2020 September 30, 2020 June 30, 2020 Assets Cash and due from banks $ 40,881 $ 126,834 $ 56,887 $ 93,130 $ 103,914 Federal funds sold 79,404 43,614 — 69,431 29,456 Interest-bearing deposits with banks 18,626 17,390 20,178 25,132 13,051 Securities available for sale ("AFS"), at fair value 347,678 253,348 246,105 229,620 234,982 Equity securities carried at fair value through income 4,814 4,787 4,855 4,851 4,831 Non-marketable equity securities held in other financial institutions 207 207 207 209 209 Federal Home Loan Bank ("FHLB") stock - at cost 2,036 2,036 2,777 3,415 4,691 Net U.S. Small Business Administration ("SBA") Paycheck Protection ("PPP") Loans 86,482 112,485 107,960 127,811 125,638 Portfolio Loans Receivable net of allowance for loan losses of $18,516 , $18,256 , $19,424 , $18,829 , and $16,319 1,515,893 1,489,806 1,486,115 1,479,313 1,478,498 Net Loans 1,602,375 1,602,291 1,594,075 1,607,124 1,604,136 Goodwill 10,835 10,835 10,835 10,835 10,835 Premises and equipment, net 21,630 20,540 20,271 20,671 20,972 Premises and equipment held for sale 430 430 430 430 430 Other real estate owned ("OREO") 1,536 2,329 3,109 3,998 3,695 Accrued interest receivable 6,590 7,337 8,717 8,975 6,773 Investment in bank owned life insurance 38,493 38,275 38,061 37,841 37,619 Core deposit intangible 1,267 1,394 1,527 1,666 1,810 Net deferred tax assets 8,139 8,671 7,909 7,307 6,565 Right of use assets - operating leases 6,305 6,391 7,831 8,005 8,132 Other assets 3,813 2,822 2,665 4,797 1,655 Total Assets $ 2,195,059 $ 2,149,531 $ 2,026,439 $ 2,137,437 $ 2,093,756 Liabilities and Stockholders' Equity Liabilities Deposits Non-interest-bearing deposits $ 423,165 $ 406,319 $ 362,079 $ 360,839 $ 356,196 Interest-bearing deposits 1,484,973 1,461,577 1,383,523 1,418,767 1,314,168 Total deposits 1,908,138 1,867,896 1,745,602 1,779,606 1,670,364 Short-term borrowings — — — — 5,000 Long-term debt 27,267 27,285 27,302 42,319 67,336 Paycheck Protection Program Liquidity Facility ("PPPLF") Advance — — — 85,893 126,801 Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPs") 12,000 12,000 12,000 12,000 12,000 Subordinated notes - 4.75% 19,482 19,468 19,526 — — Lease liabilities - operating leases 6,512 6,614 8,088 8,193 8,296 Accrued expenses and other liabilities 17,698 15,509 15,908 16,576 14,517 Total Liabilities 1,991,097 1,948,772 1,828,426 1,944,587 1,904,314 Stockholders' Equity Common stock 58 59 59 59 59 Additional paid in capital 96,411 96,181 95,965 95,799 95,687 Retained earnings 104,889 103,294 97,944 92,814 89,781 Accumulated other comprehensive income 3,063 1,684 4,504 4,780 4,517 Unearned ESOP shares (459 ) (459 ) (459 ) (602 ) (602 ) Total Stockholders' Equity 203,962 200,759 198,013 192,850 189,442 Total Liabilities and Stockholders' Equity $ 2,195,059 $ 2,149,531 $ 2,026,439 $ 2,137,437 $ 2,093,756 Common shares issued and outstanding 5,786,928 5,897,685 5,903,613 5,911,940 5,911,715
SUPPLEMENTAL QUARTERLY FINANCIAL DATA - Continued SELECTED FINANCIAL INFORMATION AND RATIOS (UNAUDITED)
Three Months Ended (dollars in thousands, except per share amounts) June 30, 2021 March 31, 2021 December 31, 2020 September 30, 2020 June 30, 2020 KEY OPERATING RATIOS Return on average assets ("ROAA") 1.22 % 1.22 % 1.18 % 0.73 % 0.69 % Pre-tax pre-provision ROAA** 1.68 % 1.68 % 1.71 % 1.46 % 1.62 % Return on average common equity ("ROACE") 12.62 % 12.53 % 12.51 % 7.86 % 7.27 % Pre-tax pre-provision ROACE** 17.49 % 17.34 % 18.08 % 15.69 % 17.03 % Return on average tangible common equity ("ROATCE")** 13.62 % 13.56 % 13.58 % 8.65 % 8.05 % Average total equity to average total assets 9.63 % 9.71 % 9.46 % 9.33 % 9.52 % Interest rate spread 3.30 % 3.43 % 3.29 % 3.15 % 3.21 % Net interest margin 3.37 % 3.50 % 3.40 % 3.27 % 3.34 % Cost of funds 0.21 % 0.25 % 0.42 % 0.46 % 0.54 % Cost of deposits 0.14 % 0.18 % 0.26 % 0.37 % 0.48 % Cost of debt 2.51 % 2.50 % 3.45 % 1.16 % 1.06 % Efficiency ratio 51.27 % 53.78 % 51.64 % 55.48 % 53.75 % Non-interest expense to average assets 1.77 % 1.96 % 1.83 % 1.82 % 1.88 % Net operating expense to average assets 1.42 % 1.50 % 1.37 % 1.50 % 1.43 % Average interest-earning assets to average interest-bearing liabilities 131.36 % 128.84 % 126.18 % 125.40 % 125.51 % Net charge-offs to average portfolio loans 0.01 % 0.40 % 0.00 % 0.00 % 0.61 % COMMON SHARE DATA Basic net income per common share $ 1.10 $ 1.07 $ 1.04 $ 0.64 $ 0.59 Diluted net income per common share $ 1.10 $ 1.07 $ 1.04 $ 0.64 $ 0.59 Cash dividends paid per common share $ 0.150 $ 0.125 $ 0.125 $ 0.125 $ 0.125 Basic - weighted average common shares outstanding 5,845,009 5,888,250 5,892,751 5,895,074 5,894,009 Diluted - weighted average common shares outstanding 5,856,954 5,897,698 5,894,494 5,895,074 5,894,009 ASSET QUALITY Total assets $ 2,195,059 $ 2,149,531 $ 2,026,439 $ 2,137,437 $ 2,093,756 Gross portfolio loans (1) 1,533,876 1,507,183 1,504,275 1,496,532 1,492,745 Classified assets 14,918 16,145 22,358 24,600 25,115 Allowance for loan losses 18,516 18,256 19,424 18,829 16,319 Past due loans - 31 to 89 days 101 1,373 179 838 5,843 Past due loans >=90 days 5,836 5,453 11,965 17,230 20,072 Total past due loans (2) (3) 5,937 6,826 12,144 18,068 25,915 Non-accrual loans (4) 13,802 13,623 18,222 20,148 22,896 Accruing troubled debt restructures ("TDRs") 503 504 572 573 593 Other real estate owned ("OREO") 1,536 2,329 3,109 3,998 3,695 Non-accrual loans, OREO and TDRs $ 15,841 $ 16,456 $ 21,903 $ 24,719 $ 27,184
** Non-GAAP financial measure. See reconciliation of GAAP and NON-GAAP measures.
(1) Portfolio loans include all loan portfolios except the U.S. SBA PPP loan portfolio. Asset quality ratios for loans exclude U.S. SBA PPP loans.
(2) Delinquency excludes Purchase Credit Impaired ("PCI") loans.
(3) There were no COVID-19 deferred loans in process as of July 22, 2021 that were reported as delinquent as of June 30, 2021.
(4) Non-accrual loans include all loans that are 90 days or more delinquent and loans that are non-accrual due to the operating results or cash flows of a customer. Non-accrual loans can include loans that are current with all loan payments. At June 30, 2021 and December 31, 2020, the Company had current non-accrual loans of $8.0 million and $6.3 million , respectively.
SUPPLEMENTAL QUARTERLY FINANCIAL DATA - Continued SELECTED FINANCIAL INFORMATION AND RATIOS (UNAUDITED)
Three Months Ended (dollars in thousands, except per share amounts) June 30, 2021 March 31, 2021 December 31, 2020 September 30, 2020 June 30, 2020 ASSET QUALITY RATIOS (1) Classified assets to total assets 0.68 % 0.75 % 1.10 % 1.15 % 1.20 % Classified assets to risk-based capital 6.24 % 6.81 % 9.61 % 11.89 % 12.49 % Allowance for loan losses to total loans 1.21 % 1.21 % 1.29 % 1.26 % 1.09 % Allowance for loan losses to non-accrual loans 134.15 % 134.01 % 106.60 % 93.45 % 71.27 % Past due loans - 31 to 89 days to total loans 0.01 % 0.09 % 0.01 % 0.06 % 0.39 % Past due loans >=90 days to total loans 0.38 % 0.36 % 0.80 % 1.15 % 1.34 % Total past due (delinquency) to total loans 0.39 % 0.45 % 0.81 % 1.21 % 1.74 % Non-accrual loans to total loans 0.90 % 0.90 % 1.21 % 1.35 % 1.53 % Non-accrual loans and TDRs to total loans 0.93 % 0.94 % 1.25 % 1.38 % 1.57 % Non-accrual loans and OREO to total assets 0.70 % 0.74 % 1.05 % 1.13 % 1.27 % Non-accrual loans and OREO to total loans and OREO 1.00 % 1.06 % 1.42 % 1.61 % 1.78 % Non-accrual loans, OREO and TDRs to total assets 0.72 % 0.77 % 1.08 % 1.16 % 1.30 % COMMON SHARE DATA Book value per common share $ 35.25 $ 34.04 $ 33.54 $ 32.62 $ 32.05 Tangible book value per common share** $ 33.15 $ 31.97 $ 31.45 $ 30.51 $ 29.91 Common shares outstanding at end of period 5,786,928 5,897,685 5,903,613 5,911,940 5,911,715 OTHER DATA Full-time equivalent employees 189 192 189 189 194 Branches 12 11 12 12 12 Loan Production Offices 4 4 4 4 4 CAPITAL RATIOS Tier 1 capital to average assets 9.57 % 9.70 % 9.56 % 9.73 % 9.76 % Tier 1 common capital to risk-weighted assets 11.56 % 11.72 % 11.47 % 11.11 % 11.12 % Tier 1 capital to risk-weighted assets 12.30 % 12.47 % 12.23 % 11.87 % 11.89 % Total risk-based capital to risk-weighted assets 14.62 % 14.83 % 14.69 % 13.06 % 12.94 % Common equity to assets 9.29 % 9.34 % 9.77 % 9.02 % 9.05 % Tangible common equity to tangible assets ** 8.79 % 8.82 % 9.22 % 8.49 % 8.50 %
** Non-GAAP financial measure. See reconciliation of GAAP and NON-GAAP measures.
(1) Asset quality ratios are calculated using total portfolio loans. Portfolio loans include all loan portfolios except the U.S. SBA PPP loan portfolio.
SUPPLEMENTAL YEAR TO DATE FINANCIAL DATA CONSOLIDATED INCOME STATEMENT (UNAUDITED)
Six Months Ended June 30, (dollars in thousands) 2021 2020 Interest and Dividend Income Loans, including fees $ 32,912 $ 32,779 Interest and dividends on securities 2,165 2,810 Interest on deposits with banks 45 88 Total Interest and Dividend Income 35,122 35,677 Interest Expense Deposits 1,442 4,981 Short-term borrowings — 97 Long-term debt 736 1,022 Total Interest Expense 2,178 6,100 Net Interest Income ("NII") 32,944 29,577 Provision for loan losses 586 7,600 NII After Provision For Loan Losses 32,358 21,977 Noninterest Income Loan appraisal, credit, and misc. charges 242 49 Gain on sale or disposition of assets 68 — Net gains on sale of investment securities 586 441 Unrealized gain (loss) on equity securities (72 ) 115 Income from bank owned life insurance 432 439 Service charges 2,079 1,691 Referral fee income 1,072 1,645 Loss on sale of loans (191 ) — Total Noninterest Income 4,216 4,380 Noninterest Expense Compensation and benefits 10,120 9,902 OREO valuation allowance and expenses 669 1,882 Sub-total 10,789 11,784 Operating Expense Occupancy expense 1,449 1,470 Advertising 227 251 Data processing expense 1,926 1,852 Professional fees 1,244 1,103 Depreciation of premises and equipment 282 309 FDIC Insurance 392 430 Core deposit intangible amortization 259 308 Other 2,958 1,573 Total Operating Expense 8,737 7,296 Total Noninterest Expense 19,526 19,080 Income before income taxes 17,048 7,277 Income tax expense 4,317 1,079 Net Income $ 12,731 $ 6,198
SUPPLEMENTAL YEAR TO DATE FINANCIAL DATA (UNAUDITED)
Six Months Ended June 30, 2021 2020 KEY OPERATING RATIOS Return on average assets ("ROAA") 1.22 % 0.65 % Pre-tax pre-provision ROAA** 1.68 % 1.57 % Return on average common equity ("ROACE") 12.57 % 6.64 % Pre-tax pre-provision ROACE** 17.41 % 15.95 % Return on average tangible common equity ("ROATCE")** 13.59 % 7.44 % Average total equity to average total assets 9.67 % 9.84 % Interest rate spread 3.36 % 3.21 % Net interest margin 3.43 % 3.39 % Cost of funds 0.23 % 0.72 % Cost of deposits 0.16 % 0.64 % Cost of debt 2.50 % 1.61 % Efficiency ratio 52.55 % 56.19 % Non-interest expense to average assets 1.87 % 2.01 % Net operating expense to average assets 1.46 % 1.55 % Average interest-earning assets to average interest-bearing liabilities 130.12 % 124.99 % Net charge-offs to average portfolio loans 0.20 % 0.30 % COMMON SHARE DATA Basic net income per common share $ 2.17 $ 1.05 Diluted net income per common share $ 2.17 $ 1.05 Cash dividends paid per common share $ 0.28 $ 0.25 Weighted average common shares outstanding: Basic 5,866,510 5,890,607 Diluted 5,877,698 5,890,607
____________________________________
RECONCILIATION OF NON-GAAP MEASURES (UNAUDITED)
Reconciliation of US GAAP total assets, common equity, common equity to assets and book value to Non-GAAP tangible assets, tangible common equity, tangible common equity to tangible assets and tangible book value.
This press release, including the accompanying financial statement tables, contains financial information determined by methods other than in accordance with generally accepted accounting principles, or GAAP. This financial information includes certain performance measures, which exclude intangible assets. These non-GAAP measures are included because the Company believes they may provide useful supplemental information for evaluating the underlying performance trends of the Company.
(dollars in thousands, except per share amounts) June 30, 2021 March 31, 2021 December 31, 2020 September 30, 2020 June 30, 2020 Total assets $ 2,195,059 $ 2,149,531 $ 2,026,439 $ 2,137,437 $ 2,093,756 Less: intangible assets Goodwill 10,835 10,835 10,835 10,835 10,835 Core deposit intangible 1,267 1,394 1,527 1,666 1,810 Total intangible assets 12,102 12,229 12,362 12,501 12,645 Tangible assets $ 2,182,957 $ 2,137,302 $ 2,014,077 $ 2,124,936 $ 2,081,111 Total common equity $ 203,962 $ 200,759 $ 198,013 $ 192,850 $ 189,442 Less: intangible assets 12,102 12,229 12,362 12,501 12,645 Tangible common equity $ 191,860 $ 188,530 $ 185,651 $ 180,349 $ 176,797 Common shares outstanding at end of period 5,786,928 5,897,685 5,903,613 5,911,940 5,911,715 Common equity to assets 9.29 % 9.34 % 9.77 % 9.02 % 9.05 % Tangible common equity to tangible assets 8.79 % 8.82 % 9.22 % 8.49 % 8.50 % Common book value per share $ 35.25 $ 34.04 $ 33.54 $ 32.62 $ 32.05 Tangible common book value per share $ 33.15 $ 31.97 $ 31.45 $ 30.51 $ 29.91
RECONCILIATION OF NON-GAAP MEASURES (UNAUDITED)
Pre-Tax Pre-Provision ("PTPP") Income, PTPP Return on Average Assets ("ROAA"), PTPP Return on Average Common Equity ("ROACE"), and Return on Average Tangible Common Equity ("ROATCE")
Management believes that PTPP income, which reflects the Company's profitability before income taxes and loan loss provisions, allows investors to better assess the Company's operating income and expenses in relation to the Company's core operating revenue by removing the volatility that is associated with credit provisions and different state income tax rates for comparable institutions. ROATCE is computed by dividing net earnings applicable to common shareholders by average tangible common shareholders' equity. Management believes that ROATCE is meaningful because it measures the performance of a business consistently, whether acquired or internally developed. ROATCE is a non-GAAP measure and may not be comparable to similar non-GAAP measures used by other companies. Management also believes that during a crisis such as the COVID-19 pandemic, this information is useful as the impact of the pandemic on the loan loss provisions of various institutions will likely vary based on the geography of the communities served by a particular institution.
Three Months Ended Six Months Ended (dollars in thousands) June 30, 2021 March 31, 2021 December 31, 2020 September 30, 2020 June 30, 2020 June 30, 2021 June 30, 2020 Net income (as reported) $ 6,432 $ 6,299 $ 6,139 $ 3,799 $ 3,450 $ 12,731 $ 6,198 Provision for loan losses 291 295 600 2,500 3,500 586 7,600 Income tax expenses 2,190 2,127 2,131 1,284 1,136 4,317 1,079 Non-GAAP PTPP income $ 8,913 $ 8,721 $ 8,870 $ 7,583 $ 8,086 $ 17,634 $ 14,877 ROAA 1.22 % 1.22 % 1.18 % 0.73 % 0.69 % 1.22 % 0.65 % Pre-tax pre-provision ROAA 1.68 % 1.68 % 1.71 % 1.46 % 1.62 % 1.68 % 1.57 % ROACE 12.62 % 12.53 % 12.51 % 7.86 % 7.27 % 12.57 % 6.64 % Pre-tax pre-provision ROACE 17.49 % 17.34 % 18.08 % 15.69 % 17.03 % 17.41 % 15.95 % Average assets $ 2,116,939 $ 2,070,575 $ 2,074,707 $ 2,071,487 $ 1,995,552 $ 2,093,886 $ 1,896,488 Average equity $ 203,893 $ 201,124 $ 196,279 $ 193,351 $ 189,890 $ 202,516 $ 186,580
Three Months Ended Six Months Ended (dollars in thousands) June 30, 2021 March 31, 2021 December 31, 2020 September 30, 2020 June 30, 2020 June 30, 2021 June 30, 2020 Net income (as reported) $ 6,432 $ 6,299 $ 6,139 $ 3,799 $ 3,450 $ 12,731 $ 6,198 Core deposit intangible amortization (net of tax) 94 99 103 108 114 193 262 Net earnings applicable to common shareholders $ 6,526 $ 6,398 $ 6,242 $ 3,907 $ 3,564 $ 12,924 $ 6,460 ROATCE 13.62 % 13.56 % 13.58 % 8.65 % 8.05 % 13.59 % 7.44 % Average tangible common equity $ 191,708 $ 188,808 $ 183,827 $ 180,755 $ 177,146 $ 190,266 $ 173,759
AVERAGE CONSOLIDATED BALANCE SHEETS AND NET INTEREST INCOME (UNAUDITED)
For the Three Months Ended June 30, For the Three Months Ended 2021 2020 June 30, 2021 March 31, 2021 (dollars in thousands) Average Balance Interest Average Yield/Cost Average Balance Interest Average Yield/Cost Average Balance Interest Average Yield/Cost Average Balance Interest Average Yield/Cost Assets Interest-earning assets: Commercial real estate $ 1,089,781 $ 10,953 4.02 % $ 981,188 $ 10,537 4.30 % $ 1,089,781 $ 10,953 4.02 % $ 1,059,803 $ 10,696 4.04 % Residential first mortgages 109,296 838 3.07 % 168,958 1,397 3.31 % 109,296 838 3.07 % 124,984 914 2.93 % Residential rentals 139,080 1,410 4.06 % 131,018 1,521 4.64 % 139,080 1,410 4.06 % 139,220 1,445 4.15 % Construction and land development 38,315 425 4.44 % 39,856 445 4.47 % 38,315 425 4.44 % 36,091 402 4.46 % Home equity and second mortgages 29,061 251 3.45 % 35,135 318 3.62 % 29,061 251 3.45 % 29,272 248 3.39 % Commercial and equipment loans 104,117 1,108 4.26 % 131,186 1,554 4.74 % 104,117 1,108 4.26 % 105,284 1,070 4.07 % U.S. SBA PPP loans 104,426 1,318 5.05 % 90,132 493 2.19 % 104,426 1,318 5.05 % 116,003 1,802 6.21 % Consumer loans 1,425 17 4.77 % 1,119 12 4.29 % 1,425 17 4.77 % 1,320 15 4.55 % Allowance for loan losses (18,265 ) — 0.00 % (15,597 ) — 0.00 % (18,265 ) — 0.00 % (19,614 ) — 0.00 % Loan portfolio (1) $ 1,597,236 $ 16,320 4.09 % $ 1,562,995 $ 16,277 4.17 % $ 1,597,236 $ 16,320 4.09 % $ 1,592,363 $ 16,592 4.17 % Taxable investment securities 276,019 1,020 1.48 % 211,917 1,248 2.36 % 276,019 1,020 1.48 % 229,810 951 1.66 % Nontaxable investment securities 15,559 81 2.08 % 12,586 93 2.96 % 15,559 81 2.08 % 20,841 114 2.19 % Interest-bearing deposits in other banks 28,844 13 0.18 % 17,384 11 0.25 % 28,844 13 0.18 % 25,064 14 0.22 % Federal funds sold 34,778 10 0.12 % 15,893 9 0.23 % 34,778 10 0.12 % 18,721 7 0.15 % Total interest-earning assets 1,952,436 17,444 3.57 % 1,820,775 17,638 3.87 % 1,952,436 17,444 3.57 % 1,886,799 17,678 3.75 % Cash and cash equivalents 65,897 73,206 65,897 82,669 Goodwill 10,835 10,835 10,835 10,835 Core deposit intangible 1,350 1,909 1,350 1,481 Other assets 86,421 88,827 86,421 88,791 Total Assets $ 2,116,939 $ 1,995,552 $ 2,116,939 $ 2,070,575 Liabilities and Stockholders' Equity Noninterest-bearing demand deposits $ 406,166 $ — 0.00 % $ 332,642 $ — 0.00 % $ 406,166 $ — 0.00 % $ 381,059 $ — 0.00 % Interest-bearing deposits Savings 105,814 13 0.05 % 81,019 30 0.15 % 105,814 13 0.05 % 101,782 13 0.05 % Interest-bearing demand and money market accounts 977,201 185 0.08 % 816,836 481 0.24 % 977,201 185 0.08 % 952,554 195 0.08 % Certificates of deposit 344,533 442 0.51 % 373,129 1,426 1.53 % 344,533 442 0.51 % 351,365 594 0.68 % Total interest-bearing deposits 1,427,548 640 0.18 % 1,270,984 1,937 0.61 % 1,427,548 640 0.18 % 1,405,701 802 0.23 % Total deposits 1,833,714 640 0.14 % 1,603,626 1,937 0.48 % 1,833,714 640 0.14 % 1,786,760 802 0.18 % Long-term debt 27,273 43 0.63 % 67,342 276 1.64 % 27,273 43 0.63 % 27,291 41 0.60 % Short-term debt — — 0.00 % 13,077 28 0.86 % — — 0.00 % — — 0.00 % PPPLF advance — — 0.00 % 87,332 76 0.35 % — — 0.00 % — — 0.00 % Subordinated notes 19,473 251 5.16 % — — 0.00 % 19,473 251 5.16 % 19,490 251 5.15 % Guaranteed preferred beneficial interest in junior subordinated debentures 12,000 75 2.50 % 12,000 97 3.23 % 12,000 75 2.50 % 12,000 75 2.50 % Total debt 58,746 369 2.51 % 179,751 477 1.06 % 58,746 369 2.51 % 58,781 367 2.50 % Interest-bearing liabilities 1,486,294 1,009 0.27 % 1,450,735 2,414 0.67 % 1,486,294 1,009 0.27 % 1,464,482 1,169 0.32 % Total funds 1,892,460 1,009 0.21 % 1,783,377 2,414 0.54 % 1,892,460 1,009 0.21 % 1,845,541 1,169 0.25 % Other liabilities 20,586 22,285 20,586 23,910 Stockholders' equity 203,893 189,890 203,893 201,124 Total Liabilities and Stockholders' Equity $ 2,116,939 $ 1,995,552 $ 2,116,939 $ 2,070,575 Net interest income $ 16,435 $ 15,224 $ 16,435 $ 16,509 Interest rate spread 3.30 % 3.21 % 3.30 % 3.43 % Net yield on interest-earning assets 3.37 % 3.34 % 3.37 % 3.50 % Average interest-earning assets to average interest-bearing liabilities 131.36 % 125.51 % 131.36 % 128.84 % Average loans to average deposits 87.10 % 97.47 % 87.10 % 89.12 % Average transaction deposits to total average deposits ** 81.21 % 76.73 % 81.21 % 80.34 % Cost of funds 0.21 % 0.54 % 0.21 % 0.25 % Cost of deposits 0.14 % 0.48 % 0.14 % 0.18 % Cost of debt 2.51 % 1.06 % 2.51 % 2.50 %
(1) Loan average balance includes non-accrual loans. There are no tax equivalency adjustments. There was $75,000 , $181,000 and $90,000 of accretion interest for the three months ended June 30, 2021 and 2020, and March 31, 2021, respectively.
** Transaction deposits exclude time deposits.
AVERAGE CONSOLIDATED BALANCE SHEETS AND NET INTEREST INCOME (UNAUDITED)
For the Six Months Ended June 30, 2021 2020 (dollars in thousands) Average Balance Interest Average Yield/Cost Average Balance Interest Average Yield/Cost Assets Interest-earning assets: Commercial real estate $ 1,074,874 $ 21,648 4.03 % $ 968,112 $ 21,782 4.50 % Residential first mortgages 117,097 1,752 2.99 % 169,975 2,909 3.42 % Residential rentals 139,150 2,855 4.10 % 131,469 2,874 4.37 % Construction and land development 37,209 828 4.45 % 38,481 912 4.74 % Home equity and second mortgages 29,166 499 3.42 % 35,582 771 4.33 % Commercial and equipment loans 104,697 2,178 4.16 % 127,411 3,013 4.73 % U.S. SBA PPP loans 110,183 3,120 5.66 % 46,516 493 2.12 % Consumer loans 1,373 32 4.66 % 1,118 25 4.47 % Allowance for loan losses (18,936 ) — — % (13,400 ) — — % Loan portfolio (1) $ 1,594,813 $ 32,912 4.13 % $ 1,505,264 $ 32,779 4.36 % Taxable investment securities 253,043 1,970 1.56 % 213,664 2,711 2.54 % Nontaxable investment securities 18,185 195 2.14 % 6,337 99 3.12 % Interest-bearing deposits in other banks 26,964 28 0.21 % 11,966 63 1.05 % Federal funds sold 26,794 17 0.13 % 9,960 25 0.50 % Total Interest-Earning Assets 1,919,799 35,122 3.66 % 1,747,191 35,677 4.08 % Cash and cash equivalents 74,237 48,657 Goodwill 10,835 10,835 Core deposit intangible 1,415 1,986 Other assets 87,600 87,819 Total Assets $ 2,093,886 $ 1,896,488 Liabilities and Stockholders' Equity Noninterest-bearing demand deposits 393,682 — — % 289,473 — — % Interest-bearing liabilities: Savings 103,809 26 0.05 % 76,052 $ 48 0.13 % Interest-bearing demand and money market accounts 964,946 380 0.08 % 800,797 1,805 0.45 % Certificates of deposit 347,930 1,036 0.60 % 381,828 3,128 1.64 % Total Interest-bearing deposits 1,416,685 1,442 0.20 % 1,258,677 4,981 0.79 % Total deposits 1,810,367 1,442 0.16 % 1,548,150 4,981 0.64 % Debt: Long-term debt 27,282 83 0.61 % 61,219 536 1.75 % Short-term borrowings — — — % 14,805 97 1.31 % PPPLF advances — — — % 43,666 76 0.35 % Subordinated notes 19,482 503 5.16 % 7,456 184 4.94 % Guaranteed preferred beneficial interest in junior subordinated debentures 12,000 150 2.50 % 12,000 226 3.77 % Total debt 58,764 736 2.50 % 139,146 1,119 1.61 % Total interest-bearing liabilities 1,475,449 2,178 0.30 % 1,397,823 6,100 0.87 % Total funds 1,869,131 2,178 0.23 % 1,687,296 6,100 0.72 % Other liabilities 22,239 22,612 Stockholders' equity 202,516 186,580 Total Liabilities and Stockholders' Equity $ 2,093,886 $ 1,896,488 Net interest income $ 32,944 $ 29,577 Interest rate spread 3.36 % 3.21 % Net yield on interest-earning assets 3.43 % 3.39 % Average interest-earning assets to average interest-bearing liabilities 130.12 % 124.99 % Average loans to average deposits 88.09 % 97.23 % Average transaction deposits to total average deposits ** 80.78 % 75.34 % Cost of funds 0.23 % 0.72 % Cost of deposits 0.16 % 0.64 % Cost of debt 2.50 % 1.61 %
(1) Loan average balance includes non-accrual loans. There are no tax equivalency adjustments. There was $165,000 and $403,000 of accretion interest during the six months ended June 30, 2021 and 2020, respectively.
** Transaction deposits exclude time deposits.
SUMMARY OF LOAN PORTFOLIO (UNAUDITED)
BY LOAN TYPE June 30, 2021 % March 31, 2021 % December 31, 2020 % September 30, 2020 % June 30, 2020 % Portfolio Type: Commercial real estate $ 1,111,613 72.47 % $ 1,081,111 71.74 % $ 1,049,147 69.75 % $ 1,021,987 68.29 % $ 996,111 66.73 % Residential first mortgages 105,482 6.88 % 115,803 7.68 % 133,779 8.89 % 147,756 9.87 % 165,670 11.10 % Residential rentals 142,210 9.27 % 137,522 9.12 % 139,059 9.24 % 137,950 9.22 % 132,590 8.88 % Construction and land development 36,918 2.41 % 38,446 2.55 % 37,520 2.49 % 36,061 2.41 % 37,580 2.52 % Home equity and second mortgages 28,726 1.87 % 29,363 1.95 % 29,129 1.94 % 31,427 2.10 % 33,873 2.27 % Commercial loans 47,567 3.10 % 42,689 2.83 % 52,921 3.52 % 58,894 3.94 % 63,249 4.24 % Consumer loans 1,442 0.09 % 1,415 0.09 % 1,027 0.07 % 1,081 0.07 % 1,117 0.07 % Commercial equipment 59,918 3.91 % 60,834 4.04 % 61,693 4.10 % 61,376 4.10 % 62,555 4.19 % Gross portfolio loans 1,533,876 100.00 % 1,507,183 100.00 % 1,504,275 100.00 % 1,496,532 100.00 % 1,492,745 100.00 % Net deferred costs 533 0.03 % 879 0.06 % 1,264 0.08 % 1,610 0.11 % 2,072 0.14 % Allowance for loan losses (18,516 ) (1.21 ) % (18,256 ) (1.21 ) % (19,424 ) (1.29 ) % (18,829 ) (1.26 ) % (16,319 ) (1.09 ) % (17,983 ) (17,377 ) (18,160 ) (17,219 ) (14,247 ) Net portfolio loans $ 1,515,893 $ 1,489,806 $ 1,486,115 $ 1,479,313 $ 1,478,498 U.S. SBA PPP loans $ 89,129 $ 115,700 $ 110,320 $ 131,088 $ 129,384 Net deferred fees (2,647 ) (3,215 ) (2,360 ) (3,277 ) (3,746 ) Net U.S. SBA PPP loans $ 86,482 $ 112,485 $ 107,960 $ 127,811 $ 125,638 Total net loans $ 1,602,375 $ 1,602,291 $ 1,594,075 $ 1,607,124 $ 1,604,136 Gross loans $ 1,623,005 $ 1,622,883 $ 1,614,595 $ 1,627,620 $ 1,622,129
END OF PERIOD CONTRACTUAL RATES (UNAUDITED)
The following table is based on contractual interest rates and does not include the amortization of deferred costs and fees or assumptions regarding non-accrual interest:
June 30, 2021 March 31, 2021 December 31, 2020 September 30, 2020 June 30, 2020 (dollars in thousands) EOP Contractual Interest rate EOP Contractual Interest rate EOP Contractual Interest rate EOP Contractual Interest rate EOP Contractual Interest rate Commercial real estate 3.96 % 4.02 % 4.11 % 4.20 % 4.32 % Residential first mortgages 3.87 % 3.87 % 3.93 % 3.93 % 3.93 % Residential rentals 4.11 % 4.20 % 4.26 % 4.30 % 4.45 % Construction and land development 4.31 % 4.32 % 4.28 % 4.40 % 4.46 % Home equity and second mortgages 3.50 % 3.52 % 3.54 % 3.56 % 3.56 % Commercial loans 4.44 % 4.63 % 4.56 % 4.51 % 4.53 % Consumer loans 5.65 % 5.75 % 5.99 % 5.94 % 6.05 % Commercial equipment 4.42 % 4.40 % 4.42 % 4.42 % 4.44 % U.S. SBA PPP loans 1.00 % 1.00 % 1.00 % 1.00 % 1.00 % Total loans 3.84 % 3.84 % 3.92 % 3.94 % 4.03 % Yields without U.S. SBA PPP loans 4.00 % 4.06 % 4.13 % 4.20 % 4.29 %
ALLOWANCE FOR LOAN LOSSES (UNAUDITED)
(dollars in thousands) For the Three Months Ended June 30, 2021 March 31, 2021 December 31, 2020 September 30, 2020 June 30, 2020 Beginning of period $ 18,256 $ 19,424 $ 18,829 $ 16,319 $ 15,061 Charge-offs (61 ) (1,485 ) (30 ) (65 ) (2,262 ) Recoveries 30 22 25 75 20 Net charge-offs (31 ) (1,463 ) (5 ) 10 (2,242 ) Provision for loan losses 291 295 600 2,500 3,500 End of period $ 18,516 $ 18,256 $ 19,424 $ 18,829 $ 16,319 Net charge-offs to average portfolio loans (annualized)(1) (0.01 ) % (0.40 ) % — % — % (0.61 ) % Breakdown of general and specific allowance as a percentage of gross portfolio loans ( 1) General allowance $ 17,686 $ 17,365 $ 18,068 $ 18,319 $ 16,215 Specific allowance 778 891 1,356 510 104 Total allowance to non-acquired loans $ 18,464 $ 18,256 $ 19,424 $ 18,829 $ 16,319 PCI loans 52 — — — — Total allowance to gross portfolio loans with PCI loans $ 18,516 $ 18,256 $ 19,424 $ 18,829 $ 16,319 General allowance 1.15 % 1.15 % 1.20 % 1.22 % 1.09 % Specific allowance 0.05 % 0.06 % 0.09 % 0.03 % 0.01 % Total allowance to gross portfolio loans(1) 1.20 % 1.21 % 1.29 % 1.26 % 1.09 % Total allowance to gross portfolio loans with PCI loans(2) 1.21 % — % — % — % — % Allowance to non-acquired gross loans(3) 1.25 % 1.26 % 1.35 % 1.31 % 1.14 % Allowance+ Non-PCI FV Mark $ 19,090 $ 18,939 $ 20,174 $ 19,643 $ 17,208 Allowance+ Non-PCI FV Mark to gross portfolio loans 1.24 % 1.26 % 1.34 % 1.31 % 1.15 %
____________________________________
(UNAUDITED) COVID-19 Deferred Loans June 30, 2021 Accrual Loans Non-Accrual Loans (dollars in thousands) Loan Balances % of Deferred Loans % of Gross Portfolio Loans Loan Balances Number of Loans Loan Balances Number of Loans Commercial equipment 3,505 100.00 % 0.23 % 3,505 11 — — Total $ 3,505 100.00 % 0.23 % $ 3,505 11 $ — —
COVID-19 Deferred Loans - Scheduled Month off Deferral (UNAUDITED) (dollars in thousands) Loan Balances % Number of Loans December-21 3,505 100.00 % 11 Total $ 3,505 100.00 % 11
COVID-19 Deferred Loans by NAICS Industry (UNAUDITED) (dollars in thousands) June 30, 2021 Number of Loans Transportation and Warehousing 3,505 11 Total $ 3,505 11
CLASSIFIED AND SPECIAL MENTION ASSETS (UNAUDITED)
The following is a breakdown of the Company’s classified and special mention assets at June 30, 2021 and December 31, 2020, 2019, 2018, and 2017, respectively:
As of (dollars in thousands) 6/30/2021 3/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017 Classified loans Substandard $ 13,382 $ 13,816 $ 19,249 $ 26,863 $ 32,226 $ 40,306 Doubtful — — — — — — Total classified loans 13,382 13,816 19,249 26,863 32,226 40,306 Special mention loans 4,524 7,769 7,672 — — 96 Total classified and special mention loans $ 17,906 $ 21,585 $ 26,921 $ 26,863 $ 32,226 $ 40,402 Classified loans $ 13,382 $ 13,816 $ 19,249 $ 26,863 $ 32,226 $ 40,306 Classified securities — — — — 482 651 Other real estate owned 1,536 2,329 3,109 7,773 8,111 9,341 Total classified assets $ 14,918 $ 16,145 $ 22,358 $ 34,636 $ 40,819 $ 50,298 Total classified assets as a percentage of total assets 0.68 % 0.75 % 1.10 % 1.93 % 2.42 % 3.58 % Total classified assets as a percentage of Risk Based Capital 6.24 % 6.81 % 9.61 % 16.21 % 21.54 % 32.10 %
SUMMARY OF DEPOSITS (UNAUDITED)
June 30, 2021 March 31, 2021 December 31, 2020 September 30, 2020 June 30, 2020 (dollars in thousands) Balance % Balance % Balance % Balance % Balance % Noninterest-bearing demand $ 423,165 22.18 % $ 406,319 21.75 % $ 362,079 20.74 % $ 360,839 20.28 % $ 356,196 21.32 % Interest-bearing: Demand 685,023 35.90 % 651,639 34.89 % 590,159 33.81 % 635,176 35.69 % 547,639 32.79 % Money market deposits 351,262 18.41 % 355,680 19.04 % 340,725 19.52 % 329,617 18.52 % 314,781 18.85 % Savings 107,288 5.62 % 105,590 5.65 % 98,783 5.66 % 90,514 5.09 % 85,257 5.10 % Certificates of deposit 341,400 17.89 % 348,668 18.67 % 353,856 20.27 % 363,460 20.42 % 366,491 21.94 % Total interest-bearing 1,484,973 77.82 % 1,461,577 78.25 % 1,383,523 79.26 % 1,418,767 79.72 % 1,314,168 78.68 % Total deposits $ 1,908,138 100.00 % $ 1,867,896 100.00 % $ 1,745,602 100.00 % $ 1,779,606 100.00 % $ 1,670,364 100.00 % Transaction accounts $ 1,566,738 82.11 % $ 1,519,228 81.33 % $ 1,391,746 79.73 % $ 1,416,146 79.58 % $ 1,303,873 78.06 %
