Civista Bancshares Inc.

04/30/2024 | Press release | Distributed by Public on 04/30/2024 06:31

Civista Bancshares, Inc. Announces First Quarter 2024 Financial Results - Form 8-K

Civista Bancshares, Inc. Announces First Quarter 2024 Financial Results

Sandusky, Ohio, April 30, 2024 /PRNewswire/- Civista Bancshares, Inc. (NASDAQ:CIVB) ("Civista") announced its unaudited financial results for the three months ending March 31, 2024.

First quarter highlights

Net income of $6.4 million, or $0.41 per diluted share, for the first quarter of 2024, compared to $12.9 million, or $0.82 per diluted share, for the first quarter of 2023.

Low cost of deposits of 214 basis points and total funding costs of 254 basis points for the quarter.

Based on the March 29, 2024 market close share price of $15.38, the $0.16 first quarter dividend is equivalent to an annualized yield of 4.16% and a dividend payout ratio of 42.11%.

"Although I was disappointed in our first quarter results, we knew there would be head winds as we exited the third-party payment tax refund business, and that we would not have the benefit of the $1.5 million one-time bonus from the prior year's renegotiation of our debit brand agreement. In late 2023, we implemented changes in the way we process overdrafts which reduced service charge income. As a result of these three items, we had approximately $3.8 million of noninterest income to replace from the previous year," said Dennis G. Shaffer, CEO and President of Civista.

Results of Operations:

For the three-month period ended March 31, 2024 and 2023

Net interest income decreased $4.2 million, or 13.0%, for the first quarter of 2024 compared to the same period of 2023, due to an increase in interest expense partially offset by an increase in interest income. Noninterest income also decreased, primarily due to the company's decision to step away from our income tax refund business for 2024. 

Net interest margin decreased 77 basis points to 3.22% for the first quarter of 2024, compared to 3.99% for the same period a year ago.

The increase in interest income was due to increases in both yield and in asset volume. The 41 basis point increase in yield led to a $3.7 million increase in interest income, while the $239.3 million increase in average earning assets led to a $3.5 million increase in interest income. The increase in volume can be attributed to organic growth.

Interest expense increased $12.8 million, or 143.4%, for the first quarter of 2024, compared to the same period last year. The average rate paid on interest-bearing liabilities increased 140 basis points, which led to a $6.9 million increase in interest expense. Average interest-bearing liabilities increased $411.6 million, leading to a $4.5 million increase in interest expense. The increase in interest-bearing liabilities was primarily in time deposits. The increase in funding cost, as well as the shift in the funding mix, are driving the increase in interest. 

Average Balance Analysis

(Unaudited - Dollars in thousands)

Three Months Ended March 31,
2024 2023
Average Yield/ Average Yield/

Assets:

balance Interest rate* balance Interest rate*

Interest-earning assets:

Loans**

$ 2,880,031 $ 44,485 6.20 % $ 2,649,901 $ 37,784 5.78 %

Taxable securities

350,815 2,934 3.00 % 374,851 2,834 2.77 %

Non-taxable securities

295,388 2,375 3.85 % 281,136 2,262 3.81 %

Interest-bearing deposits in other banks

26,318 334 5.09 % 7,397 45 2.47 %

Total interest-earning assets

$ 3,552,552 50,128 5.64 % $ 3,313,285 42,925 5.23 %

Noninterest-earning assets:

Cash and due from financial institutions

29,599 54,136

Premises and equipment, net

54,980 62,776

Accrued interest receivable

12,724 10,655

Intangible assets

134,872 135,554

Bank owned life insurance

61,456 53,630

Other assets

58,472 61,292

Less allowance for credit losses

(37,356 ) (30,454 )

Total Assets

$ 3,867,299 $ 3,660,874

Liabilities and Shareholders' Equity:

Interest-bearing liabilities:

Demand and savings

$ 1,383,225 $ 3,986 1.16 % $ 1,384,070 $ 1,084 0.32 %

Time

902,442 12,001 5.33 % 308,400 2,148 2.82 %

Short-term FHLB advances

328,687 4,515 5.51 % 372,226 4,258 4.64 %

Long-term FHLB advances

2,275 13 2.29 % 3,442 19 2.24 %

Other borrowings

-  -  0.00 % 116,200 1,643 5.73 %

Subordinated debentures

103,957 1,241 4.79 % 103,814 1,169 4.57 %

Repurchase agreements

-  -  0.00 % 20,823 3 0.06 %

Total interest-bearing liabilities

$ 2,720,586 21,756 3.21 % $ 2,308,975 10,324 1.81 %

Noninterest-bearing deposits

712,483 961,886

Other liabilities

63,778 48,854

Shareholders' equity

370,452 341,159

Total Liabilities and Shareholders' Equity

$ 3,867,299 $ 3,660,874

Net interest income and interest rate spread

$ 28,372 2.43 % $ 32,601 3.42 %

Net interest margin

3.22 % 3.99 %
*

Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $632 thousand and $601 thousand for the periods ended March 31, 2024 and 2023, respectively.

**

Average balance includes nonaccrual loans

***

Average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $59.2 million in 2024 and by unrealized losses of $63.2 million in 2023. These adjustments were also made when calculating the yield on earning assets and the margin.

Provision for credit losses for the first quarter of 2024 was $2.0 million compared to $620 thousand for the first quarter of 2023. Provision for unfunded commitments for the first quarter of 2024 was ($50) thousand compared to $201 thousand for the first quarter of 2023. The reserve ratio as of March 31, 2024 was 1.34%, up from 1.30% at December 31, 2023.

For the first quarter of 2024, noninterest income totaled $8.5 million, a decrease of $2.6 million, or 23.2%, compared to the prior year's first quarter.

Noninterest income

(unaudited - dollars in thousands) Three months ended March 31,
2024 2023 $ change % change

Service charges

$ 1,440 $ 1,773 $ (333 ) -18.8 %

Net loss on sale of securities

-  -  -  0.0 %

Net gain (loss) on equity securities

(141 ) (68 ) (73 ) -107.4 %

Net gain on sale of loans

863 631 232 36.8 %

ATM/Interchange fees

1,383 1,353 30 2.2 %

Wealth management fees

1,276 1,193 83 7.0 %

Bank owned life insurance

350 253 97 38.3 %

Lease revenue and residual income

1,674 2,046 (372 ) -18.2 %

Tax refund processing fees

-  1,900 (1,900 ) -100.0 %

Swap fees

57 61 (4 ) -6.6 %

Other

1,602 1,926 (324 ) -16.8 %

Total noninterest income

$ 8,504 $ 11,068 $ (2,564 ) -23.2 %

Service charges decreased due to a $375 thousand decrease in overdraft fees. We have reduced our per instance charge and have eliminated charges for representment of items for payment. 

The net gain on sale of loans and leases increased by $232 thousand compared to the same period last year. The sale of mortgage loans generated a $423 thousand gain on the sale of $20.2 million, an increase in the gain of $191 thousand and a $10.9 million increase in 2024 volume, compared to 2023. CLF generated a $440 thousand gain on the sale of $12.6 million in commercial loans and leases, an increase in the gain of $41 thousand and a $1.4 million increase in 2024 volume, compared to 2023.

Lease revenue and residual income decreased $372 thousand due to a decrease in operating lease activity.

Tax refund processing fee income is now zero as we have exited our third-party payment processer that was in the tax refund processing business.

Other income decreased primarily as result of a $1.5 million nonrecurring fee collected in 2023 associated with the renewal of the company's contract with MasterCard.

For the first quarter of 2024, noninterest expense totaled $27.7 million, an increase of $257 thousand, or 0.9%, compared to the prior year's first quarter.

Noninterest expense

(unaudited - dollars in thousands) Three months ended March 31,
2024 2023 $ change % change

Compensation expense

$ 15,457 $ 15,105 $ 352 2.3 %

Net occupancy and equipment

3,903 4,120 (217 ) -5.3 %

Contracted data processing

545 520 25 4.8 %

Taxes and assessments

969 774 195 25.2 %

Professional services

1,149 1,555 (406 ) -26.1 %

Amortization of intangible assets

391 398 (7 ) -1.8 %

ATM/Interchange expense

625 580 45 7.8 %

Marketing

479 505 (26 ) -5.1 %

Software maintenance expense

1,189 878 311 35.4 %

Other

2,982 2,997 (15 ) -0.5 %

Total noninterest expense

$ 27,689 $ 27,432 $ 257 0.9 %

Compensation expense increased primarily due to a $614 thousand increase in salary expense. Merit increases awarded in the second quarter of 2023. Employee insurance expense increased $222 thousand compared to the same period last year. Commission expense decreased $515 thousand compared to the same period last year.

The decrease in occupancy and equipment expense is primarily due to a decrease in equipment depreciation.

Taxes & assessments increased primarily due to an increase in the FDIC assessment rate charged.

Professional services decreased due to $400 thousand advisory fees for renegotiation of the company's MasterCard contract paid in 2023.

The increase in Software maintenance expense is primarily due to expense of our digital banking platform.

The efficiency ratio was 73.8% for the quarter ended March 31, 2024 compared to 62.0% for the quarter ended March 31, 2023. The change in the efficiency ratio is primarily due to a decrease in net interest income and a decrease in noninterest income.

Civista's effective income tax rate for the first quarter 2024 was 11.8% compared to 16.4% in 2023.

Balance Sheet

Total assets increased $18.8 million, or less than 1%, from December 31, 2023 to March 31, 2024, primarily due to an increase in the loan portfolio of $36.4 million, or 1.3%. The increase in loans was partially offset by a $10.1 million decrease in cash and a $10.8 million decrease in the securities portfolio.

End of period loan balances

(unaudited - dollars in thousands)
March 31,
2024
December 31,
2023
$Change % Change

Commercial and Agriculture

$ 302,663 $ 304,793 $ (2,130 ) -0.7 %

Commercial Real Estate:

Owner Occupied

367,419 377,322 (9,903 ) -2.6 %

Non-owner Occupied

1,185,688 1,161,893 23,795 2.0 %

Residential Real Estate

676,800 659,841 16,959 2.6 %

Real Estate Construction

267,737 260,409 7,328 2.8 %

Farm Real Estate

24,908 24,771 137 0.6 %

Lease financing receivable

56,680 54,642 2,038 3.7 %

Consumer and Other

16,244 18,056 (1,812 ) -10.0 %

Total Loans

$ 2,898,139 $ 2,861,727 $ 36,412 1.3 %

Loan and lease balances increased $36.4 million, or 1.3% since December 31, 2023. Growth was tempered in the first quarter with a diligent focus on rate and margin. Commercial Real Estate continued to grow due to consistent demand in the Non-owner Occupied category, especially in the multi-family area in the major Ohio metropolitan areas. Real Estate Construction has increased with consistent demand for more projects across the state of Ohio. The undrawn construction availability continues to be near all-time highs. Residential Real Estate has grown primarily due to more home construction loans and continued new production in our Community Reinvestment Act ("CRA") product.

Deposits

Total deposits decreased $4.3 million, or less than 1.0%, from December 31, 2023 to March 31, 2024.

End of period deposit balances

(unaudited-dollars in thousands)
March 31,
2024
December 31,
2023
$ Change % Change

Noninterest-bearing demand

$ 707,993 $ 771,699 $ (63,706 ) -8.3 %

Interest-bearing demand

434,692 449,449 (14,757 ) -3.3 %

Savings and money market

929,126 863,067 66,059 7.7 %

Time deposits

908,884 900,813 8,071 0.9 %

Total Deposits

$ 2,980,695 $ 2,985,028 $ (4,333 ) -0.1 %

The $63.7 million decrease in noninterest-bearing demand was primarily due to a $51.7 million decrease in noninterest-bearing business accounts and $19.5 million noninterest-bearing accounts related to the former tax refund processing program.

The $14.8 million decrease in interest-bearing demand deposits was primarily due to an $11.6 million decrease in interest-bearing personal accounts, a $7.5 million decrease in Jumbo NOW accounts and a $5.2 million decrease in interest-bearing business accounts, partially offset by a $13.6 million increase in interest-bearing public fund accounts.

The $66.1 million increase in savings and money market was primarily due to a $65.9 million increase in brokered money market accounts, a $9.5 million increase in business money market accounts, partially offset by a $6.4 million decrease in statement savings and a $3.1 million decrease in business savings accounts.

The increase in time certificates was primarily due to a $16.7 million increase in Jumbo time certificates, a $14.0 million increase in retail time certificates, partially offset by a $21.8 million decrease in brokered time deposits.

FHLB overnight advances totaled $368.5 million on March 31, 2024, up from $340.4 million on December 31, 2023. FHLB term advances totaled $2.2 million on March 31, 2024, down from $2.4 million on December 31, 2023.

Stock Repurchase Program

So far in 2024, Civista has not repurchased any shares. We have approximately $12.0 million remaining of the current $13.5 million repurchase authorization, which will expire in May 2024. In January, Civista liquidated 8,262 shares held by employees, at $18.38 per share, to satisfy tax obligations stemming from vesting of restricted shares.

Shareholders' Equity

Total shareholders' equity decreased $2.3 million from December 31, 2023 to March 31, 2024, primarily due to an $6.2 million increase in accumulated other comprehensive loss. Retained earnings increased $3.9 million.    

Asset Quality

Civista recorded net charge-offs of $353 thousand for the three months of 2024 compared to net charge-offs of $128 thousand for the same period of 2023. The allowance for credit losses to loans was 1.34% at March 31, 2024 and 1.30% at December 31, 2023. 

Allowance for Credit Losses
(dollars in thousands)
March 31,
2024
March 31,
2023

Beginning of period

$ 37,160 $ 28,511

CECL adoption adjustments

-  5,193

Charge-offs

(651 ) (175 )

Recoveries

298 47

Provision

2,042 620

End of period

$ 38,849 $ 34,196
Allowance for Unfunded Commitments
(dollars in thousands)
March 31,
2024
March 31,
2023

Beginning of period

$ 3,901 $ - 

CECL adoption adjustments

-  3,386

Charge-offs

-  - 

Recoveries

-  - 

Provision

(50 ) 201

End of period

$ 3,851 $ 3,587

Non-performing assets at March 31, 2024 were $15.7 million, a 4.0% increase from December 31, 2023. The non-performing assets to assets ratio decreased to 0.41% from 0.39% at December 31, 2023. The allowance for credit losses to non-performing loans increased to 247.06% from 245.67% at December 31, 2023. 

Non-performing Assets
(dollars in thousands) March 31,
2024
December 31,
2023

Non-accrual loans

$ 13,235 $ 12,467

Restructured loans

2,490 2,659

Total non-performing loans

15,725 15,126

Other Real Estate Owned

-  - 

Total non-performing assets

$ 15,725 $ 15,126

Conference Call and Webcast

Civista Bancshares, Inc. will also host a conference call to discuss the Company's financial results for the first quarter of 2024 at 1:00 p.m. ET on Tuesday, April 30, 2024. Interested parties can access the live webcast of the conference call through the Investor Relations section of the Company's website, www.civb.com. Participants can also listen to the conference call by dialing 800-836-8184 and ask to join the Civista Bancshares, Inc. first quarter 2024 earnings call. Please log in or dial in at least 10 minutes prior to the start time to ensure a connection.

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

Forward Looking Statements

This press release may contain forward-looking statements regarding the financial performance, business prospects, growth and operating strategies of Civista. For these statements, Civista claims the protections of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this press release should be considered in conjunction with the other information available about Civista, including the information in the filings we make with the Securities and Exchange Commission. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management's expectations and are subject to a number of risks and uncertainties. We have tried, wherever possible, to identify such statements by using words such as "anticipate," "estimate," "project," "intend," "plan," "believe," "will" and similar expressions in connection with any discussion of future operating or financial performance. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include risk factors relating to the banking industry and the other factors detailed from time to time in civista's reports filed with the Securities and Exchange Commission, including those described in "Item 1A Risk Factors" of Part I of Civista's Annual Report on Form 10-K for the fiscal year ended December 31, 2023, and any additional risks identified in the Company's subsequent Form 10-Q's. Undue

reliance should not be placed on the forward-looking statements, which speak only as of the date hereof. Civista does not undertake, and specifically disclaims any obligation, to update any forward-looking statement to reflect the events or circumstances after the date on which the forward-looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law.

Civista Bancshares, Inc., is a $3.9 billion financial holding company headquartered in Sandusky, Ohio. Its primary subsidiary, Civista Bank, was founded in 1884 and provides full-service banking, commercial lending, mortgage, and wealth management services. Today, Civista Bank operates 43 locations across Ohio, Southeastern Indiana and Northern Kentucky. Civista Leasing & Finance, a division of Civista Bank, offers commercial equipment leasing services for businesses nationwide. Civista Bancshares' common shares are traded on the NASDAQ Capital Market under the symbol "CIVB". Learn more at www.civb.com.

For additional information, contact:

Dennis G. Shaffer 

CEO and President

Civista Bancshares, Inc.

888-645-4121

Civista Bancshares, Inc.

Financial Highlights

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

Consolidated Condensed Statement of Income
Three Months Ended
March 31,
2024 2023

Interest income

$ 50,128 $ 41,539

Interest expense

21,756 8,938

Net interest income

28,372 32,601

Provision for credit losses

1,992 821

Net interest income after provision

26,380 31,780

Noninterest income

8,504 11,068

Noninterest expense

27,689 27,432

Income before taxes

7,195 15,416

Income tax expense

835 2,528

Net income

$ 6,360 $ 12,888

Dividends paid per common share

$ 0.16 $ 0.14

Earnings per common share, basic and diluted

$ 0.41 $ 0.82

Average shares outstanding, basic and diluted

15,695,963 15,732,092

Selected financial ratios:

Return on average assets (annualized)

0.66 % 1.47 %

Return on average equity (annualized)

6.89 % 15.32 %

Dividend payout ratio

39.02 % 17.07 %

Net interest margin (tax equivalent)

3.22 % 4.11 %

Selected Balance Sheet Items

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

March 31,
2024
December 31,
2023
(unaudited) (unaudited)

Cash and due from financial institutions

$ 50,310 $ 60,406

Investment in time deposits

1,450 1,225

Investment securities

608,277 620,441

Loans held for sale

3,716 1,725

Loans

2,898,139 2,861,728

Less: allowance for credit losses

(38,849 ) (37,160 )

Net loans

2,859,290 2,824,568

Other securities

31,360 29,998

Premises and equipment, net

54,280 56,769

Goodwill and other intangibles

134,618 135,028

Bank owned life insurance

61,685 61,335

Other assets

75,272 69,923

Total assets

$ 3,880,258 $ 3,861,418

Total deposits

$ 2,980,695 $ 2,985,028

Federal Home Loan Bank advances - short term

368,500 338,000

Federal Home Loan Bank advances - long term

2,211 2,392

Securities sold under agreements to repurchase

-  - 

Subordinated debentures

103,984 103,943

Other borrowings

8,105 9,859

Tax refunds in process

-  2,885

Accrued expenses and other liabilities

47,104 47,309

Total shareholders' equity

369,659 372,002

Total liabilities and shareholders' equity

$ 3,880,258 $ 3,861,418

Shares outstanding at period end

15,727,013 15,695,424

Book value per share

$ 23.50 $ 23.70

Equity to asset ratio

9.53 % 9.63 %

Selected asset quality ratios:

Allowance for credit losses to total loans

1.34 % 1.30 %

Non-performing assets to total assets

0.41 % 0.39 %

Allowance for credit losses to non-performing loans

247.06 % 245.67 %

Non-performing asset analysis

Nonaccrual loans

$ 13,235 $ 12,467

Troubled debt restructurings

2,490 2,659

Other real estate owned

-  - 

Total

$ 15,725 $ 15,126

Supplemental Financial Information

(Unaudited - dollars in thousands except share data)

End of Period Balances

March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
March 31,
2023

Assets

Cash and due from banks

$ 50,310 $ 60,406 $ 50,316 $ 41,354 $ 52,723

Investment in time deposits

1,450 1,225 1,472 1,719 1,721

Investment securities

608,277 620,441 595,508 619,250 629,829

Loans held for sale

3,716 1,725 1,589 3,014 1,465

Loans and leases

2,898,139 2,861,728 2,759,771 2,728,390 2,681,180

Allowance for credit losses

(38,849 ) (37,160 ) (35,280 ) (35,149 ) (34,196 )

Net Loans

2,859,290 2,824,568 2,724,491 2,693,241 2,646,984

Other securities

31,360 29,998 34,224 28,449 35,383

Premises and equipment, net

54,280 56,769 58,989 60,899 61,895

Goodwill and other intangibles

134,618 135,028 134,998 135,406 135,808

Bank owned life insurance

61,685 61,335 54,053 53,787 53,796

Other assets

75,272 69,923 82,157 70,971 66,068

Total Assets

$ 3,880,258 $ 3,861,418 $ 3,737,797 $ 3,708,090 $ 3,685,672

Liabilities

Total deposits

$ 2,980,695 $ 2,985,028 $ 2,795,743 $ 2,942,774 $ 2,843,516

Federal Home Loan Bank advances - short term

368,500 338,000 431,500 142,000 212,000

Federal Home Loan Bank advances - long term

2,211 2,392 2,573 2,859 3,361

Securities sold under agreement to repurchase

-  -  -  6,788 15,631

Subordinated debentures

103,984 103,943 103,921 103,880 103,841

Other borrowings

8,105 9,859 10,964 12,568 13,938

Secured borrowings

-  -  4,881 92,110 101,114

Securities purchased payable

-  -  1,755 -  - 

Tax refunds in process

-  2,885 493 7,208 5,752

Accrued expenses and other liabilities

47,104 47,309 53,222 48,027 38,822

Total liabilities

3,510,599 3,489,416 3,405,052 3,358,214 3,337,975

Shareholders' Equity

Common shares

311,352 311,166 310,975 310,784 310,412

Retained earnings

187,638 183,788 176,644 168,777 161,110

Treasury shares

(75,574 ) (75,422 ) (75,412 ) (73,915 ) (73,915 )

Accumulated other comprehensive loss

(53,757 ) (47,530 ) (79,462 ) (55,770 ) (49,910 )

Total shareholders' equity

369,659 372,002 332,745 349,876 347,697

Total Liabilities and Shareholders' Equity

$ 3,880,258 $ 3,861,418 $ 3,737,797 $ 3,708,090 $ 3,685,672

Quarterly Average Balances

Assets:

Earning assets

$ 3,552,552 $ 3,449,344 $ 3,443,226 $ 3,354,967 $ 3,313,285

Securities

646,203 645,202 645,202 658,515 655,987

Loans

2,880,031 2,805,995 2,742,736 2,689,515 2,649,901

Liabilities and Shareholders' Equity

Total deposits

$ 2,998,150 $ 2,977,802 $ 2,946,849 $ 2,817,712 $ 2,654,356

Interest-bearing deposits

2,285,667 2,163,160 1,966,014 1,912,955 1,692,470

Other interest-bearing liabilities

431,919 383,877 178,614 471,837 616,505

Total shareholders' equity

370,452 337,866 348,209 347,647 341,159

Supplemental Financial Information

(Unaudited - dollars in thousands except share data)

Three Months Ended

Income statement

March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
March 31,
2023

Total interest and dividend income

$ 50,128 $ 48,599 $ 46,601 $ 44,609 $ 42,925

Total interest expense

21,756 18,547 15,097 13,270 10,324

Net interest income

28,372 30,052 31,504 31,339 32,601

Provision for credit losses

1,992 2,245 760 1,125 821

Noninterest income

8,504 8,823 8,125 9,149 11,068

Noninterest expense

27,689 25,393 26,622 27,649 27,432

Income before taxes

7,195 11,237 12,247 11,714 15,416

Income tax expense

835 1,582 1,860 1,680 2,528

Net income

$ 6,360 $ 9,655 $ 10,387 $ 10,034 $ 12,888

Per share data

Earnings per common share

Basic

Net income

$ 6,360 $ 9,655 $ 10,387 $ 10,034 $ 12,888

Less allocation of earnings and dividends to participating securities

227 362 389 374 453

Net income available to common shareholders - basic

$ 6,133 $ 9,293 $ 9,998 $ 9,660 $ 12,435

Weighted average common shares outstanding

15,695,963 15,695,978 15,735,007 15,775,812 15,732,092

Less average participating securities

561,344 588,625 588,715 588,715 552,882

Weighted average number of shares outstanding used to calculate basic earnings per share

15,134,619 15,107,353 15,146,292 15,187,097 15,179,210

Earnings per common share

Basic

$ 0.41 $ 0.62 $ 0.66 $ 0.64 $ 0.82

Diluted

$ 0.41 0.62 0.66 0.64 0.82

Common shares dividend paid

$ 2,510 $ 2,511 $ 2,521 $ 2,367 $ 2,201

Dividends paid per common share

0.16 0.16 0.16 0.15 0.14

Supplemental Financial Information

(Unaudited - dollars in thousands except share data)

Three Months Ended

Asset quality

March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
March 31,
2023

Allowance for credit losses:

Beginning of period

$ 37,160 $ 35,280 $ 35,251 $ 34,196 $ 28,511

CECL adoption adjustments

-  -  -  -  5,193

Charge-offs

(651 ) (577 ) (666 ) (14 ) (175 )

Recoveries

298 132 65 208 47

Provision

2,042 2,325 630 861 620

End of period

$ 38,849 $ 37,160 $ 35,280 $ 35,251 $ 34,196

Allowance for unfunded commitments:

Beginning of period

$ 3,901 $ 3,981 $ 3,851 $ 3,587 $ - 

CECL adoption adjustments

-  -  -  -  3,386

Charge-offs

-  -  -  -  - 

Recoveries

-  -  -  -  - 

Provision

(50 ) (80 ) 130 264 201

End of period

$ 3,851 $ 3,901 $ 3,981 $ 3,851 $ 3,587

Ratios

Allowance to total loans

1.34 % 1.30 % 1.28 % 1.29 % 1.28 %

Allowance to nonperforming assets

247.06 % 245.66 % 308.52 % 327.05 % 345.91 %

Allowance to nonperforming loans

247.06 % 245.66 % 308.52 % 327.05 % 345.82 %

Nonperforming assets

Nonperforming loans

$ 15,725 $ 15,126 $ 11,435 $ 10,747 $ 9,860

Other real estate owned

-  -  -  -  26

Total nonperforming assets

$ 15,725 $ 15,126 $ 11,435 $ 10,747 $ 9,886

Capital and liquidity

Tier 1 leverage ratio

8.62 % 8.75 % 8.73 % 8.69 % 8.42 %

Tier 1 risk-based capital ratio

10.81 % 10.72 % 10.82 % 10.71 % 10.50 %

Total risk-based capital ratio

14.53 % 14.45 % 14.60 % 14.49 % 14.31 %

Tangible common equity ratio (1)

6.28 % 6.36 % 5.49 % 6.00 % 5.96 %
(1)

See reconciliation of non-GAAP measures at the end of this press release.

Reconciliation of Non-GAAP Financial Measures

(Unaudited - dollars in thousands except share data)

Three Months Ended
March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
March 31,
2023

Tangible Common Equity

Total Shareholder's Equity - GAAP

$ 369,659 $ 372,002 $ 332,745 $ 349,876 $ 347,697

Less: Goodwill and intangible assets

134,618 135,028 134,998 135,406 135,808

Tangible common equity (Non-GAAP)

$ 235,041 $ 236,974 $ 197,747 $ 214,470 $ 211,889

Total Shares Outstanding

15,727,013 15,695,424 15,695,997 15,780,227 15,732,092

Tangible book value per share

$ 14.95 $ 15.10 $ 12.60 $ 13.59 $ 13.47

Tangible Assets

Total Assets - GAAP

$ 3,880,258 $ 3,861,418 $ 3,737,797 $ 3,708,090 $ 3,688,232

Less: Goodwill and intangible assets

134,618 135,028 134,998 135,406 135,808

Tangible assets (Non-GAAP)

$ 3,745,640 $ 3,726,390 $ 3,602,799 $ 3,572,684 $ 3,552,424

Tangible common equity to tangible assets

6.28 % 6.36 % 5.49 % 6.00 % 5.96 %