10/28/2021 | Press release | Distributed by Public on 10/28/2021 11:36
Loan Balances Modified Due to COVID-19 as of 9/30/2021 | ||||||||||
Dollars in thousands | Total Loan Balance as of 9/30/2021 | Loans Modified to Interest Only Payments | Loans Modified to Payment Deferral | Total Loans Modified |
Percentage of Loans Modified |
|||||
Hospitality Industry | $ | 121,765 | $ | - | $ | - | $ | - | - | % |
Non-Owner Occupied Retail Stores | 154,120 | 7,223 | - | 7,223 | 4.7 | % | ||||
Owner-Occupied Retail Stores | 163,350 | - | - | - | - | % | ||||
Restaurants | 12,200 | - | - | - | - | % | ||||
Oil & Gas Industry | 18,657 | - | - | - | - | % | ||||
Other Commercial Loans | 1,349,187 | - | - | - | - | % | ||||
Total Commercial Loans | 1,819,279 | 7,223 | - | 7,223 | 0.4 | % | ||||
Residential 1-4 Family Personal | 270,951 | - | - | - | - | % | ||||
Residential 1-4 Family Rentals | 195,914 | - | - | - | - | % | ||||
Home Equity Loans | 71,496 | - | - | - | - | % | ||||
Total Residential Real Estate Loans | 538,361 | - | - | - | - | % | ||||
Consumer Loans | 32,285 | - | - | - | - | % | ||||
Mortgage Warehouse Loans | 161,627 | - | - | - | - | % | ||||
Credit Cards and Overdrafts | 2,558 | - | - | - | - | % | ||||
Total Loans | $ | 2,554,110 | $ | 7,223 | $ | - | $ | 7,223 | 0.3 | % |
SUMMIT FINANCIAL GROUP, INC. (NASDAQ: SMMF) | ||||||
Quarterly Performance Summary (unaudited) -- Q3 2021 vs Q3 2020 | ||||||
For the Quarter Ended | Percent | |||||
Dollars in thousands | 9/30/2021 | 9/30/2020 | Change | |||
Statements of Income | ||||||
Interest income | ||||||
Loans, including fees | $ | 28,416 | $ | 26,807 | 6.0 | % |
Securities | 2,348 | 2,382 | -1.4 | % | ||
Other | 118 | 57 | 107.0 | % | ||
Total interest income | 30,882 | 29,246 | 5.6 | % | ||
Interest expense | ||||||
Deposits | 1,832 | 3,552 | -48.4 | % | ||
Borrowings | 1,013 | 928 | 9.2 | % | ||
Total interest expense | 2,845 | 4,480 | -36.5 | % | ||
Net interest income | 28,037 | 24,766 | 13.2 | % | ||
Provision for credit losses | - | 3,250 | n/m | |||
Net interest income after provision for credit losses | 28,037 | 21,516 | 30.3 | % | ||
Noninterest income | ||||||
Trust and wealth management fees | 718 | 622 | 15.4 | % | ||
Mortgage origination revenue | 742 | 780 | -4.9 | % | ||
Service charges on deposit accounts | 1,338 | 1,138 | 17.6 | % | ||
Bank card revenue | 1,509 | 1,237 | 22.0 | % | ||
Realized securities gains (losses) | (68) | 1,522 | -104.5 | % | ||
Bank owned life insurance and annuity income | 160 | 795 | -79.9 | % | ||
Other income | 168 | 113 | 48.7 | % | ||
Total noninterest income | 4,567 | 6,207 | -26.4 | % | ||
Noninterest expense | ||||||
Salaries and employee benefits | 8,745 | 7,869 | 11.1 | % | ||
Net occupancy expense | 1,254 | 1,057 | 18.6 | % | ||
Equipment expense | 1,908 | 1,474 | 29.4 | % | ||
Professional fees | 374 | 364 | 2.7 | % | ||
Advertising and public relations | 254 | 145 | 75.2 | % | ||
Amortization of intangibles | 390 | 412 | -5.3 | % | ||
FDIC premiums | 354 | 320 | 10.6 | % | ||
Bank card expense | 705 | 589 | 19.7 | % | ||
Foreclosed properties expense, net | 370 | 607 | -39.0 | % | ||
Acquisition-related expenses | 273 | 28 | 875.0 | % | ||
Other expenses | 2,716 | 2,644 | 2.7 | % | ||
Total noninterest expense | 17,343 | 15,509 | 11.8 | % | ||
Income before income taxes | 15,261 | 12,214 | 24.9 | % | ||
Income tax expense | 3,023 | 2,594 | 16.5 | % | ||
Net income | 12,238 | 9,620 | 27.2 | % | ||
Preferred stock dividends | 225 | - | n/a | |||
Net income applicable to common shares | $ | 12,013 | $ | 9,620 | 24.9 | % |
SUMMIT FINANCIAL GROUP, INC. (NASDAQ: SMMF) | ||||||
Quarterly Performance Summary (unaudited) -- Q3 2021 vs Q3 2020 | ||||||
For the Quarter Ended | Percent | |||||
9/30/2021 | 9/30/2020 | Change | ||||
Per Share Data | ||||||
Earnings per common share | ||||||
Basic | $ | 0.93 | $ | 0.74 | 25.7 | % |
Diluted | $ | 0.92 | $ | 0.74 | 24.3 | % |
Cash dividends | $ | 0.18 | $ | 0.17 | 5.9 | % |
Dividend payout ratio | 19.1 | % | 22.9 | % | -16.6 | % |
Average common shares outstanding | ||||||
Basic | 12,964,575 | 12,922,158 | 0.3 | % | ||
Diluted | 13,018,672 | 12,949,584 | 0.5 | % | ||
Common shares outstanding at period end | 12,976,693 | 12,932,415 | 0.3 | % | ||
Performance Ratios | ||||||
Return on average equity | 15.30 | % | 14.38 | % | 6.4 | % |
Return on average tangible equity (C) | 19.51 | % | 18.12 | % | 7.7 | % |
Return on average tangible common equity (D) | 20.71 | % | 18.12 | % | 14.3 | % |
Return on average assets | 1.42 | % | 1.31 | % | 8.4 | % |
Net interest margin (A) | 3.47 | % | 3.64 | % | -4.7 | % |
Efficiency ratio (B) | 49.73 | % | 48.95 | % | 1.6 | % |
NOTES | ||||||
(A) - Presented on a tax-equivalent basis assuming a federal tax rate of 21%. | ||||||
(B) - Computed on a tax equivalent basis excluding acquisition-related expenses, gains/losses on sales of assets, write-downs of OREO properties to fair value and amortization of intangibles.
|
||||||
(C) - Return on average tangible equity = (Net income - Amortization of intangibles [after-tax]) / (Average shareholders' equity - Average intangible assets). | ||||||
(D) - Return on average tangible common equity = (Net income - Amortization of intangibles [after-tax]) / (Average common shareholders' equity - Average intangible assets). |
SUMMIT FINANCIAL GROUP, INC. (NASDAQ: SMMF) | ||||||
Nine Month Performance Summary (unaudited) -- 2021 vs 2020 | ||||||
For the Nine Months Ended | Percent | |||||
Dollars in thousands | 9/30/2021 | 9/30/2020 | Change | |||
Statements of Income | ||||||
Interest income | ||||||
Loans, including fees | $ | 83,651 | $ | 77,666 | 7.7 | % |
Securities | 6,707 | 6,944 | -3.4 | % | ||
Other | 240 | 216 | 11.1 | % | ||
Total interest income | 90,598 | 84,826 | 6.8 | % | ||
Interest expense | ||||||
Deposits | 6,464 | 13,088 | -50.6 | % | ||
Borrowings | 3,035 | 2,463 | 23.2 | % | ||
Total interest expense | 9,499 | 15,551 | -38.9 | % | ||
Net interest income | 81,099 | 69,275 | 17.1 | % | ||
Provision for credit losses | 2,500 | 11,500 | n/m | |||
Net interest income after provision for credit losses | 78,599 | 57,775 | 36.0 | % | ||
Noninterest income | ||||||
Trust and wealth management fees | 2,039 | 1,870 | 9.0 | % | ||
Mortgage origination revenue | 2,638 | 1,636 | 61.2 | % | ||
Service charges on deposit accounts | 3,530 | 3,283 | 7.5 | % | ||
Bank card revenue | 4,369 | 3,257 | 34.1 | % | ||
Realized securities gains | 534 | 2,560 | -79.1 | % | ||
Bank owned life insurance income and annuity income | 733 | 1,334 | -45.1 | % | ||
Other income | 413 | 367 | 12.5 | % | ||
Total noninterest income | 14,256 | 14,307 | -0.4 | % | ||
Noninterest expense | ||||||
Salaries and employee benefits | 25,410 | 23,709 | 7.2 | % | ||
Net occupancy expense | 3,559 | 2,917 | 22.0 | % | ||
Equipment expense | 5,088 | 4,263 | 19.4 | % | ||
Professional fees | 1,140 | 1,168 | -2.4 | % | ||
Advertising and public relations | 482 | 389 | 23.9 | % | ||
Amortization of intangibles | 1,176 | 1,251 | -6.0 | % | ||
FDIC premiums | 1,119 | 595 | 88.1 | % | ||
Bank card expense | 1,964 | 1,652 | 18.9 | % | ||
Foreclosed properties expense, net | 1,342 | 1,815 | -26.1 | % | ||
Acquisition-related expenses | 1,167 | 1,453 | -19.7 | % | ||
Other expenses | 8,365 | 6,493 | 28.8 | % | ||
Total noninterest expense | 50,812 | 45,705 | 11.2 | % | ||
Income before income taxes | 42,043 | 26,377 | 59.4 | % | ||
Income tax expense | 8,886 | 5,302 | 67.6 | % | ||
Net income | 33,157 | 21,075 | 57.3 | % | ||
Preferred stock dividends | 364 | - | n/a | |||
Net income applicable to common shares | $ | 32,793 | $ | 21,075 | 55.6 | % |
SUMMIT FINANCIAL GROUP, INC. (NASDAQ: SMMF) | ||||||
Nine Month Performance Summary (unaudited) -- 2021 vs 2020 | ||||||
For the Nine Months Ended | Percent | |||||
9/30/2021 | 9/30/2020 | Change | ||||
Per Share Data | ||||||
Earnings per common share | ||||||
Basic | $ | 2.53 | $ | 1.63 | 55.2 | % |
Diluted | $ | 2.52 | $ | 1.62 | 55.6 | % |
Cash dividends | $ | 0.52 | $ | 0.51 | 2.0 | % |
Dividend payout ratio | 20.4 | % | 31.4 | % | -35.1 | % |
Average common shares outstanding | ||||||
Basic | 12,953,053 | 12,934,401 | 0.1 | % | ||
Diluted | 13,011,526 | 12,971,792 | 0.3 | % | ||
Common shares outstanding at period end | 12,976,693 | 12,932,415 | 0.3 | % | ||
Performance Ratios | ||||||
Return on average equity | 14.51 | % | 10.72 | % | 35.4 | % |
Return on average tangible equity (C) | 18.35 | % | 13.36 | % | 37.4 | % |
Return on average tangible common equity (D) | 19.03 | % | 13.36 | % | 42.4 | % |
Return on average assets | 1.34 | % | 1.04 | % | 28.8 | % |
Net interest margin (A) | 3.56 | % | 3.69 | % | -3.5 | % |
Efficiency ratio (B) | 49.54 | % | 50.70 | % | -2.3 | % |
NOTES | ||||||
(A) - Presented on a tax-equivalent basis assuming a federal tax rate of 21%. | ||||||
(B) - Computed on a tax equivalent basis excluding acquisition-related expenses gains/losses on sales of assets, write-downs of OREO properties to fair value and amortization of intangibles. | ||||||
(C) - Return on average tangible equity = (Net income - Amortization of intangibles [after-tax]) / (Average shareholders' equity - Average intangible assets). | ||||||
(D) - Return on average tangible common equity = (Net income - Amortization of intangibles [after-tax]) / (Average common shareholders' equity - Average intangible assets). |
SUMMIT FINANCIAL GROUP, INC. (NASDAQ: SMMF) | ||||||||||
Five Quarter Performance Summary (unaudited) | ||||||||||
For the Quarter Ended | ||||||||||
Dollars in thousands | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||
Statements of Income | ||||||||||
Interest income | ||||||||||
Loans, including fees | $ | 28,416 | $ | 27,697 | $ | 27,538 | $ | 27,897 | $ | 26,807 |
Securities | 2,348 | 2,202 | 2,157 | 2,228 | 2,382 | |||||
Other | 118 | 56 | 67 | 51 | 57 | |||||
Total interest income | 30,882 | 29,955 | 29,762 | 30,176 | 29,246 | |||||
Interest expense | ||||||||||
Deposits | 1,832 | 2,136 | 2,496 | 2,956 | 3,552 | |||||
Borrowings | 1,013 | 1,008 | 1,014 | 1,014 | 928 | |||||
Total interest expense | 2,845 | 3,144 | 3,510 | 3,970 | 4,480 | |||||
Net interest income | 28,037 | 26,811 | 26,252 | 26,206 | 24,766 | |||||
Provision for credit losses | - | 1,000 | 1,500 | 3,000 | 3,250 | |||||
Net interest income after provision for credit losses | 28,037 | 25,811 | 24,752 | 23,206 | 21,516 | |||||
Noninterest income | ||||||||||
Trust and wealth management fees | 718 | 683 | 638 | 626 | 622 | |||||
Mortgage origination revenue | 742 | 898 | 998 | 1,163 | 780 | |||||
Service charges on deposit accounts | 1,338 | 1,093 | 1,100 | 1,305 | 1,138 | |||||
Bank card revenue | 1,509 | 1,519 | 1,341 | 1,237 | 1,237 | |||||
Realized securities gains (losses) | (68) | 127 | 476 | 912 | 1,522 | |||||
Bank owned life insurance and annuity income | 160 | 275 | 298 | 233 | 795 | |||||
Other income | 168 | 120 | 123 | 301 | 113 | |||||
Total noninterest income | 4,567 | 4,715 | 4,974 | 5,777 | 6,207 | |||||
Noninterest expense | ||||||||||
Salaries and employee benefits | 8,745 | 8,230 | 8,435 | 8,250 | 7,869 | |||||
Net occupancy expense | 1,254 | 1,131 | 1,174 | 1,046 | 1,057 | |||||
Equipment expense | 1,908 | 1,598 | 1,581 | 1,502 | 1,474 | |||||
Professional fees | 374 | 428 | 338 | 370 | 364 | |||||
Advertising and public relations | 254 | 138 | 90 | 207 | 145 | |||||
Amortization of intangibles | 390 | 382 | 405 | 409 | 412 | |||||
FDIC premiums | 354 | 488 | 277 | 261 | 320 | |||||
Bank card expense | 705 | 685 | 573 | 573 | 589 | |||||
Foreclosed properties expense, net | 370 | 746 | 227 | 676 | 607 | |||||
Acquisition-related expenses | 273 | 454 | 440 | 218 | 28 | |||||
Other expenses | 2,716 | 2,756 | 2,893 | 3,094 | 2,644 | |||||
Total noninterest expense | 17,343 | 17,036 | 16,433 | 16,606 | 15,509 | |||||
Income before income taxes | 15,261 | 13,490 | 13,293 | 12,377 | 12,214 | |||||
Income tax expense | 3,023 | 2,930 | 2,933 | 2,126 | 2,594 | |||||
Net income | 12,238 | 10,560 | 10,360 | 10,251 | 9,620 | |||||
Preferred stock dividends | 225 | 139 | - | - | - | |||||
Net income applicable to common shares | $ | 12,013 | $ | 10,421 | $ | 10,360 | $ | 10,251 | $ | 9,620 |
SUMMIT FINANCIAL GROUP, INC. (NASDAQ: SMMF) | ||||||||||
Five Quarter Performance Summary (unaudited) | ||||||||||
For the Quarter Ended | ||||||||||
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | ||||||
Per Share Data | ||||||||||
Earnings per common share | ||||||||||
Basic | $ | 0.93 | $ | 0.80 | $ | 0.80 | $ | 0.79 | $ | 0.74 |
Diluted | $ | 0.92 | $ | 0.80 | $ | 0.80 | $ | 0.79 | $ | 0.74 |
Cash dividends | $ | 0.18 | $ | 0.17 | $ | 0.17 | $ | 0.17 | $ | 0.17 |
Dividend payout ratio | 19.1 | % | 21.2 | % | 20.6 | % | 21.5 | % | 22.9 | % |
Average common shares outstanding | ||||||||||
Basic | 12,964,575 | 12,952,357 | 12,942,099 | 12,932,768 | 12,922,158 | |||||
Diluted | 13,018,672 | 13,013,714 | 13,002,062 | 12,980,041 | 12,949,584 | |||||
Common shares outstanding at period end | 12,976,693 | 12,963,057 | 12,950,714 | 12,942,004 | 12,932,415 | |||||
Performance Ratios | ||||||||||
Return on average equity | 15.30 | % | 13.67 | % | 14.51 | % | 14.90 | % | 14.38 | % |
Return on average tangible equity (C) | 19.51 | % | 17.03 | % | 18.49 | % | 18.70 | % | 18.12 | % |
Return on average tangible common equity (D) | 20.71 | % | 17.59 | % | 18.49 | % | 18.70 | % | 18.12 | % |
Return on average assets | 1.42 | % | 1.29 | % | 1.31 | % | 1.37 | % | 1.31 | % |
Net interest margin (A) | 3.47 | % | 3.55 | % | 3.65 | % | 3.76 | % | 3.64 | % |
Efficiency ratio (B) | 49.73 | % | 49.09 | % | 49.79 | % | 49.38 | % | 48.95 | % |
NOTES | ||||||||||
(A) - Presented on a tax-equivalent basis assuming a federal tax rate of 21%. | ||||||||||
(B) - Computed on a tax equivalent basis excluding acquisition-related expenses, gains/losses on sales of assets, write-downs of OREO properties to fair value and amortization of intangibles.
|
||||||||||
(C) - Return on average tangible equity = (Net income - Amortization of intangibles [after-tax]) / (Average shareholders' equity - Average intangible assets). | ||||||||||
(D) - Return on average tangible common equity = (Net income - Amortization of intangibles [after-tax]) / (Average common shareholders' equity - Average intangible assets). |
SUMMIT FINANCIAL GROUP, INC. (NASDAQ: SMMF) | ||||||||||
Selected Balance Sheet Data (unaudited) | ||||||||||
Dollars in thousands, except per share amounts | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||
Assets | ||||||||||
Cash and due from banks | $ | 21,247 | $ | 18,707 | $ | 20,732 | $ | 19,522 | $ | 16,257 |
Interest bearing deposits other banks | 189,862 | 176,282 | 155,865 | 80,265 | 92,729 | |||||
Debt securities, available for sale | 424,741 | 345,742 | 311,384 | 286,127 | 297,989 | |||||
Debt securities, held to maturity | 98,528 | 98,995 | 99,457 | 99,914 | 91,600 | |||||
Loans, net | 2,521,704 | 2,395,885 | 2,418,029 | 2,379,907 | 2,222,450 | |||||
Property held for sale | 12,450 | 13,170 | 13,918 | 15,588 | 17,831 | |||||
Premises and equipment, net | 56,818 | 53,104 | 53,289 | 52,537 | 52,880 | |||||
Goodwill and other intangible assets | 63,977 | 53,858 | 54,239 | 55,123 | 48,101 | |||||
Cash surrender value of life insurance policies and annuities |
60,241 | 60,087 | 59,740 | 59,438 | 57,029 | |||||
Other assets | 59,383 | 56,703 | 61,482 | 57,963 | 49,996 | |||||
Total assets | $ | 3,508,951 | $ | 3,272,533 | $ | 3,248,135 | $ | 3,106,384 | $ | 2,946,862 |
Liabilities and Shareholders' Equity | ||||||||||
Deposits | $ | 2,955,940 | $ | 2,729,205 | $ | 2,725,010 | $ | 2,595,651 | $ | 2,451,891 |
Short-term borrowings | 140,146 | 140,146 | 140,145 | 140,146 | 140,145 | |||||
Long-term borrowings and subordinated debentures |
49,739 | 49,710 | 49,681 | 49,652 | 50,292 | |||||
Other liabilities | 39,837 | 38,265 | 39,854 | 39,355 | 32,571 | |||||
Shareholders' equity - preferred | 14,920 | 14,920 | - | - | - | |||||
Shareholders' equity - common | 308,369 | 300,287 | 293,445 | 281,580 | 271,963 | |||||
Total liabilities and shareholders' equity | $ | 3,508,951 | $ | 3,272,533 | $ | 3,248,135 | $ | 3,106,384 | $ | 2,946,862 |
Book value per common share | $ | 23.76 | $ | 23.16 | $ | 22.66 | $ | 21.76 | $ | 21.03 |
Tangible book value per common share (A) | $ | 18.83 | $ | 19.01 | $ | 18.47 | $ | 17.50 | $ | 17.31 |
Tangible common equity to tangible assets (B) | 7.1 | % | 7.7 | % | 7.5 | % | 7.4 | % | 7.7 | % |
NOTES | ||||||||||
(A) - Tangible book value per share = (Common shareholders' equity - Intangible assets) / (Common shares outstanding). | ||||||||||
(B) - Tangible common equity to tangible assets = (Common shareholder's equity - Intangible assets) / (Total assets - Intangible assets). |
SUMMIT FINANCIAL GROUP INC. (NASDAQ: SMMF) | ||||||||||
Regulatory Capital Ratios (unaudited) | ||||||||||
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | ||||||
Summit Financial Group, Inc. | ||||||||||
CET1 Risk-based Capital | 9.0 | % | 9.6 | % | 9.3 | % | 9.3 | % | 9.9 | % |
Tier 1 Risk-based Capital | 10.2 | % | 10.9 | % | 10.1 | % | 10.0 | % | 10.7 | % |
Total Risk Based Capital | 12.1 | % | 13.0 | % | 12.1 | % | 12.1 | % | 12.9 | % |
Tier 1 Leverage | 8.4 | % | 8.9 | % | 8.5 | % | 8.6 | % | 8.7 | % |
Summit Community Bank, Inc. | ||||||||||
CET1 Risk-based Capital | 11.2 | % | 11.9 | % | 11.1 | % | 11.1 | % | 11.8 | % |
Tier 1 Risk-based Capital | 11.2 | % | 11.9 | % | 11.1 | % | 11.1 | % | 11.8 | % |
Total Risk Based Capital | 12.1 | % | 12.9 | % | 12.0 | % | 12.0 | % | 12.7 | % |
Tier 1 Leverage | 9.2 | % | 9.7 | % | 9.3 | % | 9.5 | % | 9.6 | % |
SUMMIT FINANCIAL GROUP INC. (NASDAQ: SMMF) | ||||||||||
Loan Composition (unaudited) | ||||||||||
Dollars in thousands | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||
Commercial | $ | 317,855 | $ | 326,468 | $ | 348,022 | $ | 306,885 | $ | 350,985 |
Mortgage warehouse lines | 161,628 | 105,288 | 187,995 | 251,810 | 243,730 | |||||
Commercial real estate | ||||||||||
Owner occupied | 439,202 | 392,164 | 358,200 | 351,860 | 312,502 | |||||
Non-owner occupied | 835,071 | 784,415 | 735,594 | 685,565 | 618,624 | |||||
Construction and development | ||||||||||
Land and development | 99,718 | 102,670 | 106,312 | 107,342 | 97,343 | |||||
Construction | 127,432 | 140,788 | 126,011 | 91,100 | 66,878 | |||||
Residential real estate | ||||||||||
Conventional | 394,889 | 398,239 | 411,103 | 425,519 | 368,009 | |||||
Jumbo | 71,977 | 71,694 | 65,851 | 74,185 | 73,836 | |||||
Home equity | 71,496 | 72,956 | 77,684 | 81,588 | 82,991 | |||||
Consumer | 32,284 | 32,732 | 32,924 | 33,906 | 34,655 | |||||
Other | 2,558 | 2,356 | 2,375 | 2,393 | 2,251 | |||||
Total loans, net of unearned fees | 2,554,110 | 2,429,770 | 2,452,071 | 2,412,153 | 2,251,804 | |||||
Less allowance for credit losses | 32,406 | 33,885 | 34,042 | 32,246 | 29,354 | |||||
Loans, net | $ | 2,521,704 | $ | 2,395,885 | $ | 2,418,029 | $ | 2,379,907 | $ | 2,222,450 |
SUMMIT FINANCIAL GROUP INC. (NASDAQ: SMMF) | ||||||||||
Deposit Composition (unaudited) | ||||||||||
Dollars in thousands | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||
Core deposits | ||||||||||
Non interest bearing checking
|
$ | 575,542 | $ | 503,097 | $ | 505,264 | $ | 440,819 | $ | 420,070 |
Interest bearing checking
|
1,121,028 | 1,005,725 | 988,204 | 934,185 | 867,442 | |||||
Savings
|
693,686 | 677,000 | 656,514 | 621,168 | 598,564 | |||||
Time deposits
|
467,024 | 441,139 | 456,431 | 460,443 | 414,542 | |||||
Total core deposits | 2,857,280 | 2,626,961 | 2,606,413 | 2,456,615 | 2,300,618 | |||||
Brokered deposits
|
14,671 | 23,521 | 39,125 | 55,454 | 64,120 | |||||
Other non-core time deposits
|
83,989 | 78,723 | 79,472 | 83,582 | 87,153 | |||||
Total deposits | $ | 2,955,940 | $ | 2,729,205 | $ | 2,725,010 | $ | 2,595,651 | $ | 2,451,891 |
SUMMIT FINANCIAL GROUP, INC. (NASDAQ: SMMF) | ||||||||||
Asset Quality Information (unaudited)
|
||||||||||
For the Quarter Ended | ||||||||||
Dollars in thousands | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||
Gross loan charge-offs | $ | 528 | $ | 343 | $ | 354 | $ | 434 | $ | 1,259 |
Gross loan recoveries | (158) | (141) | (165) | (195) | (245) | |||||
Net loan charge-offs/(recoveries) | $ | 370 | $ | 202 | $ | 189 | $ | 239 | $ | 1,014 |
Net loan charge-offs to average loans (annualized) | 0.06 | % | 0.03 | % | 0.03 | % | 0.04 | % | 0.18 | % |
Allowance for loan credit losses | $ | 32,406 | $ | 33,885 | $ | 34,042 | $ | 32,246 | $ | 29,354 |
Allowance for loan credit losses as a percentage of period end loans |
1.27 | % | 1.39 | % | 1.39 | % | 1.34 | % | 1.30 | % |
Allowance for credit losses on unfunded loan commitments |
$ | 5,860 | $ | 4,660 | $ | 3,705 | $ | 4,190 | $ | 3.525 |
Nonperforming assets: | ||||||||||
Nonperforming loans | ||||||||||
Commercial | $ | 459 | $ | 968 | $ | 848 | $ | 525 | $ | 553 |
Commercial real estate | 4,643 | 14,430 | 17,137 | 14,237 | 4,313 | |||||
Residential construction and development | 448 | 621 | 626 | 235 | 2 | |||||
Residential real estate | 5,514 | 6,800 | 6,667 | 5,264 | 5,104 | |||||
Consumer | 48 | 38 | 54 | 74 | 31 | |||||
Total nonperforming loans | 11,112 | 22,857 | 25,332 | 20,335 | 10,003 | |||||
Foreclosed properties | ||||||||||
Commercial real estate | 2,192 | 2,281 | 2,281 | 2,581 | 2,500 | |||||
Commercial construction and development | 2,925 | 3,146 | 3,884 | 4,154 | 4,154 | |||||
Residential construction and development | 6,712 | 6,859 | 7,129 | 7,791 | 10,330 | |||||
Residential real estate | 621 | 884 | 624 | 1,062 | 847 | |||||
Total foreclosed properties | 12,450 | 13,170 | 13,918 | 15,588 | 17,831 | |||||
Other repossessed assets | - | - | - | - | - | |||||
Total nonperforming assets | $ | 23,562 | $ | 36,027 | $ | 39,250 | $ | 35,923 | $ | 27,834 |
Nonperforming loans to period end loans | 0.44 | % | 0.94 | % | 1.03 | % | 0.84 | % | 0.44 | % |
Nonperforming assets to period end assets | 0.67 | % | 1.10 | % | 1.21 | % | 1.16 | % | 0.94 | % |
Troubled debt restructurings | ||||||||||
Performing
|
$ | 20,535 | $ | 20,799 | $ | 20,462 | $ | 21,375 | $ | 22,232 |
Nonperforming
|
1,141 | 1,235 | 3,828 | 3,127 | 2,988 | |||||
Total troubled debt restructurings
|
$ | 21,676 | $ | 22,034 | $ | 24,290 | $ | 24,502 | $ | 25,220 |
Loans Past Due 30-89 Days (unaudited) | ||||||||||
For the Quarter Ended | ||||||||||
Dollars in thousands | 9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | 9/30/2020 | |||||
Commercial | $ | 304 | $ | 414 | $ | 335 | $ | 1 | $ | 147 |
Commercial real estate | 281 | 733 | 508 | 274 | 1,740 | |||||
Construction and development | 1,215 | 1,911 | 330 | 47 | 422 | |||||
Residential real estate | 2,643 | 3,594 | 2,146 | 4,405 | 4,464 | |||||
Consumer | 193 | 404 | 96 | 233 | 160 | |||||
Other | 1 | - | 3 | 5 | 2 | |||||
Total | $ | 4,637 | $ | 7,056 | $ | 3,418 | $ | 4,965 | $ | 6,935 |
SUMMIT FINANCIAL GROUP, INC. (NASDAQ: SMMF) | ||||||||||||||||||
Average Balance Sheet, Interest Earnings & Expenses and Average Rates | ||||||||||||||||||
Q3 2021 vs Q2 2021 vs Q3 2020 (unaudited) | ||||||||||||||||||
Q3 2021 | Q2 2021 | Q3 2020 | ||||||||||||||||
Average | Earnings/ | Yield/ | Average | Earnings / | Yield / | Average | Earnings / | Yield / | ||||||||||
Dollars in thousands | Balances | Expense | Rate | Balances | Expense | Rate | Balances | Expense | Rate | |||||||||
ASSETS | ||||||||||||||||||
Interest earning assets | ||||||||||||||||||
Loans, net of unearned interest (1) | ||||||||||||||||||
Taxable | $ | 2,495,880 | $ | 28,340 | 4.50 | % | $ | 2,455,757 | $ | 27,593 | 4.51 | % | $ | 2,251,722 | $ | 26,656 | 4.71 | % |
Tax-exempt (2) | 7,871 | 96 | 4.84 | % | 11,370 | 132 | 4.66 | % | 16,245 | 191 | 4.68 | % | ||||||
Securities | ||||||||||||||||||
Taxable | 315,082 | 1,432 | 1.80 | % | 285,092 | 1,351 | 1.90 | % | 261,231 | 1,445 | 2.20 | % | ||||||
Tax-exempt (2) | 166,285 | 1,159 | 2.77 | % | 147,703 | 1,078 | 2.93 | % | 150,350 | 1,186 | 3.17 | % | ||||||
Interest bearing deposits other banks and Federal funds sold | 248,315 | 118 | 0.19 | % | 154,677 | 56 | 0.15 | % | 60,639 | 57 | 0.37 | % | ||||||
Total interest earning assets | 3,233,433 | 31,145 | 3.82 | % | 3,054,599 | 30,210 | 3.97 | % | 2,740,187 | 29,535 | 4.29 | % | ||||||
Noninterest earning assets | ||||||||||||||||||
Cash & due from banks | 20,077 | 19,095 | 16,603 | |||||||||||||||
Premises & equipment | 55,908 | 53,210 | 52,329 | |||||||||||||||
Other assets | 175,975 | 170,470 | 154,578 | |||||||||||||||
Allowance for credit losses | (33,911) | (34,674) | (28,144) | |||||||||||||||
Total assets | $ | 3,451,482 | $ | 3,262,700 | $ | 2,935,553 | ||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||
Liabilities | ||||||||||||||||||
Interest bearing liabilities | ||||||||||||||||||
Interest bearing | ||||||||||||||||||
demand deposits | $ | 1,092,392 | $ | 325 | 0.12 | % | $ | 995,673 | $ | 371 | 0.15 | % | $ | 850,281 | $ | 380 | 0.18 | % |
Savings deposits | 691,411 | 602 | 0.35 | % | 665,735 | 634 | 0.38 | % | 588,085 | 925 | 0.63 | % | ||||||
Time deposits | 571,445 | 905 | 0.63 | % | 562,605 | 1,131 | 0.81 | % | 585,092 | 2,247 | 1.53 | % | ||||||
Short-term borrowings | 140,146 | 470 | 1.33 | % | 140,146 | 464 | 1.33 | % | 165,555 | 734 | 1.76 | % | ||||||
Long-term borrowings and subordinated debentures |
49,724 | 543 | 4.33 | % | 49,694 | 544 | 4.39 | % | 23,230 | 194 | 3.32 | % | ||||||
Total interest bearing liabilities | 2,545,118 | 2,845 | 0.44 | % | 2,413,853 | 3,144 | 0.52 | % | 2,212,243 | 4,480 | 0.81 | % | ||||||
Noninterest bearing liabilities | ||||||||||||||||||
Demand deposits | 547,627 | 503,116 | 421,741 | |||||||||||||||
Other liabilities | 38,789 | 36,842 | 33,978 | |||||||||||||||
Total liabilities | 3,131,534 | 2,953,811 | 2,667,962 | |||||||||||||||
Shareholders' equity - preferred | 14,920 | 11,254 | - | |||||||||||||||
Shareholders' equity - common | 305,028 | 297,635 | 267,591 | |||||||||||||||
Total liabilities and
shareholders' equity
|
$ | 3,451,482 | $ | 3,262,700 | $ | 2,935,553 | ||||||||||||
NET INTEREST EARNINGS | $ | 28,300 | $ | 27,066 | $ | 25,055 | ||||||||||||
NET INTEREST MARGIN | 3.47 | % | 3.55 | % | 3.64 | % | ||||||||||||
(1) For purposes of this table, nonaccrual loans are included in average loan balances. | ||||||||||||||||||
(2) Interest income on tax-exempt securities and loans has been adjusted assuming a Federal tax rate of 21% for all periods presented. The tax equivalent adjustment resulted in an increase in interest income of $263,000, $255,000 and $289,000 for Q3 2021, Q2 2021 and Q3 2020, respectively. |
SUMMIT FINANCIAL GROUP, INC. (NASDAQ: SMMF) | ||||||||||||
Average Balance Sheet, Interest Earnings & Expenses and Average Rates | ||||||||||||
YTD 2021 vs YTD 2020 (unaudited) | ||||||||||||
YTD 2021 | YTD 2020 | |||||||||||
Average | Earnings / | Yield / | Average | Earnings / | Yield / | |||||||
Dollars in thousands | Balances | Expense | Rate | Balances | Expense | Rate | ||||||
ASSETS | ||||||||||||
Interest earning assets | ||||||||||||
Loans, net of unearned interest (1) | ||||||||||||
Taxable | $ | 2,436,295 | $ | 83,352 | 4.57 | % | $ | 2,102,331 | $ | 77,211 | 4.91 | % |
Tax-exempt (2) | 10,622 | 377 | 4.75 | % | 16,121 | 576 | 4.77 | % | ||||
Securities | ||||||||||||
Taxable | 288,999 | 4,079 | 1.89 | % | 256,322 | 4,657 | 2.43 | % | ||||
Tax-exempt (2) | 153,035 | 3,328 | 2.91 | % | 113,793 | 2,897 | 3.40 | % | ||||
Interest bearing deposits other banks and Federal funds sold |
190,154 | 241 | 0.17 | % | 46,074 | 215 | 0.62 | % | ||||
Total interest earning assets | 3,079,105 | 91,377 | 3.97 | % | 2,534,641 | 85,556 | 4.51 | % | ||||
Noninterest earning assets | ||||||||||||
Cash & due from banks | 19,093 | 15,901 | ||||||||||
Premises & equipment | 54,154 | 49,655 | ||||||||||
Other assets | 170,868 | 138,651 | ||||||||||
Allowance for loan losses | (33,765) | (25,618) | ||||||||||
Total assets | $ | 3,289,455 | $ | 2,713,230 | ||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||
Liabilities | ||||||||||||
Interest bearing liabilities | ||||||||||||
Interest bearing | ||||||||||||
demand deposits | $ | 1,016,569 | $ | 1,090 | 0.14 | % | $ | 753,384 | $ | 1,830 | 0.32 | % |
Savings deposits | 666,642 | 1,881 | 0.38 | % | 516,841 | 3,462 | 0.89 | % | ||||
Time deposits | 572,547 | 3,493 | 0.82 | % | 608,551 | 7,796 | 1.71 | % | ||||
Short-term borrowings | 140,146 | 1,403 | 1.34 | % | 127,109 | 1,863 | 1.96 | % | ||||
Long-term borrowings and subordinated debentures |
49,694 | 1,632 | 4.39 | % | 21,284 | 600 | 3.77 | % | ||||
Total interest bearing liabilities | 2,445,598 | 9,499 | 0.52 | % | 2,027,169 | 15,551 | 1.02 | % | ||||
Noninterest bearing liabilities | ||||||||||||
Demand deposits | 501,309 | 393,128 | ||||||||||
Other liabilities | 37,856 | 30,741 | ||||||||||
Total liabilities | 2,984,763 | 2,451,038 | ||||||||||
Shareholders' equity - preferred | 8,780 | - | ||||||||||
Shareholders' equity - common | 295,912 | 262,192 | ||||||||||
Total liabilities and
shareholders' equity
|
$ | 3,289,455 | $ | 2,713,230 | ||||||||
NET INTEREST EARNINGS | $ | 81,878 | $ | 70,005 | ||||||||
NET INTEREST MARGIN | 3.56 | % | 3.69 | % | ||||||||
(1) For purposes of this table, nonaccrual loans are included in average loan balances. | ||||||||||||
(2) Interest income on tax-exempt securities and loans has been adjusted assuming a Federal tax rate of 21%. The tax equivalent adjustment resulted in an increase in interest income of $779,000 and $730,000 for the YTD 2021 and YTD 2020, respectively. |