Market Overview

Sierra Bancorp Reports Earnings

Share:

Sierra Bancorp (NASDAQ:BSRR), parent of Bank of the Sierra, today announced its unaudited financial results for the three- and six-month periods ended June 30, 2019. Sierra Bancorp reported consolidated net income of $8.829 million for the second quarter of 2019, representing an increase of $837,000, or 10%, relative to the second quarter of 2018. The favorable variance in net income came largely from the positive impact of a higher average balance of interest-earning assets, but also includes an increase in noninterest income. The Company's return on average assets was 1.39% in the second quarter of 2019, return on average equity was 12.27%, and diluted earnings per share were $0.57.

For the first six months of 2019 the Company recognized net income of $17.724 million, which reflects an increase of 21% relative to the same period in 2018. The Company's financial performance metrics for the first half of 2019 include an annualized return on average equity of 12.62%, a return on average assets of 1.41%, and diluted earnings per share of $1.15.

Assets totaled $2.577 billion at June 30, 2019, representing an increase of $55 million, or 2%, for the first half of the year. The increase in assets resulted primarily from an increase in outstanding balances on mortgage warehouse lines and growth in investment securities, partially offset by a drop in non-agricultural real estate loans. Gross loans grew to $1.778 billion at June 30, 2019, for an increase of $46 million, or 3%, for the first six months of the year. Total nonperforming assets dropped by over $1 million, or 22%, during the first half of 2019. Deposits totaled $2.179 billion at June 30, 2019, representing a year-to-date organic increase of $63 million, or 3%, while non-deposit borrowings were reduced by $40 million.

"I have been up against tough competition all my life. I wouldn't know how to get along without it."

– Walt Disney

"We are proud of our results for the second quarter of 2019, which reflect robust net income and a respectable efficiency ratio," stated Kevin McPhaill, President and CEO. "Deposit growth was also solid, but loan growth was challenging during this past quarter as we saw increasing competition on rates and loan structure. Our bankers are up to the challenge and they remain focused on loan growth and consistent credit quality," he noted further. "We are optimistic about the remainder of the year and look forward to continued growth while keeping an eye on efficiency," McPhaill concluded.

Financial Highlights

As noted above, net income increased by $837,000, or 10%, for the second quarter of 2019 relative to the second quarter of 2018, and by $3.022 million, or 21%, for the first six months of 2019 as compared to the same period in 2018. Significant variances in the components of pre-tax income and in our provision for income taxes, including some items of a nonrecurring nature, are noted below.

Net interest income increased by $1.399 million, or 6%, for the second quarter of 2019 over the second quarter of 2018 and $3.612 million, or 8%, for the first six months of 2019 relative to the same period in 2018. The increase for the second quarter is due to growth in average interest-earning assets totaling $151 million, or 7%, partially offset by a three basis point drop in our net interest margin. Organic growth in the average balance of real estate loans was the main factor impacting the increase in average earning assets, and our net interest margin fell for the quarterly comparison because the cost of interest-bearing liabilities increased more than the yield on interest-earning assets. The improvement in net interest income for the comparative year-to-date periods resulted from an increase of $155 million, or 7%, in average interest-earning assets and a 3 basis point increase in our net interest margin. Our net interest margin has been impacted in recent periods by market factors and competitive forces as well as nonrecurring interest items, which typically include interest income recovered upon the resolution of nonperforming loans, the reversal of interest income when a loan is placed on non-accrual status, and accelerated fees or prepayment penalties recognized for early payoffs. Nonrecurring items added $65,000 to interest income in the second quarter of 2019 relative to $126,000 in the second quarter of 2018, and $272,000 to interest income in the first half of 2019 as compared to $228,000 in the first half of 2018. Moreover, discount accretion on loans from whole-bank acquisitions enhanced our net interest margin by five basis points in the second quarter of 2019 as compared to 11 basis points in the second quarter 2018, and four basis points for the first six months of 2019 relative to eight basis points in the first six months of 2018.

The Company recorded a loan loss provision of $400,000 in the second quarter of 2019 relative to a provision of $300,000 in the second quarter of 2018, and the year-to-date loan loss provision totaled $700,000 in 2019 as compared to $500,000 in 2018. The 2019 provision was deemed necessary subsequent to our determination of the appropriate level for our allowance for loan and lease losses, taking into consideration overall credit quality, growth in outstanding loan balances, and reserves required for specifically identified impaired loan balances.

Total noninterest income reflects increases of $426,000, or 8%, for the quarterly comparison and $1.199 million, or 11% for the year-to-date period. The quarterly comparison includes a $232,000 nonrecurring gain resulting from the write up of certain restricted stock pursuant to a periodic assessment of its market value, and a $100,000 nonrecurring gain from the wrap-up of a low-income housing tax credit fund investment. It also reflects higher service charges on deposits and an increase in debit card interchange income. Those increases were partially offset by a $294,000 unfavorable swing in bank-owned life insurance (BOLI) income, resulting from fluctuations in income on BOLI associated with deferred compensation plans. The main difference between the quarterly and year-to-date variances in noninterest income came in BOLI income, which reflects an increase of $408,000 for the year-to-date period rather than a decline, again due to significant fluctuations in deferred compensation BOLI income.

Total noninterest expense increased by $362,000, or 2%, in the second quarter of 2019 relative to the second quarter of 2018, and by $328,000, or 1%, in the first six months of 2019 as compared to the first six months of 2018. Compensation costs and occupancy expenses were roughly the same for the respective comparative periods, but other noninterest expense increased by $366,000, or 6%, for the quarterly comparison and $259,000, or 2%, for the first half. The variances in other noninterest expense include increases in net OREO expense totaling $615,000 for the quarter and $407,000 for the first six months, largely driven by nonrecurring OREO gains that helped offset expenses in 2018, and the offsetting impact of lower nonrecurring acquisition costs in 2019. Acquisition costs were minimal in 2019, but totaled $151,000 in the second quarter of 2018 and $437,000 in the first half of 2018. The variances were also affected by fluctuations in deferred compensation expense for directors, which is linked to the changes in BOLI income. The absolute decline in directors' deferred compensation costs totaled $198,000 for the quarterly comparison, but the year-to-date comparison reflects an increase of $156,000. The Company's provision for income taxes was 26.4% of pre-tax income in the second quarter of 2019 relative to 24.9% in the second quarter of 2018, and 25.3% of pre-tax income for the first half of 2019 relative to 24.4% for the same period in 2018.

Balance sheet changes during the first half of 2019 include an increase in total assets of $55 million, or 2%, due to growth in mortgage warehouse loans and investment securities, partially offset by real estate loan runoff and a lower level of cash and due from banks. Gross loans were up by $46 million, or 3%, including increases of $63 million in mortgage warehouse loans and $3 million in combined agricultural loans. Mortgage warehouse loan balances increased due to market factors favorably impacting mortgage origination and refinancing activity, heightened business development efforts, and pricing adjustments. Non-agricultural real estate loans, on the other hand, declined by $17 million, since a sizeable drop in residential real estate loans was only partially offset by growth in commercial real estate loans. Commercial and industrial loans also fell by $3 million, and consumer loans declined slightly. No assurance can be provided with regard to future loan growth as loan payoffs have occurred at relatively high levels in recent periods, mortgage warehouse loan volumes are difficult to predict, the number of lending opportunities which meet our credit criteria continues to decline, and competition has increased. Other assets did not change materially, since the increase resulting from operating lease assets booked at the beginning of 2019, pursuant to our adoption of FASB's ASU 2016‑02, was largely offset by our first quarter 2019 collection of a receivable established at the end of 2018 for expected proceeds from the sale of a large foreclosed property.

Total nonperforming assets, comprised of non-accrual loans and foreclosed assets, fell by $1.348 million, or 22%, during the first half of 2019 due to the impact of net loan charge-offs, as well as our continued efforts to sell OREO and resolve nonperforming loan balances. The Company's ratio of nonperforming assets to loans plus foreclosed assets dropped to 0.27% at June 30, 2019 from 0.36% at December 31, 2018. All of the Company's impaired assets are periodically reviewed, and are either well-reserved based on current loss expectations or are carried at the fair value of the underlying collateral, net of expected disposition costs.

The Company's allowance for loan and lease losses was $9.883 million at June 30, 2019, as compared to a balance of $9.750 million at December 31, 2018. The slight increase resulted from the addition of a $700,000 loan loss provision in the first half of 2019, less $567,000 in net loan balances charged off during the period. Because the increase in the allowance was proportionate to growth in our loan portfolio, the allowance was 0.56% of total loans at both June 30, 2019 and December 31, 2018. It should be noted that our need for reserves in recent periods has been favorably impacted by acquired loans, which were booked at their fair values on the acquisition dates and thus did not initially require a loan loss allowance. Furthermore, loss reserves allocated to mortgage warehouse loans are relatively low because we have not experienced any losses in that portfolio segment. Management's detailed analysis indicates that the Company's allowance for loan and lease losses should be sufficient to cover credit losses inherent in loan and lease balances outstanding as of June 30, 2019, but no assurance can be given that the Company will not experience substantial future losses relative to the size of the allowance.

Deposit balances reflect growth of $63 million, or 3%, during the first six months of 2019. Core non-maturity deposits increased by $31 million, or 2%, while customer time deposits increased by $32 million, or 7%. Junior subordinated debentures increased slightly from accretion of the discount on trust-preferred securities, and other non-deposit borrowings were reduced by $40 million, or 55%. Other liabilities increased by $8 million, or 30%, due in large part to a liability for future operating lease payments that was set up in conjunction with the operating lease asset noted above.

Total capital of $297 million at June 30, 2019 reflects an increase of $24 million, or 9%, relative to year-end 2018 due to capital from the addition of net income, an $11 million favorable swing in accumulated other comprehensive income/loss, and stock options exercised, net of $5.5 million in dividends paid. There were no share repurchases executed by the Company during the first six months of 2019.

About Sierra Bancorp

Sierra Bancorp is the holding company for Bank of the Sierra (www.bankofthesierra.com), which is in its 42nd year of operations and is the largest independent bank headquartered in the South San Joaquin Valley. Bank of the Sierra is a community-centric regional bank, which offers a broad range of retail and commercial banking services through full-service branches located within the counties of Tulare, Kern, Kings, Fresno, Los Angeles, Ventura, San Luis Obispo and Santa Barbara. The Bank also maintains an online branch, and provides specialized lending services through an agricultural credit center and an SBA center. In 2018, Bank of the Sierra was recognized as one of the strongest and top-performing community banks in the country, with a 5‑star rating from Bauer Financial and a Sm-All Star award from Sandler O'Neill.

Forward-Looking Statements

The statements contained in this release that are not historical facts are forward-looking statements based on management's current expectations and beliefs concerning future developments and their potential effects on the Company. Readers are cautioned not to unduly rely on forward looking statements. Actual results may differ from those projected. These forward-looking statements involve risks and uncertainties including but not limited to the health of the national and local economies, the Company's ability to attract and retain skilled employees, customers' service expectations, the Company's ability to successfully de­ploy new technology, the success of acquisitions and branch expansion, changes in interest rates, loan portfolio performance, and other factors detailed in the Company's SEC filings, including the "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections of the Company's most recent Form 10‑K and Form 10‑Q.

 

 

 

 

 

 

 

 

 

STATEMENT OF CONDITION

 

 

 

 

 

 

 

 

(balances in $000's, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Jun '19 vs

 

Jun '19 vs

 

Jun '19 vs

ASSETS

 

6/30/2019

3/31/2019

Mar '19

12/31/2018

Dec '18

6/30/2018

Jun '18

Cash and Due from Banks

 

$ 67,790

$ 68,063

0%

$ 74,132

-9%

$ 85,102

-20%

Investment Securities

 

577,266

563,628

+2%

560,479

+3%

559,968

+3%

 

 

 

 

 

 

 

 

 

Real Estate Loans (non-Agricultural)

 

1,285,557

1,318,740

-3%

1,302,389

-1%

1,196,841

+7%

Agricultural Real Estate Loans

 

152,619

155,110

-2%

151,541

+1%

141,475

+8%

Agricultural Production Loans

 

51,509

52,086

-1%

49,103

+5%

53,339

-3%

Comm'l & Industrial Loans & Leases

 

124,974

125,679

-1%

128,220

-3%

127,710

-2%

Mortgage Warehouse Lines

 

154,954

91,118

+70%

91,813

+69%

95,645

+62%

Consumer Loans

 

8,286

8,256

0%

8,862

-6%

9,334

-11%

Gross Loans & Leases

 

1,777,899

1,750,989

+2%

1,731,928

+3%

1,624,344

+9%

Deferred Loan & Lease Fees

 

2,831

2,787

+2%

2,602

+9%

2,920

-3%

Loans & Leases Net of Deferred Fees

 

1,780,730

1,753,776

+2%

1,734,530

+3%

1,627,264

+9%

Allowance for Loan & Lease Losses

 

(9,883)

(9,438)

+5%

(9,750)

+1%

(9,136)

+8%

Net Loans & Leases

 

1,770,847

1,744,338

+2%

1,724,780

+3%

1,618,128

+9%

 

 

 

 

 

 

 

 

 

Bank Premises & Equipment

 

28,385

28,855

-2%

29,500

-4%

30,182

-6%

Other Assets

 

132,744

134,203

-1%

133,611

-1%

132,063

+1%

Total Assets

 

$ 2,577,032

$ 2,539,087

+1%

$ 2,522,502

+2%

$ 2,425,443

+6%

 

 

 

 

 

 

 

 

 

LIABILITIES & CAPITAL

 

 

 

 

 

 

 

 

Noninterest Demand Deposits

 

$ 658,900

$ 658,524

0%

$ 662,527

-1%

$ 674,283

-2%

Int-Bearing Transaction Accounts

 

570,763

556,628

+3%

535,726

+7%

577,054

-1%

Savings Deposits

 

289,872

291,875

-1%

283,953

+2%

301,322

-4%

Money Market Deposits

 

117,010

120,697

-3%

123,807

-5%

151,736

-23%

Customer Time Deposits

 

492,553

483,024

+2%

460,327

+7%

383,527

+28%

Wholesale Brokered Deposits

 

50,000

50,000

0%

50,000

0%

-

NM

Total Deposits

 

2,179,098

2,160,748

+1%

2,116,340

+3%

2,087,922

+4%

 

 

 

 

 

 

 

 

 

Junior Subordinated Debentures

 

34,856

34,811

0%

34,767

0%

34,677

+1%

Other Interest-Bearing Liabilities

 

32,667

19,360

+69%

72,459

-55%

17,239

+89%

Total Deposits & Int.-Bearing Liabilities

 

2,246,621

2,214,919

+1%

2,223,566

+1%

2,139,838

+5%

 

 

 

 

 

 

 

 

 

Other Liabilities

 

33,559

40,100

-16%

25,912

+30%

25,367

+32%

Total Capital

 

296,852

284,068

+5%

273,024

+9%

260,238

+14%

Total Liabilities & Capital

 

$ 2,577,032

$ 2,539,087

+1%

$ 2,522,502

+2%

$ 2,425,443

+6%

 

 

 

 

 

 

 

 

 

Note: An "NM" designation indicates that the percentage change is "Not Meaningful", likely due to the fact that numbers for the comparative periods are of opposite signs or because the denominator is zero

 

 

 

 

 

 

 

 

 

GOODWILL & INTANGIBLE ASSETS

 

 

 

 

 

 

 

 

(balances in $000's, unaudited)

 

 

 

Jun '19 vs

 

Jun '19 vs

 

Jun '19 vs

 

 

6/30/2019

3/31/2019

Mar '19

12/31/2018

Dec '18

6/30/2018

Jun '18

Goodwill

 

$ 27,357

$ 27,357

0%

$ 27,357

0%

$ 27,357

0%

Core Deposit Intangible

 

5,918

6,187

-4%

6,455

-8%

6,919

-14%

Total Intangible Assets

 

$ 33,275

$ 33,544

-1%

$ 33,812

-2%

$ 34,276

-3%

 

 

 

 

 

 

 

 

 

CREDIT QUALITY

 

 

 

 

 

 

 

 

(balances in $000's, unaudited)

 

 

 

Jun '19 vs

 

Jun '19 vs

 

Jun '19 vs

 

 

6/30/2019

3/31/2019

Mar '19

12/31/2018

Dec '18

6/30/2018

Jun '18

Non-Accruing Loans

 

$ 4,120

$ 4,568

-10%

$ 5,156

-20%

$ 3,093

+33%

Foreclosed Assets

 

770

806

-4%

1,082

-29%

2,112

-64%

Total Nonperforming Assets

 

$ 4,890

$ 5,374

-9%

$ 6,238

-22%

$ 5,205

-6%

 

 

 

 

 

 

 

 

 

Performing TDR's (not incl. in NPA's)

 

$ 9,246

$ 10,750

-14%

$ 10,920

-15%

$ 11,981

-23%

 

 

 

 

 

 

 

 

 

Non-Perf Loans to Gross Loans

 

0.23%

0.26%

 

0.30%

 

0.19%

 

NPA's to Loans plus Foreclosed Assets

 

0.27%

0.31%

 

0.36%

 

0.32%

 

Allowance for Ln Losses to Loans

 

0.56%

0.54%

 

0.56%

 

0.56%

 

 

 

 

 

 

 

 

 

 

SELECT PERIOD-END STATISTICS

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

6/30/2019

3/31/2019

 

12/31/2018

 

6/30/2018

 

Shareholders Equity / Total Assets

 

11.5%

11.2%

 

10.8%

 

10.7%

 

Gross Loans / Deposits

 

81.6%

81.0%

 

81.8%

 

77.8%

Non-Int. Bearing Dep. / Total Dep.

30.2%

30.5%

 

31.3%

 

32.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED INCOME STATEMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in $000's, unaudited)

 

 

Qtr Ended:

 

 

2Q19 vs

 

 

 

Qtr Ended:

 

2Q19 vs

 

 

Six Months Ended:

 

YTD19 vs

 

 

 

6/30/2019

 

 

3/31/2019

 

 

1Q19

 

 

 

6/30/2018

 

2Q18

 

 

6/30/2019

 

 

6/30/2018

 

YTD18

Interest Income

 

$

27,788

 

$

27,483

 

 

+1%

 

 

$

24,883

 

+12%

 

$

55,271

 

$

48,360

 

+14%

Interest Expense

 

 

3,589

 

 

3,510

 

 

+2%

 

 

 

2,083

 

+72%

 

 

7,099

 

 

3,800

 

+87%

Net Interest Income

 

 

24,199

 

 

23,973

 

 

+1%

 

 

 

22,800

 

+6%

 

 

48,172

 

 

44,560

 

+8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for Loan & Lease Losses

 

 

400

 

 

300

 

 

+33%

 

 

 

300

 

+33%

 

 

700

 

 

500

 

+40%

Net Int after Provision

 

 

23,799

 

 

23,673

 

 

+1%

 

 

 

22,500

 

+6%

 

 

47,472

 

 

44,060

 

+8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service Charges

 

 

3,151

 

 

2,943

 

 

+7%

 

 

 

3,027

 

+4%

 

 

6,094

 

 

5,974

 

+2%

BOLI Income

 

 

127

 

 

900

 

 

-86%

 

 

 

423

 

-70%

 

 

1,027

 

 

626

 

+64%

Gain (Loss) on Investments

 

 

22

 

 

6

 

 

+267%

 

 

 

-

 

NM

 

 

28

 

 

-

 

NM

Other Noninterest Income

 

 

2,555

 

 

2,057

 

 

+24%

 

 

 

1,979

 

+29%

 

 

4,613

 

 

3,963

 

+16%

Total Noninterest Income

 

 

5,855

 

 

5,906

 

 

-1%

 

 

 

5,429

 

+8%

 

 

11,762

 

 

10,563

 

+11%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries & Benefits

 

 

8,994

 

 

9,243

 

 

-3%

 

 

 

8,997

 

0%

 

 

18,237

 

 

18,180

 

0%

Occupancy Expense

 

 

2,450

 

 

2,361

 

 

+4%

 

 

 

2,451

 

0%

 

 

4,811

 

 

4,799

 

0%

Other Noninterest Expenses

 

 

6,212

 

 

6,248

 

 

-1%

 

 

 

5,846

 

+6%

 

 

12,461

 

 

12,202

 

+2%

Total Noninterest Expense

 

 

17,656

 

 

17,852

 

 

-1%

 

 

 

17,294

 

+2%

 

 

35,509

 

 

35,181

 

+1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Before Taxes

 

 

11,998

 

 

11,727

 

 

+2%

 

 

 

10,635

 

+13%

 

 

23,725

 

 

19,442

 

+22%

Provision for Income Taxes

 

 

3,169

 

 

2,832

 

 

+12%

 

 

 

2,643

 

+20%

 

 

6,001

 

 

4,740

 

+27%

Net Income

 

$

8,829

 

$

8,895

 

 

-1%

 

 

$

7,992

 

+10%

 

$

17,724

 

$

14,702

 

+21%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TAX DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax-Exempt Muni Income

 

$

1,072

 

$

1,045

 

 

+3%

 

 

$

1,018

 

+5%

 

$

2,117

 

$

2,034

 

+4%

Interest Income - Fully Tax Equivalent

 

$

28,073

 

$

27,761

 

 

+1%

 

 

$

25,154

 

+12%

 

$

55,834

 

$

48,901

 

+14%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET CHARGE-OFFS

 

$

(45)

 

$

612

 

 

NM

 

 

$

155

 

NM

 

$

567

 

$

407

 

+39%

Note: An "NM" designation indicates that the percentage change is "Not Meaningful", likely due to the fact that numbers for the comparative periods are of opposite signs or because the denominator is zero

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

Qtr Ended:

2Q19 vs

 

Qtr Ended:

2Q19 vs

 

Six Months Ended:

YTD19 vs

 

 

 

6/30/2019

 

3/31/2019

1Q19

 

6/30/2018

2Q18

 

6/30/2019

 

6/30/2018

YTD18

Basic Earnings per Share

 

 

$0.58

 

$0.58

0%

 

$0.52

+12%

 

$1.16

 

$0.96

+21%

Diluted Earnings per Share

 

 

$0.57

 

$0.58

-2%

 

$0.52

+10%

 

$1.15

 

$0.95

+21%

Common Dividends

 

 

$0.18

 

$0.18

0%

 

$0.16

+13%

 

$0.36

 

$0.32

+13%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wtd. Avg. Shares Outstanding

 

 

15,329,907

 

15,311,154

0%

 

15,254,575

0%

 

15,320,784

 

15,243,697

+1%

Wtd. Avg. Diluted Shares

 

 

15,458,320

 

15,447,747

0%

 

15,429,129

0%

 

15,453,212

 

15,420,886

0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book Value per Basic Share (EOP)

 

 

$19.36

 

$18.53

+4%

 

$17.06

+13%

 

$19.36

 

$17.06

+13%

Tangible Book Value per Share (EOP)

 

 

$17.19

 

$16.34

+5%

 

$14.81

+16%

 

$17.19

 

$14.81

+16%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares Outstanding (EOP)

 

 

15,332,550

 

15,328,030

0%

 

15,258,100

0%

 

15,332,550

 

15,258,100

0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY FINANCIAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

Qtr Ended:

 

 

Qtr Ended:

 

 

Six Months Ended:

 

 

 

 

6/30/2019

 

3/31/2019

 

 

6/30/2018

 

 

6/30/2019

 

6/30/2018

 

Return on Average Equity

 

 

12.27%

 

12.99%

 

 

12.44%

 

 

12.62%

 

11.53%

 

Return on Average Assets

 

 

1.39%

 

1.44%

 

 

1.34%

 

 

1.41%

 

1.25%

 

Net Interest Margin (Tax-Equiv.)

 

 

4.21%

 

4.30%

 

 

4.24%

 

 

4.25%

 

4.22%

 

Efficiency Ratio (Tax-Equiv.)

 

 

58.17%

 

58.74%

 

 

60.44%

 

 

58.46%

 

63.01%

 

Net C/O's to Avg Loans (not annualized)

 

 

0.00%

 

0.04%

 

 

0.01%

 

 

0.03%

 

0.03%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCE SHEET, INTEREST INCOME/EXPENSE, & YIELD/RATE

 

 

 

 

 

 

 

 

(balances in $000's, unaudited)

 

For the quarter ended

 

For the quarter ended

 

For the quarter ended

 

 

June 30, 2019

 

March 31, 2019

 

June 30, 2018

 

 

Average Balance

Income/ Expense

Yield/ Rate

 

Average Balance

Income/ Expense

Yield/ Rate

 

Average Balance

Income/ Expense

Yield/ Rate

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold/int-earning due from banks

 

$ 18,795

$ 115

2.45%

 

$ 11,469

$ 73

2.58%

 

$ 13,080

$ 61

1.87%

Taxable

 

425,498

2,591

2.44%

 

418,901

2,617

2.53%

 

424,446

2,300

2.17%

Non-taxable

 

149,555

1,072

3.64%

 

142,329

1,045

3.77%

 

141,224

1,018

3.66%

Total investments

 

593,848

3,778

2.74%

 

572,699

3,735

2.84%

 

578,750

3,379

2.53%

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

1,459,871

20,099

5.52%

 

1,464,275

20,100

5.57%

 

1,325,251

17,800

5.39%

Agricultural Production

 

51,285

793

6.20%

 

50,550

780

6.26%

 

53,867

753

5.61%

Commercial

 

120,081

1,536

5.13%

 

122,597

1,577

5.22%

 

124,320

1,489

4.80%

Consumer

 

8,661

292

13.52%

 

8,718

315

14.65%

 

9,760

297

12.21%

Mortgage warehouse lines

 

98,249

1,239

5.06%

 

63,120

927

5.96%

 

89,633

1,126

5.04%

Other

 

3,426

51

5.97%

 

3,107

49

6.40%

 

2,503

39

6.25%

Total loans and leases

 

1,741,573

24,010

5.53%

 

1,712,367

23,748

5.62%

 

1,605,334

21,504

5.37%

Total interest earning assets

 

2,335,421

$ 27,788

4.82%

 

2,285,066

$ 27,483

4.93%

 

2,184,084

$ 24,883

4.62%

Other earning assets

 

21,712

 

 

 

21,176

 

 

 

10,436

 

 

Non-earning assets

 

195,284

 

 

 

200,115

 

 

 

205,446

 

 

Total assets

 

$ 2,552,417

 

 

 

$ 2,506,357

 

 

 

$ 2,399,966

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

$ 120,018

$ 88

0.29%

 

$ 99,252

$ 72

0.29%

 

$ 139,546

$ 109

0.31%

NOW

 

437,040

134

0.12%

 

437,209

126

0.12%

 

422,619

116

0.11%

Savings accounts

 

289,767

77

0.11%

 

287,773

75

0.11%

 

301,528

80

0.11%

Money market

 

123,482

43

0.14%

 

128,686

41

0.13%

 

153,143

37

0.10%

Time Deposits

 

489,485

2,467

2.02%

 

472,296

2,316

1.99%

 

380,778

1,252

1.32%

Wholesale Brokered Deposits

 

47,890

284

2.38%

 

50,000

325

2.64%

 

0

0

0.00%

Total interest bearing deposits

 

1,507,682

3,093

0.82%

 

1,475,216

2,955

0.81%

 

1,397,614

1,594

0.46%

Borrowed funds:

 

 

 

 

 

 

 

 

 

 

 

 

Junior Subordinated Debentures

 

34,830

470

5.41%

 

34,784

483

5.63%

 

34,651

436

5.05%

Other Interest-Bearing Liabilities

 

22,547

26

0.46%

 

26,521

72

1.10%

 

23,719

53

0.90%

Total borrowed funds

 

57,377

496

3.47%

 

61,305

555

3.67%

 

58,370

489

3.36%

Total interest bearing liabilities

 

1,565,059

$ 3,589

0.92%

 

1,536,521

$ 3,510

0.93%

 

1,455,984

$ 2,083

0.57%

Demand deposits - Noninterest bearing

 

655,136

 

 

 

652,910

 

 

 

656,486

 

 

Other liabilities

 

43,550

 

 

 

39,150

 

 

 

29,786

 

 

Shareholders' equity

 

288,672

 

 

 

277,776

 

 

 

257,710

 

 

Total liabilities and shareholders' equity

 

$ 2,552,417

 

 

 

$ 2,506,357

 

 

 

$ 2,399,966

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income/interest earning assets

 

 

 

4.82%

 

 

 

4.93%

 

 

 

4.62%

Interest expense/interest earning assets

 

 

 

0.61%

 

 

 

0.63%

 

 

 

0.38%

Net interest income and margin

 

 

$ 24,199

4.21%

 

 

$ 23,973

4.30%

 

 

$ 22,800

4.24%

NOTE: Where impacted by non-taxable income, yields and net interest margins have been computed on a tax equivalent basis utilizing a 21% tax rate

 

View Comments and Join the Discussion!