01/27/2022 | Press release | Distributed by Public on 01/27/2022 15:03
-- Record loan growth, expansion of diversified fee income, continued improvement in asset quality metrics, and provision benefit highlight quarterly performance --
MADISON, Wis.--(BUSINESS WIRE)-- First Business Financial Services, Inc. (the "Company", the "Bank", or "First Business Bank") (Nasdaq:FBIZ) reported net income of $8.6 million, or $1.01 diluted earnings per share, in the fourth quarter of 2021. The Company reported net income of $9.2 million, or $1.07 per share, in the third quarter of 2021 and $6.1 million, or $0.71, in the fourth quarter of 2020. For the full year 2021, the Company reported net income of $35.8 million, or $4.17 per share, compared to $17.0 million, or $1.97 per share, in 2020.
"First Business Bank's fourth quarter reflects a continuation of the strong performance our team has achieved throughout 2021, highlighted by record loan growth for both the quarter and year and continued improvement in our already strong asset quality metrics which resulted in a loan loss provision benefit in the quarter," President and Chief Executive Officer Corey Chambas said. "As we look ahead to 2022, we see ample runway for continued above-market performance. Our lending pipelines are robust, giving us confidence in our ability to drive double-digit loan growth again in 2022. In addition, we see potential for continued reserve release in 2022."
Quarterly and Annual Highlights
Quarterly Financial Results |
||||||||||||||||||||
(Unaudited) |
As of and for the Three Months Ended |
As of and for the Year Ended |
||||||||||||||||||
(Dollars in thousands, except per share amounts) |
December 31, |
September 30, |
December 31, |
December 31, |
December 31, |
|||||||||||||||
Net interest income |
$ |
20,924 |
$ |
21,223 |
$ |
22,512 |
$ |
84,662 |
$ |
77,071 |
||||||||||
Adjusted non-interest income (1) |
7,569 |
7,015 |
6,799 |
28,071 |
26,944 |
|||||||||||||||
Operating revenue (1) |
28,493 |
28,238 |
29,311 |
112,733 |
104,015 |
|||||||||||||||
Operating expense (1) |
17,644 |
18,546 |
17,591 |
71,571 |
65,619 |
|||||||||||||||
Pre-tax, pre-provision adjusted earnings (1) |
10,849 |
9,692 |
11,720 |
41,162 |
38,396 |
|||||||||||||||
Less: |
||||||||||||||||||||
Provision for loan and lease losses |
(508 |
) |
(2,269 |
) |
4,322 |
(5,803 |
) |
16,808 |
||||||||||||
Net loss on foreclosed properties |
7 |
6 |
54 |
15 |
383 |
|||||||||||||||
Amortization of other intangible assets |
2 |
7 |
8 |
25 |
35 |
|||||||||||||||
SBA recourse benefit |
(122 |
) |
(69 |
) |
(330 |
) |
(76 |
) |
(278 |
) |
||||||||||
Impairment on tax credit investments |
- |
- |
328 |
- |
2,395 |
|||||||||||||||
Loss on early extinguishment of debt |
- |
- |
- |
- |
744 |
|||||||||||||||
Add: |
||||||||||||||||||||
Net gain (loss) on sale of securities |
- |
- |
- |
29 |
(4 |
) |
||||||||||||||
Income before income tax expense |
11,470 |
12,017 |
7,338 |
47,030 |
18,305 |
|||||||||||||||
Income tax expense |
2,879 |
2,819 |
1,254 |
11,275 |
1,327 |
|||||||||||||||
Net income |
$ |
8,591 |
$ |
9,198 |
$ |
6,084 |
$ |
35,755 |
$ |
16,978 |
||||||||||
Earnings per share, diluted |
$ |
1.01 |
$ |
1.07 |
$ |
0.71 |
$ |
4.17 |
$ |
1.97 |
||||||||||
Book value per share |
$ |
27.48 |
$ |
26.56 |
$ |
24.06 |
$ |
27.48 |
$ |
24.06 |
||||||||||
Tangible book value per share (1) |
$ |
26.03 |
$ |
25.11 |
$ |
22.66 |
$ |
26.03 |
$ |
22.66 |
||||||||||
Net interest margin (2) |
3.39 |
% |
3.45 |
% |
3.69 |
% |
3.44 |
% |
3.40 |
% |
||||||||||
Adjusted net interest margin (1)(2) |
3.23 |
% |
3.22 |
% |
3.25 |
% |
3.21 |
% |
3.28 |
% |
||||||||||
Fee income ratio (non-interest income / total revenue) |
26.56 |
% |
24.84 |
% |
23.20 |
% |
24.92 |
% |
25.90 |
% |
||||||||||
Efficiency ratio (1) |
61.92 |
% |
65.68 |
% |
60.02 |
% |
63.49 |
% |
63.09 |
% |
||||||||||
Return on average assets (2) |
1.32 |
% |
1.41 |
% |
0.93 |
% |
1.37 |
% |
0.70 |
% |
||||||||||
Pre-tax, pre-provision adjusted return on average assets (1)(2) |
1.66 |
% |
1.49 |
% |
1.80 |
% |
1.58 |
% |
1.59 |
% |
||||||||||
Return on average equity (2) |
15.04 |
% |
16.39 |
% |
11.92 |
% |
16.21 |
% |
8.64 |
% |
||||||||||
Period-end loans and leases receivable |
$ |
2,239,408 |
$ |
2,123,306 |
$ |
2,145,970 |
$ |
2,239,408 |
$ |
2,145,970 |
||||||||||
Period-end loans and leases receivable, excluding net PPP loans |
$ |
2,212,111 |
$ |
2,058,852 |
$ |
1,920,647 |
$ |
2,212,111 |
$ |
1,920,647 |
||||||||||
Specialized lending as a percent of total gross loans and leases, excluding net PPP loans |
20.01 |
% |
18.31 |
% |
18.63 |
% |
17.78 |
% |
17.03 |
% |
||||||||||
Average loans and leases receivable |
$ |
2,179,769 |
$ |
2,131,099 |
$ |
2,185,662 |
$ |
2,179,154 |
$ |
2,011,322 |
||||||||||
Period-end in-market deposits |
$ |
1,928,285 |
$ |
1,829,644 |
$ |
1,683,008 |
$ |
1,928,285 |
$ |
1,683,008 |
||||||||||
Average in-market deposits |
$ |
1,866,875 |
$ |
1,810,948 |
$ |
1,690,433 |
$ |
1,784,302 |
$ |
1,568,502 |
||||||||||
Allowance for loan and lease losses |
$ |
24,336 |
$ |
24,676 |
$ |
28,521 |
$ |
24,336 |
$ |
28,521 |
||||||||||
Non-performing assets |
$ |
6,522 |
$ |
7,605 |
$ |
26,651 |
$ |
6,522 |
$ |
26,651 |
||||||||||
Allowance for loan and lease losses as a percent of total gross loans and leases |
1.09 |
% |
1.16 |
% |
1.33 |
% |
1.09 |
% |
1.33 |
% |
||||||||||
Allowance for loan and lease losses as a percent of total gross loans and leases, excluding net PPP loans |
1.10 |
% |
1.20 |
% |
1.48 |
% |
1.10 |
% |
1.48 |
% |
||||||||||
Non-performing assets as a percent of total assets |
0.25 |
% |
0.29 |
% |
1.04 |
% |
0.25 |
% |
1.04 |
% |
||||||||||
Non-performing assets as a percent of total assets, excluding net PPP loans |
0.25 |
% |
0.30 |
% |
1.14 |
% |
0.25 |
% |
1.14 |
% |
||||||||||
(1) This is a non-GAAP financial measure. Management believes these measures are meaningful because they reflect adjustments commonly made by management, investors, regulators, and analysts to evaluate financial performance, provide greater understanding of ongoing operations, and enhance comparability of results with prior periods. See the section titled Non-GAAP Reconciliations at the end of this release for a reconciliation of GAAP financial measures to non-GAAP financial measures. |
||||||||||||||||||||
(2) Calculation is annualized. |
Fourth Quarter 2021 Compared to Third Quarter 2021
Net interest income decreased $299,000, or 1.4%, to $20.9 million.
The Company reported a net benefit to provision for loan and lease losses of $508,000, compared to a $2.3 million benefit in the third quarter of 2021.
Non-interest income increased $554,000, or 7.9%, to $7.6 million.
Non-interest expense decreased $959,000, or 5.2%, to $17.5 million, while operating expense decreased $902,000, or 4.9%, to $17.6 million.
The full year effective tax rate for 2021 was 23.96%. For 2022, the Company expects to report an effective tax rate of 22%-23%, excluding discrete items, as management intends to continue actively pursuing tax credit opportunities.
Total period-end loans and leases receivable, excluding net PPP loans in both periods of comparison, increased $153.3 million, or 29.8% annualized, to $2.212 billion. This growth rate is not sustainable and was primarily due to an unusually high number of loan closings in the quarter and a negligible amount of payoffs. Management believes loan growth will moderate to low double-digits as the Company's specialized lending products scale over time.
Total period-end in-market deposits increased $98.6 million, or 21.6% annualized, to $1.928 billion, compared to $1.830 billion, and the average rate paid decreased one basis point to 0.13%.
Period-end wholesale funding, including FHLB advances, Federal Reserve PPPLF advances, brokered deposits, and deposits gathered through internet deposit listing services, decreased $34.0 million to $398.4 million.
Non-performing assets decreased $1.1 million, or 14.2%, to $6.5 million, or 0.25% of total assets, compared to $7.6 million, or 0.29% of total assets. The reduction in non-performing assets was primarily due to loan payoffs and paydowns. Excluding net PPP loans, non-performing assets were 0.25% of total assets as of December 31, 2021, compared to 0.30% as of September 30, 2021.
The allowance for loan and lease losses decreased $340,000, or 1.4%, as an increase in the general reserve from loan growth was more than offset by a decrease in the historical loss rates, qualitative risk factors, and specific reserves.
Fourth Quarter 2021 Compared to Fourth Quarter 2020
Net interest income decreased $1.6 million, or 7.1%, to $20.9 million.
The Company reported a net benefit to provision for loan and lease losses of $508,000, compared to provision expense of $4.3 million in the fourth quarter of 2020.
Non-interest income of $7.6 million increased by $770,000, or 11.3%, from $6.8 million in the prior year period.
Non-interest expense decreased $120,000, or 0.7%, to $17.5 million. Operating expense increased $53,000, or 0.3%, to $17.6 million.
Total period-end loans and leases receivable, excluding net PPP loans in both periods of comparison, increased $291.5 million, or 15.2%, to $2.212 billion.
Total period-end in-market deposits increased $245.3 million, or 14.6%, to $1.928 billion and the average rate paid decreased seven basis points to 0.13%.
Period-end wholesale funding decreased $168.6 million to $398.4 million.
Non-performing assets decreased to $6.5 million, or 0.25% of total assets, compared to $26.7 million, or 1.04% of total assets. Excluding net PPP loans, non-performing assets decreased to 0.25% of total assets as of December 31, 2021 compared to 1.14% one year prior.
The allowance for loan and lease losses decreased $4.2 million to $24.3 million, compared to $28.5 million.
Paycheck Protection Program
As of December 31, 2021, the Company had $27.9 million in gross PPP loans outstanding and deferred processing fees outstanding of $557,000. The processing fees are deferred and recognized over the contractual life of the loan, or accelerated at forgiveness, as an adjustment of yield using the interest method. During the three and twelve months ended December 31, 2021, the Company recognized $892,000 and $7.3 million of processing fees in loans and leases interest income in the unaudited Consolidated Statements of Income, respectively, compared to $3.3 million and $5.3 million for three and twelve months ended December 30, 2020, respectively. The SBA provides a guaranty to the lender of 100% of principal and interest, unless the lender violated an obligation under the agreement. Since loan losses are expected to be immaterial, if at all due to the government guarantee, management excluded the PPP loans from the allowance for loan and lease losses calculation. These short-term loans were funded primarily through a combination of excess cash held at the Federal Reserve and from an increase in in-market deposits.
Share Repurchase Program Update
During the fourth quarter the Company repurchased a total of 24,631 shares for approximately $716,000 at an average cost of $29.05 per share. The Company had no repurchase authority remaining as of December 31, 2021 in its previously disclosed share repurchase program.
About First Business Financial Services, Inc.
First Business Financial Services, Inc., (Nasdaq: FBIZ) is the parent company of First Business Bank. First Business Bank specializes in Business Banking, including Commercial Banking and Specialized Lending, Private Wealth, and Bank Consulting services, and through its refined focus, delivers unmatched expertise, accessibility, and responsiveness. Specialized Lending solutions are delivered through First Business Bank's wholly owned subsidiary First Business Specialty Finance, LLC. For additional information, visit www.firstbusiness.bank.
This release may include forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995, which reflect First Business Bank's current views with respect to future events and financial performance. Forward-looking statements are not based on historical information, but rather are related to future operations, strategies, financial results, or other developments. Forward-looking statements are based on management's expectations as well as certain assumptions and estimates made by, and information available to, management at the time the statements are made. Those statements are based on general assumptions and are subject to various risks, uncertainties, and other factors that may cause actual results to differ materially from the views, beliefs, and projections expressed in such statements. Such statements are subject to risks and uncertainties, including among other things:
For further information about the factors that could affect the Company's future results, please see the Company's annual report on Form 10-K for the year ended December 31, 2020 and other filings with the Securities and Exchange Commission.
SELECTED FINANCIAL CONDITION DATA |
||||||||||||||||||||
(Unaudited) |
As of |
|||||||||||||||||||
(in thousands) |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
|||||||||||||||
Assets |
||||||||||||||||||||
Cash and cash equivalents |
$ |
57,110 |
$ |
110,624 |
$ |
389,977 |
$ |
58,874 |
$ |
56,909 |
||||||||||
Securities available-for-sale, at fair value |
205,702 |
194,056 |
171,219 |
173,261 |
183,925 |
|||||||||||||||
Securities held-to-maturity, at amortized cost |
19,746 |
21,196 |
22,382 |
24,783 |
26,374 |
|||||||||||||||
Loans held for sale |
3,570 |
5,603 |
6,059 |
6,576 |
8,695 |
|||||||||||||||
Loans and leases receivable |
2,239,408 |
2,123,306 |
2,143,561 |
2,235,112 |
2,145,970 |
|||||||||||||||
Allowance for loan and lease losses |
(24,336 |
) |
(24,676 |
) |
(25,675 |
) |
(28,982 |
) |
(28,521 |
) |
||||||||||
Loans and leases receivable, net |
2,215,072 |
2,098,630 |
2,117,886 |
2,206,130 |
2,117,449 |
|||||||||||||||
Premises and equipment, net |
1,694 |
1,700 |
1,747 |
1,923 |
1,998 |
|||||||||||||||
Foreclosed properties |
164 |
172 |
179 |
31 |
34 |
|||||||||||||||
Right-of-use assets |
4,910 |
5,263 |
5,472 |
5,486 |
5,814 |
|||||||||||||||
Bank-owned life insurance |
53,600 |
53,244 |
52,887 |
52,537 |
52,188 |
|||||||||||||||
Federal Home Loan Bank stock, at cost |
13,336 |
12,351 |
13,451 |
14,941 |
13,578 |
|||||||||||||||
Goodwill and other intangible assets |
12,268 |
12,229 |
12,178 |
12,055 |
12,018 |
|||||||||||||||
Derivatives |
26,343 |
28,678 |
32,377 |
26,104 |
49,377 |
|||||||||||||||
Accrued interest receivable and other assets |
39,390 |
40,664 |
39,855 |
38,017 |
39,478 |
|||||||||||||||
Total assets |
$ |
2,652,905 |
$ |
2,584,410 |
$ |
2,865,669 |
$ |
2,620,718 |
$ |
2,567,837 |
||||||||||
Liabilities and Stockholders' Equity |
||||||||||||||||||||
In-market deposits |
$ |
1,928,285 |
$ |
1,829,644 |
$ |
2,016,215 |
$ |
1,737,226 |
$ |
1,683,008 |
||||||||||
Wholesale deposits |
29,638 |
74,638 |
144,492 |
165,492 |
172,508 |
|||||||||||||||
Total deposits |
1,957,923 |
1,904,282 |
2,160,707 |
1,902,718 |
1,855,516 |
|||||||||||||||
Federal Home Loan Bank advances and other borrowings |
403,451 |
394,090 |
420,113 |
448,417 |
419,167 |
|||||||||||||||
Junior subordinated notes |
10,076 |
10,072 |
10,069 |
10,065 |
10,062 |
|||||||||||||||
Lease liabilities |
5,406 |
5,780 |
6,005 |
6,040 |
6,386 |
|||||||||||||||
Derivatives |
28,283 |
31,890 |
36,109 |
29,565 |
54,927 |
|||||||||||||||
Accrued interest payable and other liabilities |
15,344 |
13,016 |
11,214 |
9,422 |
15,617 |
|||||||||||||||
Total liabilities |
2,420,483 |
2,359,130 |
2,644,217 |
2,406,227 |
2,361,675 |
|||||||||||||||
Total stockholders' equity |
232,422 |
225,280 |
221,452 |
214,491 |
206,162 |
|||||||||||||||
Total liabilities and stockholders' equity |
$ |
2,652,905 |
$ |
2,584,410 |
$ |
2,865,669 |
$ |
2,620,718 |
$ |
2,567,837 |
STATEMENTS OF INCOME |
||||||||||||||||||||||||||||
(Unaudited) |
As of and for the Three Months Ended |
As of and for the Year Ended |
||||||||||||||||||||||||||
(Dollars in thousands, except per share amounts) |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
December 31, |
December 31, |
|||||||||||||||||||||
Total interest income |
$ |
23,576 |
$ |
24,014 |
$ |
24,599 |
$ |
23,806 |
$ |
25,770 |
$ |
95,995 |
$ |
94,179 |
||||||||||||||
Total interest expense |
2,652 |
2,791 |
2,947 |
2,943 |
3,258 |
11,333 |
17,108 |
|||||||||||||||||||||
Net interest income |
20,924 |
21,223 |
21,652 |
20,863 |
22,512 |
84,662 |
77,071 |
|||||||||||||||||||||
Provision for loan and lease losses |
(508 |
) |
(2,269 |
) |
(958 |
) |
(2,068 |
) |
4,322 |
(5,803 |
) |
16,808 |
||||||||||||||||
Net interest income after provision for loan and lease losses |
21,432 |
23,492 |
22,610 |
22,931 |
18,190 |
90,465 |
60,263 |
|||||||||||||||||||||
Private wealth management service fees |
2,874 |
2,759 |
2,744 |
2,407 |
2,208 |
10,784 |
8,611 |
|||||||||||||||||||||
Gain on sale of SBA loans |
1,042 |
721 |
1,203 |
1,078 |
1,300 |
4,044 |
2,899 |
|||||||||||||||||||||
Service charges on deposits |
1,023 |
956 |
941 |
917 |
887 |
3,837 |
3,415 |
|||||||||||||||||||||
Loan fees |
679 |
713 |
569 |
545 |
412 |
2,506 |
1,826 |
|||||||||||||||||||||
Net gain (loss) on sale of securities |
- |
- |
29 |
- |
- |
29 |
(4 |
) |
||||||||||||||||||||
Swap fees |
684 |
- |
- |
684 |
1,078 |
1,368 |
6,860 |
|||||||||||||||||||||
Other non-interest income |
1,267 |
1,866 |
835 |
1,564 |
914 |
5,532 |
3,333 |
|||||||||||||||||||||
Total non-interest income |
7,569 |
7,015 |
6,321 |
7,195 |
6,799 |
28,100 |
26,940 |
|||||||||||||||||||||
Compensation |
12,447 |
13,351 |
13,255 |
12,657 |
12,145 |
51,710 |
45,850 |
|||||||||||||||||||||
Occupancy |
551 |
544 |
533 |
552 |
556 |
2,180 |
2,252 |
|||||||||||||||||||||
Professional fees |
933 |
1,024 |
913 |
866 |
909 |
3,736 |
3,530 |
|||||||||||||||||||||
Data processing |
773 |
746 |
798 |
770 |
668 |
3,087 |
2,734 |
|||||||||||||||||||||
Marketing |
548 |
572 |
511 |
391 |
411 |
2,022 |
1,580 |
|||||||||||||||||||||
Equipment |
223 |
260 |
261 |
246 |
294 |
990 |
1,199 |
|||||||||||||||||||||
Computer software |
1,017 |
999 |
1,129 |
1,115 |
1,028 |
4,260 |
3,900 |
|||||||||||||||||||||
FDIC insurance |
210 |
291 |
280 |
362 |
479 |
1,143 |
1,238 |
|||||||||||||||||||||
Collateral liquidation cost |
40 |
47 |
84 |
94 |
47 |
265 |
328 |
|||||||||||||||||||||
Net loss (gain) on foreclosed properties |
7 |
6 |
(1 |
) |
3 |
54 |
15 |
383 |
||||||||||||||||||||
Tax credit investment impairment |
- |
- |
- |
- |
328 |
- |
2,395 |
|||||||||||||||||||||
SBA recourse (benefit) provision |
(122 |
) |
(69 |
) |
245 |
(130 |
) |
(330 |
) |
(76 |
) |
(278 |
) |
|||||||||||||||
Loss on early extinguishment of debt |
- |
- |
- |
- |
- |
- |
744 |
|||||||||||||||||||||
Other non-interest expense |
904 |
719 |
176 |
404 |
1,062 |
2,203 |
3,043 |
|||||||||||||||||||||
Total non-interest expense |
17,531 |
18,490 |
18,184 |
17,330 |
17,651 |
71,535 |
68,898 |
|||||||||||||||||||||
Income before income tax expense |
11,470 |
12,017 |
10,747 |
12,796 |
7,338 |
47,030 |
18,305 |
|||||||||||||||||||||
Income tax expense |
2,879 |
2,819 |
2,512 |
3,065 |
1,254 |
11,275 |
1,327 |
|||||||||||||||||||||
Net income |
$ |
8,591 |
$ |
9,198 |
$ |
8,235 |
$ |
9,731 |
$ |
6,084 |
$ |
35,755 |
$ |
16,978 |
||||||||||||||
Per common share: |
||||||||||||||||||||||||||||
Basic earnings |
$ |
1.01 |
$ |
1.07 |
$ |
0.95 |
$ |
1.12 |
$ |
0.71 |
$ |
4.17 |
$ |
1.97 |
||||||||||||||
Diluted earnings |
1.01 |
1.07 |
0.95 |
1.12 |
0.71 |
4.17 |
1.97 |
|||||||||||||||||||||
Dividends declared |
0.18 |
0.18 |
0.18 |
0.18 |
0.165 |
0.72 |
0.66 |
|||||||||||||||||||||
Book value |
27.48 |
26.56 |
25.70 |
24.83 |
24.06 |
27.48 |
24.06 |
|||||||||||||||||||||
Tangible book value |
26.03 |
25.11 |
24.28 |
23.43 |
22.66 |
26.03 |
22.66 |
|||||||||||||||||||||
Weighted-average common shares outstanding(1) |
8,228,311 |
8,340,042 |
8,385,069 |
8,429,149 |
8,417,216 |
8,314,921 |
8,384,464 |
|||||||||||||||||||||
Weighted-average diluted common shares outstanding(1) |
8,228,311 |
8,340,042 |
8,385,069 |
8,429,149 |
8,417,216 |
8,314,921 |
8,384,464 |
|||||||||||||||||||||
(1) Excluding participating securities. |
NET INTEREST INCOME ANALYSIS |
|||||||||||||||||||||||||||
(Unaudited) |
For the Three Months Ended |
||||||||||||||||||||||||||
(Dollars in thousands) |
December 31, 2021 |
September 30, 2021 |
December 31, 2020 |
||||||||||||||||||||||||
Average Balance |
Interest |
Average Yield/Rate(4) |
Average Balance |
Interest |
Average Yield/Rate(4) |
Average Balance |
Interest |
Average Yield/Rate(4) |
|||||||||||||||||||
Interest-earning assets |
|||||||||||||||||||||||||||
Commercial real estate and other mortgage loans(1) |
$ |
1,417,498 |
$ |
13,225 |
3.73 |
% |
$ |
1,388,236 |
$ |
13,090 |
3.77 |
% |
$ |
1,353,333 |
$ |
12,875 |
3.81 |
% |
|||||||||
Commercial and industrial loans(1) |
702,108 |
8,711 |
4.96 |
% |
680,563 |
9,259 |
5.44 |
% |
768,869 |
11,149 |
5.80 |
% |
|||||||||||||||
Direct financing leases(1) |
17,662 |
200 |
4.53 |
% |
18,611 |
207 |
4.45 |
% |
25,071 |
278 |
4.44 |
% |
|||||||||||||||
Consumer and other loans(1) |
42,501 |
376 |
3.54 |
% |
43,689 |
391 |
3.58 |
% |
38,389 |
355 |
3.70 |
% |
|||||||||||||||
Total loans and leases receivable(1) |
2,179,769 |
22,512 |
4.13 |
% |
2,131,099 |
22,947 |
4.31 |
% |
2,185,662 |
24,657 |
4.51 |
% |
|||||||||||||||
Mortgage-related securities(2) |
170,002 |
677 |
1.59 |
% |
154,372 |
659 |
1.71 |
% |
170,400 |
742 |
1.74 |
% |
|||||||||||||||
Other investment securities(3) |
49,927 |
209 |
1.67 |
% |
45,196 |
196 |
1.73 |
% |
39,647 |
183 |
1.85 |
% |
|||||||||||||||
FHLB stock |
12,345 |
155 |
5.02 |
% |
13,279 |
167 |
5.03 |
% |
14,608 |
179 |
4.90 |
% |
|||||||||||||||
Short-term investments |
59,970 |
23 |
0.15 |
% |
116,621 |
45 |
0.15 |
% |
31,418 |
9 |
0.11 |
% |
|||||||||||||||
Total interest-earning assets |
2,472,013 |
23,576 |
3.81 |
% |
2,460,567 |
24,014 |
3.90 |
% |
2,441,735 |
25,770 |
4.22 |
% |
|||||||||||||||
Non-interest-earning assets |
140,892 |
147,631 |
162,010 |
||||||||||||||||||||||||
Total assets |
$ |
2,612,905 |
$ |
2,608,198 |
$ |
2,603,745 |
|||||||||||||||||||||
Interest-bearing liabilities |
|||||||||||||||||||||||||||
Transaction accounts |
$ |
497,743 |
239 |
0.19 |
% |
$ |
509,089 |
251 |
0.20 |
% |
$ |
482,670 |
250 |
0.21 |
% |
||||||||||||
Money market |
749,247 |
321 |
0.17 |
% |
703,460 |
306 |
0.17 |
% |
655,581 |
287 |
0.18 |
% |
|||||||||||||||
Certificates of deposit |
42,507 |
36 |
0.34 |
% |
42,370 |
71 |
0.67 |
% |
78,693 |
308 |
1.57 |
% |
|||||||||||||||
Wholesale deposits |
62,342 |
161 |
1.03 |
% |
89,135 |
206 |
0.92 |
% |
171,718 |
414 |
0.96 |
% |
|||||||||||||||
Total interest-bearing deposits |
1,351,839 |
757 |
0.22 |
% |
1,344,054 |
834 |
0.25 |
% |
1,388,662 |
1,259 |
0.36 |
% |
|||||||||||||||
FHLB advances |
353,637 |
1,149 |
1.30 |
% |
381,061 |
1,228 |
1.29 |
% |
404,174 |
1,309 |
1.30 |
% |
|||||||||||||||
Federal Reserve PPPLF |
- |
- |
- |
% |
- |
- |
- |
% |
10,297 |
9 |
0.35 |
% |
|||||||||||||||
Other borrowings |
35,270 |
466 |
5.28 |
% |
32,630 |
449 |
5.50 |
% |
24,419 |
400 |
6.55 |
% |
|||||||||||||||
Junior subordinated notes |
10,073 |
280 |
11.12 |
% |
10,070 |
280 |
11.12 |
% |
10,059 |
281 |
11.17 |
% |
|||||||||||||||
Total interest-bearing liabilities |
1,750,819 |
2,652 |
0.61 |
% |
1,767,815 |
2,791 |
0.63 |
% |
1,837,611 |
3,258 |
0.71 |
% |
|||||||||||||||
Non-interest-bearing demand deposit accounts |
577,378 |
556,029 |
473,489 |
||||||||||||||||||||||||
Other non-interest-bearing liabilities |
56,280 |
59,865 |
88,496 |
||||||||||||||||||||||||
Total liabilities |
2,384,477 |
2,383,709 |
2,399,596 |
||||||||||||||||||||||||
Stockholders' equity |
228,428 |
224,489 |
204,149 |
||||||||||||||||||||||||
Total liabilities and stockholders' equity |
$ |
2,612,905 |
$ |
2,608,198 |
$ |
2,603,745 |
|||||||||||||||||||||
Net interest income |
$ |
20,924 |
$ |
21,223 |
$ |
22,512 |
|||||||||||||||||||||
Interest rate spread |
3.21 |
% |
3.27 |
% |
3.51 |
% |
|||||||||||||||||||||
Net interest-earning assets |
$ |
721,194 |
$ |
692,752 |
$ |
604,124 |
|||||||||||||||||||||
Net interest margin |
3.39 |
% |
3.45 |
% |
3.69 |
% |
|||||||||||||||||||||
(1) The average balances of loans and leases include non-accrual loans and leases and loans held for sale. Interest income related to non-accrual loans and leases is recognized when collected. Interest income includes net loan fees collected in lieu of interest. | |||||||||||||||||||||||||||
(2) Includes amortized cost basis of assets available for sale and held to maturity. | |||||||||||||||||||||||||||
(3) Yields on tax-exempt municipal obligations are not presented on a tax-equivalent basis in this table. | |||||||||||||||||||||||||||
(4) Represents annualized yields/rates. |
NET INTEREST INCOME ANALYSIS |
||||||||||||||||||
(Unaudited) |
For the Year Ended |
|||||||||||||||||
(Dollars in thousands) |
December 31, 2021 |
December 31, 2020 |
||||||||||||||||
Average |
Interest |
Average |
Average |
Interest |
Average |
|||||||||||||
Interest-earning assets |
||||||||||||||||||
Commercial real estate and other mortgage loans(1) |
$ |
1,387,434 |
$ |
51,930 |
3.74 |
% |
$ |
1,245,886 |
$ |
51,188 |
4.11 |
% |
||||||
Commercial and industrial loans(1) |
727,923 |
37,470 |
5.15 |
% |
701,328 |
35,487 |
5.06 |
% |
||||||||||
Direct financing leases(1) |
19,591 |
872 |
4.45 |
% |
26,564 |
1,039 |
3.91 |
% |
||||||||||
Consumer and other loans(1) |
44,206 |
1,572 |
3.56 |
% |
37,544 |
1,446 |
3.85 |
% |
||||||||||
Total loans and leases receivable(1) |
2,179,154 |
91,844 |
4.21 |
% |
2,011,322 |
89,160 |
4.43 |
% |
||||||||||
Mortgage-related securities(2) |
159,242 |
2,633 |
1.65 |
% |
173,084 |
3,548 |
2.05 |
% |
||||||||||
Other investment securities(3) |
44,739 |
777 |
1.74 |
% |
31,809 |
639 |
2.01 |
% |
||||||||||
FHLB stock |
13,066 |
651 |
4.98 |
% |
11,576 |
671 |
5.80 |
% |
||||||||||
Short-term investments |
64,308 |
90 |
0.14 |
% |
37,314 |
161 |
0.43 |
% |
||||||||||
Total interest-earning assets |
2,460,509 |
95,995 |
3.90 |
% |
2,265,105 |
94,179 |
4.16 |
% |
||||||||||
Non-interest-earning assets |
144,499 |
154,511 |
||||||||||||||||
Total assets |
$ |
2,605,008 |
$ |
2,419,616 |
||||||||||||||
Interest-bearing liabilities |
||||||||||||||||||
Transaction accounts |
$ |
506,693 |
988 |
0.19 |
% |
$ |
392,577 |
1,448 |
0.37 |
% |
||||||||
Money market |
693,608 |
1,183 |
0.17 |
% |
651,402 |
2,842 |
0.44 |
% |
||||||||||
Certificates of deposit |
47,020 |
396 |
0.84 |
% |
111,698 |
2,198 |
1.97 |
% |
||||||||||
Wholesale deposits |
119,831 |
986 |
0.82 |
% |
142,591 |
2,434 |
1.71 |
% |
||||||||||
Total interest-bearing deposits |
1,367,152 |
3,553 |
0.26 |
% |
1,298,268 |
8,922 |
0.69 |
% |
||||||||||
FHLB advances |
376,781 |
4,908 |
1.30 |
% |
379,891 |
5,507 |
1.45 |
% |
||||||||||
Federal Reserve PPPLF |
- |
- |
- |
% |
15,207 |
54 |
0.36 |
% |
||||||||||
Other borrowings |
31,935 |
1,759 |
5.51 |
% |
24,472 |
1,509 |
6.17 |
% |
||||||||||
Junior subordinated notes |
10,068 |
1,113 |
11.05 |
% |
10,054 |
1,116 |
11.10 |
% |
||||||||||
Total interest-bearing liabilities |
1,785,936 |
11,333 |
0.63 |
% |
1,727,892 |
17,108 |
0.99 |
% |
||||||||||
Non-interest-bearing demand deposit accounts |
536,981 |
412,825 |
||||||||||||||||
Other non-interest-bearing liabilities |
61,580 |
82,337 |
||||||||||||||||
Total liabilities |
2,384,497 |
2,223,054 |
||||||||||||||||
Stockholders' equity |
220,511 |
196,562 |
||||||||||||||||
Total liabilities and stockholders' equity |
$ |
2,605,008 |
$ |
2,419,616 |
||||||||||||||
Net interest income |
$ |
84,662 |
$ |
77,071 |
||||||||||||||
Interest rate spread |
3.27 |
% |
3.17 |
% |
||||||||||||||
Net interest-earning assets |
$ |
674,573 |
$ |
537,213 |
||||||||||||||
Net interest margin |
3.44 |
% |
3.40 |
% |
||||||||||||||
(1) The average balances of loans and leases include non-accrual loans and leases and loans held for sale. Interest income related to non-accrual loans and leases is recognized when collected. Interest income includes net loan fees collected in lieu of interest. |
||||||||||||||||||
(2) Includes amortized cost basis of assets available for sale and held to maturity. |
||||||||||||||||||
(3) Yields on tax-exempt municipal obligations are not presented on a tax-equivalent basis in this table. |
||||||||||||||||||
(4) Represents annualized yields/rates. |
PROVISION FOR LOAN AND LEASE LOSS COMPOSITION |
||||||||||||||||||||||||||||
(Unaudited) |
For the Three Months Ended |
For the Year Ended |
||||||||||||||||||||||||||
(Dollars in thousands) |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
December 31, |
December 31, |
|||||||||||||||||||||
Change in general reserve due to subjective factor changes |
$ |
(805 |
) |
$ |
(51 |
) |
$ |
(652 |
) |
$ |
1,082 |
$ |
1,008 |
$ |
(426 |
) |
$ |
5,460 |
||||||||||
Change in general reserve due to historical loss factor changes |
(862 |
) |
(923 |
) |
(1,687 |
) |
(984 |
) |
1,274 |
(4,456 |
) |
949 |
||||||||||||||||
Charge-offs |
106 |
364 |
2,894 |
144 |
6,685 |
3,508 |
8,139 |
|||||||||||||||||||||
Recoveries |
(274 |
) |
(1,634 |
) |
(545 |
) |
(2,673 |
) |
(68 |
) |
(5,126 |
) |
(332 |
) |
||||||||||||||
Change in specific reserves on impaired loans, net |
(64 |
) |
(451 |
) |
(1,466 |
) |
(194 |
) |
(5,216 |
) |
(2,175 |
) |
316 |
|||||||||||||||
Change due to loan growth, net |
1,391 |
426 |
498 |
557 |
639 |
2,872 |
2,276 |
|||||||||||||||||||||
Total provision for loan and lease losses |
$ |
(508 |
) |
$ |
(2,269 |
) |
$ |
(958 |
) |
$ |
(2,068 |
) |
$ |
4,322 |
$ |
(5,803 |
) |
$ |
16,808 |
PERFORMANCE RATIOS |
|||||||||||||||||||||
For the Three Months Ended |
For the Year Ended |
||||||||||||||||||||
(Unaudited) |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
December 31, |
December 31, |
||||||||||||||
Return on average assets (annualized) |
1.32 |
% |
1.41 |
% |
1.26 |
% |
1.51 |
% |
0.93 |
% |
1.37 |
% |
0.70 |
% |
|||||||
Return on average equity (annualized) |
15.04 |
% |
16.39 |
% |
15.09 |
% |
18.48 |
% |
11.92 |
% |
16.21 |
% |
8.64 |
% |
|||||||
Efficiency ratio |
61.92 |
% |
65.68 |
% |
64.17 |
% |
62.19 |
% |
60.02 |
% |
63.49 |
% |
63.09 |
% |
|||||||
Interest rate spread |
3.21 |
% |
3.27 |
% |
3.31 |
% |
3.27 |
% |
3.51 |
% |
3.27 |
% |
3.17 |
% |
|||||||
Net interest margin |
3.39 |
% |
3.45 |
% |
3.49 |
% |
3.44 |
% |
3.69 |
% |
3.44 |
% |
3.40 |
% |
|||||||
Average interest-earning assets to average interest-bearing liabilities |
141.19 |
% |
139.19 |
% |
136.54 |
% |
134.23 |
% |
132.88 |
% |
137.77 |
% |
131.09 |
% |
ASSET QUALITY RATIOS |
||||||||||||||||||||
(Unaudited) |
As of |
|||||||||||||||||||
(Dollars in thousands) |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
|||||||||||||||
Non-accrual loans and leases |
$ |
6,358 |
$ |
7,433 |
$ |
11,422 |
$ |
18,992 |
$ |
26,617 |
||||||||||
Foreclosed properties |
164 |
172 |
179 |
31 |
34 |
|||||||||||||||
Total non-performing assets |
6,522 |
7,605 |
11,601 |
19,023 |
26,651 |
|||||||||||||||
Performing troubled debt restructurings |
217 |
53 |
56 |
59 |
46 |
|||||||||||||||
Total impaired assets |
$ |
6,739 |
$ |
7,658 |
$ |
11,657 |
$ |
19,082 |
$ |
26,697 |
||||||||||
Non-accrual loans and leases as a percent of total gross loans and leases |
0.28 |
% |
0.35 |
% |
0.53 |
% |
0.85 |
% |
1.24 |
% |
||||||||||
Non-performing assets as a percent of total gross loans and leases plus foreclosed properties |
0.29 |
% |
0.36 |
% |
0.54 |
% |
0.85 |
% |
1.24 |
% |
||||||||||
Non-performing assets as a percent of total assets |
0.25 |
% |
0.29 |
% |
0.40 |
% |
0.73 |
% |
1.04 |
% |
||||||||||
Allowance for loan and lease losses as a percent of total gross loans and leases |
1.09 |
% |
1.16 |
% |
1.20 |
% |
1.29 |
% |
1.33 |
% |
||||||||||
Allowance for loan and lease losses as a percent of non-accrual loans and leases |
382.76 |
% |
331.98 |
% |
224.79 |
% |
152.60 |
% |
107.15 |
% |
ASSET QUALITY RATIOS - EXCLUDING NET PPP LOANS |
||||||||||||||||||||
(Unaudited) |
As of |
|||||||||||||||||||
(Dollars in thousands) |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
|||||||||||||||
Non-accrual loans and leases as a percent of total gross loans and leases |
0.29 |
% |
0.36 |
% |
0.56 |
% |
0.96 |
% |
1.38 |
% |
||||||||||
Non-performing assets as a percent of total gross loans and leases plus foreclosed properties |
0.29 |
% |
0.37 |
% |
0.57 |
% |
0.96 |
% |
1.38 |
% |
||||||||||
Non-performing assets as a percent of total assets |
0.25 |
% |
0.30 |
% |
0.42 |
% |
0.81 |
% |
1.14 |
% |
||||||||||
Allowance for loan and lease losses as a percent of total gross loans and leases |
1.10 |
% |
1.20 |
% |
1.27 |
% |
1.47 |
% |
1.48 |
% |
||||||||||
PPP loans outstanding, net |
$ |
27,297 |
$ |
64,454 |
$ |
120,723 |
$ |
267,567 |
$ |
225,323 |
NET CHARGE-OFFS (RECOVERIES) |
||||||||||||||||||||||||||||
(Unaudited) |
For the Three Months Ended |
For the Year Ended |
||||||||||||||||||||||||||
(Dollars in thousands) |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
December 31, |
December 31, |
|||||||||||||||||||||
Charge-offs |
$ |
106 |
$ |
364 |
$ |
2,894 |
$ |
144 |
$ |
6,685 |
$ |
3,508 |
$ |
8,139 |
||||||||||||||
Recoveries |
(274 |
) |
(1,634 |
) |
(545 |
) |
(2,673 |
) |
(68 |
) |
(5,126 |
) |
(332 |
) |
||||||||||||||
Net (recoveries) charge-offs |
$ |
(168 |
) |
$ |
(1,270 |
) |
$ |
2,349 |
$ |
(2,529 |
) |
$ |
6,617 |
$ |
(1,618 |
) |
$ |
7,807 |
||||||||||
Net (recoveries) charge-offs as a percent of average gross loans and leases (annualized) |
(0.03 |
)% |
(0.24 |
)% |
0.42 |
% |
(0.46 |
)% |
1.21 |
% |
(0.07 |
)% |
0.39 |
% |
||||||||||||||
Annualized (recoveries) charge-offs as a percent of average gross loans and leases, excluding average net PPP loans |
(0.03 |
)% |
(0.25 |
)% |
0.47 |
% |
(0.52 |
)% |
1.39 |
% |
(0.08 |
)% |
0.43 |
% |
||||||||||||||
Average PPP loans outstanding, net |
$ |
52,923 |
$ |
87,517 |
$ |
229,165 |
$ |
242,242 |
$ |
282,259 |
$ |
152,264 |
$ |
215,025 |
CAPITAL RATIOS |
|||||||||||||||
As of and for the Three Months Ended |
|||||||||||||||
(Unaudited) |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
||||||||||
Total capital to risk-weighted assets |
10.82 |
% |
11.14 |
% |
11.22 |
% |
11.52 |
% |
11.25 |
% |
|||||
Tier I capital to risk-weighted assets |
8.94 |
% |
9.14 |
% |
9.14 |
% |
9.24 |
% |
8.96 |
% |
|||||
Common equity tier I capital to risk-weighted assets |
8.55 |
% |
8.73 |
% |
8.72 |
% |
8.81 |
% |
8.53 |
% |
|||||
Tier I capital to adjusted assets |
8.94 |
% |
8.69 |
% |
8.48 |
% |
8.37 |
% |
7.99 |
% |
|||||
Tangible common equity to tangible assets |
8.34 |
% |
8.28 |
% |
7.33 |
% |
7.76 |
% |
7.60 |
% |
|||||
Tangible common equity to tangible assets, excluding net PPP loans |
8.42 |
% |
8.50 |
% |
7.66 |
% |
8.65 |
% |
8.33 |
% |
LOAN AND LEASE RECEIVABLE COMPOSITION |
|||||||||||||||
(Unaudited) |
As of |
||||||||||||||
(in thousands) |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
||||||||||
Commercial real estate: |
|||||||||||||||
Commercial real estate - owner occupied |
$ |
235,589 |
$ |
241,977 |
$ |
253,600 |
$ |
256,812 |
$ |
253,882 |
|||||
Commercial real estate - non-owner occupied |
661,423 |
639,423 |
614,289 |
592,090 |
564,532 |
||||||||||
Land development |
42,792 |
39,119 |
45,056 |
46,544 |
49,839 |
||||||||||
Construction |
179,841 |
139,933 |
139,943 |
151,345 |
141,043 |
||||||||||
Multi-family |
320,072 |
313,787 |
319,351 |
322,384 |
311,556 |
||||||||||
1-4 family |
14,911 |
13,487 |
19,769 |
23,319 |
38,284 |
||||||||||
Total commercial real estate |
1,454,628 |
1,387,726 |
1,392,008 |
1,392,494 |
1,359,136 |
||||||||||
Commercial and industrial |
730,819 |
681,065 |
695,442 |
784,305 |
732,318 |
||||||||||
Direct financing leases, net |
15,743 |
16,810 |
18,142 |
19,616 |
22,331 |
||||||||||
Consumer and other: |
|||||||||||||||
Home equity and second mortgages |
4,223 |
4,576 |
5,740 |
6,719 |
7,833 |
||||||||||
Other |
35,518 |
35,645 |
36,567 |
38,266 |
28,897 |
||||||||||
Total consumer and other |
39,741 |
40,221 |
42,307 |
44,985 |
36,730 |
||||||||||
Total gross loans and leases receivable |
2,240,931 |
2,125,822 |
2,147,899 |
2,241,400 |
2,150,515 |
||||||||||
Less: |
|||||||||||||||
Allowance for loan and lease losses |
24,336 |
24,676 |
25,675 |
28,982 |
28,521 |
||||||||||
Deferred loan fees |
1,523 |
2,516 |
4,338 |
6,288 |
4,545 |
||||||||||
Loans and leases receivable, net |
$ |
2,215,072 |
$ |
2,098,630 |
$ |
2,117,886 |
$ |
2,206,130 |
$ |
2,117,449 |
DEPOSIT COMPOSITION |
|||||||||||||||
(Unaudited) |
As of |
||||||||||||||
(in thousands) |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
||||||||||
Non-interest-bearing transaction accounts |
$ |
589,559 |
$ |
526,047 |
$ |
774,253 |
$ |
496,877 |
$ |
472,818 |
|||||
Interest-bearing transaction accounts |
530,225 |
517,248 |
511,698 |
561,466 |
503,992 |
||||||||||
Money market accounts |
754,410 |
728,751 |
685,127 |
632,065 |
641,504 |
||||||||||
Certificates of deposit |
54,091 |
57,598 |
45,137 |
46,818 |
64,694 |
||||||||||
Wholesale deposits |
29,638 |
74,638 |
144,492 |
165,492 |
172,508 |
||||||||||
Total deposits |
$ |
1,957,923 |
$ |
1,904,282 |
$ |
2,160,707 |
$ |
1,902,718 |
$ |
1,855,516 |
TRUST ASSETS COMPOSITION |
|||||||||||||||
(Unaudited) |
As of |
||||||||||||||
(in thousands) |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
||||||||||
Trust assets under management |
$ |
2,711,760 |
$ |
2,545,089 |
$ |
2,362,257 |
$ |
2,195,804 |
$ |
2,061,772 |
|||||
Trust assets under administration |
208,954 |
202,657 |
202,116 |
190,721 |
187,228 |
||||||||||
Total trust assets |
$ |
2,920,714 |
$ |
2,747,746 |
$ |
2,564,373 |
$ |
2,386,525 |
$ |
2,249,000 |
NON-GAAP RECONCILIATIONS
Certain financial information provided in this release is determined by methods other than in accordance with generally accepted accounting principles (United States) ("GAAP"). Although the Company's management believes that these non-GAAP financial measures provide a greater understanding of its business, these measures are not necessarily comparable to similar measures that may be presented by other companies.
TANGIBLE BOOK VALUE
"Tangible book value per share" is a non-GAAP measure representing tangible common equity divided by total common shares outstanding. "Tangible common equity" itself is a non-GAAP measure representing common stockholders' equity reduced by intangible assets, if any. The Company's management believes that this measure is important to many investors in the marketplace who are interested in period-to-period changes in book value per common share exclusive of changes in intangible assets. The information provided below reconciles tangible book value per share and tangible common equity to their most comparable GAAP measures.
(Unaudited) |
As of |
|||||||||||||||||||
(Dollars in thousands, except per share amounts) |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
|||||||||||||||
Common stockholders' equity |
$ |
232,422 |
$ |
225,280 |
$ |
221,452 |
$ |
214,491 |
$ |
206,162 |
||||||||||
Goodwill and other intangible assets |
(12,268 |
) |
(12,229 |
) |
(12,178 |
) |
(12,055 |
) |
(12,018 |
) |
||||||||||
Tangible common equity |
$ |
220,154 |
$ |
213,051 |
$ |
209,274 |
$ |
202,436 |
$ |
194,144 |
||||||||||
Common shares outstanding |
8,457,564 |
8,483,099 |
8,617,761 |
8,638,195 |
8,566,960 |
|||||||||||||||
Book value per share |
$ |
27.48 |
$ |
26.56 |
$ |
25.70 |
$ |
24.83 |
$ |
24.06 |
||||||||||
Tangible book value per share |
26.03 |
25.11 |
24.28 |
23.43 |
22.66 |
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS
"Tangible common equity to tangible assets'' is defined as the ratio of common stockholders' equity reduced by intangible assets, if any, divided by total assets reduced by intangible assets, if any. The Company's management believes that this measure is important to many investors in the marketplace who are interested in the relative changes from period to period in common equity and total assets, each exclusive of changes in intangible assets. The information below reconciles tangible common equity and tangible assets to their most comparable GAAP measures.
(Unaudited) |
As of |
|||||||||||||||||||
(Dollars in thousands) |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
|||||||||||||||
Common stockholders' equity |
$ |
232,422 |
$ |
225,280 |
$ |
221,452 |
$ |
214,491 |
$ |
206,162 |
||||||||||
Goodwill and other intangible assets |
(12,268 |
) |
(12,229 |
) |
(12,178 |
) |
(12,055 |
) |
(12,018 |
) |
||||||||||
Tangible common equity |
$ |
220,154 |
$ |
213,051 |
$ |
209,274 |
$ |
202,436 |
$ |
194,144 |
||||||||||
Total assets |
$ |
2,652,905 |
$ |
2,584,410 |
$ |
2,865,669 |
$ |
2,620,718 |
$ |
2,567,837 |
||||||||||
Goodwill and other intangible assets |
(12,268 |
) |
(12,229 |
) |
(12,178 |
) |
(12,055 |
) |
(12,018 |
) |
||||||||||
Tangible assets |
$ |
2,640,637 |
$ |
2,572,181 |
$ |
2,853,491 |
$ |
2,608,663 |
$ |
2,555,819 |
||||||||||
Tangible common equity to tangible assets |
8.34 |
% |
8.28 |
% |
7.33 |
% |
7.76 |
% |
7.60 |
% |
||||||||||
Period-end net PPP loans |
27,297 |
64,454 |
120,722 |
267,567 |
225,323 |
|||||||||||||||
Tangible assets, excluding net PPP loans |
$ |
2,613,340 |
$ |
2,507,727 |
$ |
2,732,769 |
$ |
2,341,096 |
$ |
2,330,496 |
||||||||||
Tangible common equity to tangible assets, excluding net PPP loans |
8.42 |
% |
8.50 |
% |
7.66 |
% |
8.65 |
% |
8.33 |
% |
EFFICIENCY RATIO & PRE-TAX, PRE-PROVISION ADJUSTED EARNINGS
"Efficiency ratio" is a non-GAAP measure representing non-interest expense excluding the effects of the SBA recourse provision, impairment of tax credit investments, losses or gains on foreclosed properties, amortization of other intangible assets and other discrete items, if any, divided by operating revenue, which is equal to net interest income plus non-interest income less realized gains or losses on securities, if any. "Pre-tax, pre-provision adjusted earnings" is defined as operating revenue less operating expense. In the judgment of the Company's management, the adjustments made to non-interest expense and non-interest income allow investors and analysts to better assess the Company's operating expenses in relation to its core operating revenue by removing the volatility that is associated with certain one-time items and other discrete items. The information provided below reconciles the efficiency ratio and pre-tax, pre-provision adjusted earnings to its most comparable GAAP measure.
(Unaudited) |
For the Three Months Ended |
For the Year Ended |
||||||||||||||||||||||||||
(Dollars in thousands) |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
December 31, |
December 31, |
|||||||||||||||||||||
Total non-interest expense |
$ |
17,531 |
$ |
18,490 |
$ |
18,184 |
$ |
17,330 |
$ |
17,651 |
$ |
71,535 |
$ |
68,898 |
||||||||||||||
Less: |
||||||||||||||||||||||||||||
Net loss (gain) on foreclosed properties |
7 |
6 |
(1 |
) |
3 |
54 |
15 |
383 |
||||||||||||||||||||
Amortization of other intangible assets |
2 |
7 |
8 |
8 |
8 |
25 |
35 |
|||||||||||||||||||||
SBA recourse (benefit) provision |
(122 |
) |
(69 |
) |
245 |
(130 |
) |
(330 |
) |
(76 |
) |
(278 |
) |
|||||||||||||||
Tax credit investment impairment |
- |
- |
- |
- |
328 |
- |
2,395 |
|||||||||||||||||||||
Loss on early extinguishment of debt |
- |
- |
- |
- |
- |
- |
744 |
|||||||||||||||||||||
Total operating expense (a) |
$ |
17,644 |
$ |
18,546 |
$ |
17,932 |
$ |
17,449 |
$ |
17,591 |
$ |
71,571 |
$ |
65,619 |
||||||||||||||
Net interest income |
$ |
20,924 |
$ |
21,223 |
$ |
21,652 |
$ |
20,863 |
$ |
22,512 |
$ |
84,662 |
$ |
77,071 |
||||||||||||||
Total non-interest income |
7,569 |
7,015 |
6,321 |
7,195 |
6,799 |
28,100 |
26,940 |
|||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||
Net gain (loss) on sale of securities |
- |
- |
29 |
- |
- |
29 |
(4 |
) |
||||||||||||||||||||
Adjusted non-interest income |
7,569 |
7,015 |
6,292 |
7,195 |
6,799 |
28,071 |
26,944 |
|||||||||||||||||||||
Total operating revenue (b) |
$ |
28,493 |
$ |
28,238 |
$ |
27,944 |
$ |
28,058 |
$ |
29,311 |
$ |
112,733 |
$ |
104,015 |
||||||||||||||
Efficiency ratio |
61.92 |
% |
65.68 |
% |
64.17 |
% |
62.19 |
% |
60.02 |
% |
63.49 |
% |
63.09 |
% |
||||||||||||||
Pre-tax, pre-provision adjusted earnings (b - a) |
$ |
10,849 |
$ |
9,692 |
$ |
10,012 |
$ |
10,609 |
$ |
11,720 |
$ |
41,162 |
$ |
38,396 |
||||||||||||||
Average total assets |
$ |
2,612,905 |
$ |
2,608,198 |
$ |
2,621,340 |
$ |
2,577,164 |
$ |
2,603,745 |
$ |
2,605,008 |
$ |
2,419,616 |
||||||||||||||
Pre-tax, pre-provision adjusted return on average assets |
1.66 |
% |
1.49 |
% |
1.53 |
% |
1.65 |
% |
1.80 |
% |
1.58 |
% |
1.59 |
% |
ADJUSTED NET INTEREST MARGIN
"Adjusted Net Interest Margin" is a non-GAAP measure representing net interest income excluding the fees in lieu of interest and other recurring but volatile components of net interest margin divided by average interest-earning assets less average net PPP loans, if any, and other recurring but volatile components of average interest-earning assets. Fees in lieu of interest are defined as prepayment fees, asset-based loan fees, non-accrual interest, and loan fee amortization. In the judgment of the Company's management, the adjustments made to net interest income allow investors and analysts to better assess the Company's net interest income in relation to its core client-facing loan and deposit rate changes by removing the volatility that is associated with these recurring but volatile components. The information provided below reconciles the net interest margin to its most comparable GAAP measure.
(Unaudited) |
For the Three Months Ended |
For the Year Ended |
|||||||||||||||||||||||||
(Dollars in thousands) |
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
December 31, |
December 31, |
||||||||||||||||||||
Interest income |
$ |
23,576 |
$ |
24,014 |
$ |
24,599 |
$ |
23,806 |
$ |
25,770 |
$ |
95,995 |
$ |
94,179 |
|||||||||||||
Interest expense |
2,652 |
2,791 |
2,947 |
2,943 |
3,258 |
11,333 |
17,108 |
||||||||||||||||||||
Net interest income (a) |
20,924 |
21,223 |
21,652 |
20,863 |
22,512 |
84,662 |
77,071 |
||||||||||||||||||||
Less: |
|||||||||||||||||||||||||||
Fees in lieu of interest |
1,700 |
2,839 |
3,536 |
3,085 |
4,749 |
11,160 |
9,315 |
||||||||||||||||||||
PPP loan interest income |
134 |
221 |
566 |
603 |
718 |
1,524 |
2,198 |
||||||||||||||||||||
FRB interest income and FHLB dividend income |
179 |
212 |
192 |
158 |
188 |
741 |
789 |
||||||||||||||||||||
Add: |
|||||||||||||||||||||||||||
FRB PPPLF interest expense |
- |
- |
- |
- |
9 |
- |
54 |
||||||||||||||||||||
Adjusted net interest income (b) |
$ |
18,911 |
$ |
17,951 |
$ |
17,358 |
$ |
17,017 |
$ |
16,866 |
$ |
71,237 |
$ |
64,823 |
|||||||||||||
Average interest-earning assets (c) |
$ |
2,472,013 |
$ |
2,460,567 |
$ |
2,483,447 |
$ |
2,425,499 |
$ |
2,441,735 |
$ |
2,460,509 |
$ |
2,265,105 |
|||||||||||||
Less: |
|||||||||||||||||||||||||||
Average net PPP loans |
52,923 |
87,517 |
229,165 |
242,242 |
282,259 |
152,264 |
215,025 |
||||||||||||||||||||
Average FRB cash and FHLB stock |
71,939 |
129,469 |
68,503 |
36,643 |
45,611 |
76,880 |
46,595 |
||||||||||||||||||||
Average non-accrual loans and leases |
6,796 |
11,298 |
16,744 |
22,069 |
36,013 |
14,172 |
27,656 |
||||||||||||||||||||
Adjusted average interest-earning assets (d) |
$ |
2,340,355 |
$ |
2,232,283 |
$ |
2,169,035 |
$ |
2,124,545 |
$ |
2,077,852 |
$ |
2,217,193 |
$ |
1,975,829 |
|||||||||||||
Net interest margin (a / c) |
3.39 |
% |
3.45 |
% |
3.49 |
% |
3.44 |
% |
3.69 |
% |
3.44 |
% |
3.40 |
% |
|||||||||||||
Adjusted net interest margin (b / d) |
3.23 |
% |
3.22 |
% |
3.20 |
% |
3.20 |
% |
3.25 |
% |
3.21 |
% |
3.28 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220127005900/en/
First Business Financial Services, Inc.
Edward G. Sloane, Jr.
Chief Financial Officer
608-232-5970
[email protected]
Source: First Business Financial Services, Inc.