CRANBURY N.J., July 22, 2016 (GLOBE NEWSWIRE) -- 1ST Constitution Bancorp (NASDAQ:FCCY), the holding company (the “Company”) for 1ST Constitution Bank (the “Bank”), today reported net income and earnings per share for the second quarter of 2016.
SECOND QUARTER 2016 HIGHLIGHTS
- Net income was $2.3 million and diluted earnings per share was $0.28.
- Return on Average Assets and Return on Average Equity were 0.95% and 9.36%, respectively.
- Book value per share and tangible book value per share were $12.78 and $11.13, respectively.
- Net interest income was $8.6 million and the net interest margin was 3.86% on a tax equivalent basis.
- Loans held in portfolio increased $102.1 million during the quarter to $759.8 million at June 30, 2016 and the loan to asset ratio was 71.3% at June 30, 2016.
- During the second quarter, $1.3 million of non-performing assets were resolved and non-performing assets declined to $5.3 million, or 0.50%, of assets at June 30, 2016. OREO consisted of one commercial property with a balance of $166,000.
- The Bank recorded a credit (negative) provision for loan losses of $100,000 due to lower historical loan loss factors that reflected the improvement in loan credit quality, the resolution and reduction of non-performing loans, the low level of net charge-offs over the prior five quarters and net recoveries of $280,000 in the second quarter of loans previously charged-off.
For the six months ended June 30, 2016, the Company reported net income of $4.5 million, or $0.56 per diluted share, a slight decrease compared to net income of $4.6 million, or $0.57 per diluted share, for the six months ended June 30, 2015.
Robert F. Mangano, President and Chief Executive Officer, stated “We are pleased to report the same level of earnings as last year in light of the challenging comparison presented by last year’s strong financial performance, which benefited from higher levels of residential mortgage refinancing activity. In the second quarter of 2016, a lower volume of residential mortgage refinancing activity resulted in a lower balance of mortgage warehouse loans. Further improvement in our asset quality also contributed to our performance this quarter through the reduction in problem asset-related legal, workout and OREO expenses.”
Mr. Mangano added, “I am also looking forward to the addition of an experienced and productive residential lending team that is anticipated to join the Bank at the end of July. The addition of this team is expected to enhance our residential lending capabilities and broaden our lending products to include FHA insured residential mortgages.”
Discussion of Financial Results
Net income was $2.3 million, or $0.28 per diluted share, for the second quarter of 2016 compared to $2.3 million, or $0.29 per diluted share, for the second quarter of 2015. Net income per diluted share declined slightly due to the higher average number of shares outstanding in 2016. All share and per share amounts have been adjusted to reflect the effect of the five percent common stock dividend paid on February 1, 2016.
Net interest income was $8.6 million for the quarter ended June 30, 2016, which represented a decrease of $797,000 compared to net interest income of $9.4 million for the second quarter of 2015 and an increase of $100,000 compared to net interest income of $8.5 million for the first quarter of 2016. Interest income for the second quarter of 2016 declined primarily due to the $720,000 decline in interest income on loans. Average earning assets were $922.5 million with a yield of 4.41% for the second quarter of 2016 compared to average earning assets of $923.9 million with a yield of 4.71% four the second quarter of 2015. The lower interest income and yield on average earning assets in the second quarter of 2016 reflects primarily the lower level of the average balance of loans, the lower percentage of average loans to average earning assets and the lower yield earned on commercial and commercial real estate loans and construction loans compared to the second quarter of 2015. The yield on loans declined due to the continued low interest rate environment as new loans were originated at yields lower than the average yield on loans in the prior year period.
Interest expense on average interest bearing liabilities was $1.3 million, or 0.71%, for the second quarter of 2016 compared to $1.2 million, or 0.64%, for the second quarter of 2015 and $1.2 million, or 0.70% for the first quarter of 2016. The increase of $104,000 in interest expense on interest bearing liabilities for the second quarter of 2016 reflects primarily higher short-term market interest rates in 2016 compared to 2015.
The net interest margin declined to 3.86% in the second quarter of 2016 compared to 4.20% in the second quarter of 2015 due primarily to the lower yield on average earning assets.
The provision for loan losses was a credit (negative expense) of $100,000 for the second quarter of 2016 compared to no provision in the second quarter of 2015. The credit provision for the second quarter of 2016 reflects lower historical loan loss factors due to the improvement in loan credit quality, the resolution and reduction of non-performing loans, the low level of net charge-offs over the prior five quarters and net recoveries of $280,000 in the second quarter of 2016.
Non-interest income was $1.5 million for the second quarter of 2016, a decrease of $452,000, or 22.7%, compared to $2.0 million for the second quarter of 2015. Lower gains from the sales of residential mortgages and SBA loans for the second quarter of 2016 were the primary reasons for the decrease in non-interest income. In the second quarter of 2016, $14.5 million of residential mortgages were sold and $308,000 of gains were recorded compared to $34 million of loans sold and $685,000 of gains recorded in the second quarter of 2015. Due principally to turnover of employees in the Bank’s residential mortgage unit in the first quarter of 2016, the Bank originated and sold a lower level of residential mortgages in the second quarter of 2016 compared to the second quarter of 2015. SBA guaranteed commercial lending activity and loan sales vary from period to period. In the second quarter of 2016, $4.6 million of SBA loans were sold and gains of $439,000 were recorded compared to $5.2 million of loans sold and gains of $518,000 recorded in the second quarter of 2015. Service charges declined due primarily to lower activity.
Non-interest expenses were $6.8 million for the second quarter of 2016, a decrease of $1.1 million, or 14.4%, compared to $8.0 million for the second quarter of 2015. Salaries and employee benefits expense decreased $187,000, or 4.2%, due primarily to a reduction in commissions of $243,000 paid to residential loan officers as a result of the lower volume of residential mortgage loans originated. Occupancy expenses declined $96,000, or 9.2%, due to lower depreciation and facility maintenance expenses. FDIC insurance expense declined $75,000, or 41.7%, due to a lower assessment rate that reflected the Bank’s improvement in asset quality and financial performance over the last six quarters. OREO expense declined due to the significant reduction in OREO assets. Other operating expenses decreased $418,000 due primarily to decreases in legal expense incurred for the collection and recovery of non-performing assets, consulting fees and various other operating expenses.
Income taxes were $1.1 million, which resulted in an effective tax rate of 32.5% in both the second quarter of 2016 and 2015.
At June 30, 2016, the allowance for loan losses was $7.5 million, a $78,000 decrease from the allowance for loan losses at December 31, 2015. As a percentage of total loans, the allowance was 0.98% at June 30, 2016 compared to 1.11% at year end 2015. The decline in the allowance for loan losses as a percentage of loans reflected the low level of non-performing loans and the lower historical loan loss factors at June 30, 2016 compared to December 31, 2015.
Total assets increased to $1.07 billion at June 30, 2016 from $968.0 million at December 31, 2015 due primarily to a $79.5 million increase in total loans and an increase of $19.3 million in investments, which were funded primarily by an increase of $91.0 million in short-term borrowings and an increase of $4.7 million in deposits. Total portfolio loans at June 30, 2016 were $759.8 million compared to $680.9 million at December 31, 2015. The increase in loans was due primarily to a $47.8 million increase in mortgage warehouse loans, reflecting the seasonality of residential home buying in our markets, a $15.9 million increase in commercial real estate loans, an $8.3 million increase in residential mortgage loans and a $5.8 million increase in commercial business loans. Total investment securities at June 30, 2016 were $234.0 million, an increase from $214.7 million at December 31, 2015. Total deposits at June 30, 2016 were $791.5 million compared to $786.8 million at December 31, 2015.
Regulatory capital ratios continue to reflect a strong capital position. Under the regulatory capital standards (Basel III) that became effective on January 1, 2015, the Company’s common equity Tier 1 to risk based assets (“CET1”), total risk-based capital, Tier I capital, and leverage ratios were 9.53%, 12.28%, 11.47% and 11.02%, respectively, at June 30, 2016. The Bank’s CET1, total risk-based capital, Tier 1 capital and leverage ratios were 11.21%, 12.02%, 11.21% and 10.77%, respectively, at June 30, 2016. The Company and the Bank are considered “well capitalized” under these capital standards.
Asset Quality
Net recoveries during the second quarter of 2016 were $280,000. Non-accrual loans were $5.2 million at June 30, 2016 compared to $6.0 million at December 31, 2015. The allowance for loan losses was 145% of non-accrual loans at June 30, 2016 compared to 126% of non-accrual loans at December 31, 2015.
Overall, we observed stable trends in loan quality with net recoveries of $280,000 during the second quarter of 2016, non-performing loans to total loans of 0.68% and non-performing assets to total assets of 0.50% at June 30, 2016.
OREO at June 30, 2016 decreased to $166,000 from $1.0 million at December 31, 2015 due to the sale of one residential property previously held in OREO.
About 1ST Constitution Bancorp
1ST Constitution Bancorp, through its primary subsidiary, 1ST Constitution Bank, operates 19 branch banking offices in Cranbury (2), Fort Lee, Hamilton, Hightstown, Hillsborough, Hopewell, Jamesburg, Lawrenceville, Perth Amboy, Plainsboro, Rocky Hill, West Windsor, Princeton, Rumson, Fair Haven, Shrewsbury, Little Silver and Asbury Park, New Jersey.
1ST Constitution Bancorp is traded on the Nasdaq Global Market under the trading symbol “FCCY” and can be accessed through the Internet at www.1STCONSTITUTION.com.
The foregoing contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are not historical facts and include expressions about management’s confidence and strategies and management’s expectations about new and existing programs and products, relationships, opportunities, taxation, technology and market conditions. These statements may be identified by such forward-looking terminology as “expect,” “look,” “believe,” “anticipate,” “may,” “will,” or similar statements or variations of such terms. Actual results may differ materially from such forward-looking statements. Factors that may cause results to differ materially from such forward-looking statements include, but are not limited to, changes in the direction of the economy in New Jersey, the direction of interest rates, effective income tax rates, loan prepayment assumptions, continued levels of loan quality and origination volume, continued relationships with major customers including sources for loans, a higher level of net loan charge-offs and delinquencies than anticipated, bank regulatory rules, regulations or policies that restrict or direct certain actions, the adoption, interpretation and implementation of new or pre-existing accounting pronouncements, a change in legal and regulatory barriers including issues related to compliance with anti-money laundering and bank secrecy act laws, as well as the effects of general economic conditions and legal and regulatory barriers and structure. 1ST Constitution Bancorp assumes no obligation for updating any such forward-looking statements at any time, except as required by law.
| 1ST Constitution Bancorp | |||||||||||||||
| Selected Consolidated Financial Data | |||||||||||||||
| (Dollars in thousands, except per share data) | |||||||||||||||
| (Unaudited) | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| June 30, | June 30, | ||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Per Common Share Data: (1) | |||||||||||||||
| Earnings per common share - Basic | $ | 0.29 | $ | 0.29 | $ | 0.57 | $ | 0.58 | |||||||
| Earnings per common share - Diluted | 0.28 | 0.29 | 0.56 | 0.57 | |||||||||||
| Tangible book value per common share at the period-end | 11.13 | 10.43 | |||||||||||||
| Book value per common share at the period end | 12.78 | 12.11 | |||||||||||||
| Average common shares outstanding: | |||||||||||||||
| Basic | 7,947,146 | 7,881,626 | 7,944,069 | 7,880,270 | |||||||||||
| Diluted | 8,151,796 | 8,069,229 | 8,144,458 | 8,058,602 | |||||||||||
| Performance Ratios / Data: | |||||||||||||||
| Return on average assets | 0.95 | % | 0.95 | % | 0.94 | % | 0.95 | % | |||||||
| Return on average equity | 9.36 | % | 10.42 | % | 9.28 | % | 10.42 | % | |||||||
| Net interest income (tax-equivalent basis) (2) | $ | 8,864 | $ | 9,666 | $ | 17,622 | $ | 18,512 | |||||||
| Net interest margin (tax-equivalent basis) (3) | 3.86 | % | 4.20 | % | 3.89 | % | 4.09 | % | |||||||
| Efficiency ratio (4) | 65.6 | % | 68.0 | % | 66.8 | % | 65.5 | % | |||||||
| June 30, | December 31, | ||||||||||||||
| 2016 | 2015 | ||||||||||||||
| Loan Portfolio Composition: | |||||||||||||||
| Commercial Business | $ | 105,104 | $ | 99,277 | |||||||||||
| Commercial Real Estate | 223,124 | 207,250 | |||||||||||||
| Construction Loans | 93,221 | 93,745 | |||||||||||||
| Mortgage Warehouse Lines | 264,344 | 216,572 | |||||||||||||
| Residential Real Estate | 49,087 | 40,744 | |||||||||||||
| Loans to Individuals | 24,730 | 23,074 | |||||||||||||
| Other Loans | 197 | 233 | |||||||||||||
| Gross Loans | 759,806 | 680,895 | |||||||||||||
| Deferred Costs (net) | 1,766 | 1,226 | |||||||||||||
| Total Loans (net) | $ | 761,572 | $ | 682,121 | |||||||||||
| Asset Quality Data: | |||||||||||||||
| Loans past due over 90 days and still accruing | $ | - | $ | - | |||||||||||
| Non-accrual loans | 5,159 | 6,020 | |||||||||||||
| OREO property | 166 | 966 | |||||||||||||
| Other repossessed assets | - | - | |||||||||||||
| Total non-performing assets | $ | 5,325 | $ | 6,986 | |||||||||||
| Net charge-offs | $ | 280 | $ | (13 | ) | $ | 222 | $ | (465 | ) | |||||
| Allowance for loan losses to total loans | 0.98 | % | 1.11 | % | |||||||||||
| Non-performing loans to total loans | 0.68 | % | 0.88 | % | |||||||||||
| Non-performing assets to total assets | 0.50 | % | 0.72 | % | |||||||||||
| Capital Ratios: | |||||||||||||||
| 1st Constitution Bancorp | |||||||||||||||
| Common equity to risk weighted assets ("CET 1") | 9.53 | % | 8.72 | % | |||||||||||
| Tier 1 capital to average assets (leverage ratio) | 11.02 | % | 10.00 | % | |||||||||||
| Tier 1 capital to risk weighted assets | 11.47 | % | 10.70 | % | |||||||||||
| Total capital to risk weighted assets | 12.28 | % | 11.51 | % | |||||||||||
| 1st Constitution Bank | |||||||||||||||
| Common equity to risk weighted assets ("CET 1") | 11.21 | % | 10.45 | % | |||||||||||
| Tier 1 capital to average assets (leverage ratio) | 10.77 | % | 9.77 | % | |||||||||||
| Tier 1 capital to risk weighted assets | 11.21 | % | 10.45 | % | |||||||||||
| Total capital to risk weighted assets | 12.02 | % | 11.25 | % | |||||||||||
| 1 All share and per share amounts have been adjusted to reflect the effect of the 5% stock dividend paid on February 1, 2016. | |||||||||||||||
| 2 The tax equivalent adjustment was $250 and $255 for the three months ended June 30, 2016 and June 30, 2015, respectively. | |||||||||||||||
| 3 Represents net interest income on a taxable equivalent basis as a percent of average interest earning assets. | |||||||||||||||
| 4 Represents non-interest expenses divided by the sum of net interest income on a taxable equivalent basis and non-interest income. | |||||||||||||||
| 1ST Constitution Bancorp | |||||||
| Consolidated Balance Sheets | |||||||
| (Dollars in Thousands) | |||||||
| (Unaudited) | |||||||
| June 30 | December 31, | ||||||
| ASSETS | 2016 | 2015 | |||||
| Cash and Due From Banks | $ | 13,650 | $ | 11,368 | |||
| Federal Funds Sold / Short Term Investments | - | - | |||||
| Total cash and cash equivalents | 13,650 | 11,368 | |||||
| Investment Securities: | |||||||
| Available for sale, at fair value | 111,327 | 91,422 | |||||
| Held to maturity (fair value of $127,874 and $127,157 | |||||||
| at June 30, 2016 and December 31, 2015, respectively) | 122,635 | 123,261 | |||||
| Total securities | 233,962 | 214,683 | |||||
| Loans Held for Sale | 3,228 | 5,997 | |||||
| Loans | 761,572 | 682,121 | |||||
| Less- Allowance for loan losses | (7,482 | ) | (7,560 | ) | |||
| Net loans | 754,091 | 674,561 | |||||
| Premises and Equipment (net) | 10,845 | 11,109 | |||||
| Accrued Interest Receivable | 3,051 | 2,853 | |||||
| Bank Owned Life Insurance | 21,936 | 21,583 | |||||
| Other Real Estate Owned | 166 | 966 | |||||
| Goodwill and Intangible Assets | 13,082 | 13,284 | |||||
| Other Assets | 14,727 | 11,587 | |||||
| Total Assets | $ | 1,068,736 | $ | 967,991 | |||
| LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
| LIABILITIES: | |||||||
| Deposits | |||||||
| Non-interest bearing | $ | 170,793 | $ | 159,918 | |||
| Interest bearing | 620,693 | 626,839 | |||||
| Total deposits | 791,486 | 786,757 | |||||
| Borrowings | 149,865 | 58,896 | |||||
| Redeemable Subordinated Debentures | 18,557 | 18,557 | |||||
| Accrued Interest Payable | 846 | 846 | |||||
| Accrued Expense and Other Liabilities | 6,354 | 6,975 | |||||
| Total liabilities | 967,108 | 872,031 | |||||
| SHAREHOLDERS EQUITY: | |||||||
| Preferred stock, no par value; 5,000,000 shares authorized; none issued | - | - | |||||
| Common Stock, no par value; 30,000,000 shares authorized; 7,985,937 and | |||||||
| 7,575,492 shares issued and 7,952,639 and 7,545,684 shares outstanding | |||||||
| as of June 30, 2016 and December 31, 2015, respectively | 71,224 | 70,845 | |||||
| Retained earnings | 30,125 | 25,589 | |||||
| Treasury Stock, 33,298 shares and 29,908 shares at June 30, 2016 | |||||||
| and December 31, 2015, respectively | (368 | ) | (344 | ) | |||
| Accumulated other comprehensive income (loss) | 647 | (130 | ) | ||||
| Total shareholders' equity | 101,627 | 95,960 | |||||
| Total liabilities and shareholders' equity | $ | 1,068,736 | $ | 967,991 | |||
| 1ST Constitution Bancorp | ||||||||||||||||
| Consolidated Statements of Income | ||||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||
| INTEREST INCOME: | ||||||||||||||||
| Loans, including fees | $ | 8,518 | $ | 9,238 | $ | 16,825 | $ | 17,527 | ||||||||
| Securities: | ||||||||||||||||
| Taxable | 815 | 790 | 1,632 | 1,607 | ||||||||||||
| Tax-exempt | 520 | 530 | 1,040 | 1,086 | ||||||||||||
| Federal funds sold and | ||||||||||||||||
| short-term investments | 18 | 6 | 67 | 31 | ||||||||||||
| Total interest income | 9,871 | 10,564 | 19,564 | 20,251 | ||||||||||||
| INTEREST EXPENSE: | ||||||||||||||||
| Deposits | 988 | 912 | 1,938 | 1,844 | ||||||||||||
| Borrowings | 165 | 153 | 301 | 279 | ||||||||||||
| Redeemable subordinated debentures | 104 | 88 | 203 | 174 | ||||||||||||
| Total interest expense | 1,257 | 1,153 | 2,442 | 2,297 | ||||||||||||
| Net interest income | 8,614 | 9,411 | 17,122 | 17,954 | ||||||||||||
| (CREDIT) PROVISION FOR LOAN LOSSES | (100 | ) | - | (300 | ) | 500 | ||||||||||
| Net interest income after (credit) provision | ||||||||||||||||
| for loan losses | 8,714 | 9,411 | 17,422 | 17,454 | ||||||||||||
| NON-INTEREST INCOME: | ||||||||||||||||
| Service charges on deposit accounts | 176 | 190 | 373 | 429 | ||||||||||||
| Gain on sales of loans | 747 | 1,203 | 1,650 | 2,495 | ||||||||||||
| Income on Bank-owned life insurance | 157 | 142 | 301 | 276 | ||||||||||||
| Other income | 456 | 453 | 808 | 917 | ||||||||||||
| Total non-interest income | 1,536 | 1,988 | 3,132 | 4,117 | ||||||||||||
| NON-INTEREST EXPENSES: | ||||||||||||||||
| Salaries and employee benefits | 4,291 | 4,478 | 8,607 | 8,665 | ||||||||||||
| Occupancy expense | 952 | 1,048 | 1,941 | 2,158 | ||||||||||||
| Data processing expenses | 314 | 306 | 627 | 625 | ||||||||||||
| FDIC insurance expense | 105 | 180 | 223 | 370 | ||||||||||||
| Other real estate owned expenses | 35 | 416 | 65 | 513 | ||||||||||||
| Other operating expenses | 1,126 | 1,544 | 2,394 | 2,498 | ||||||||||||
| Total non-interest expenses | 6,823 | 7,972 | 13,857 | 14,829 | ||||||||||||
| Income before income taxes | 3,427 | 3,427 | 6,697 | 6,742 | ||||||||||||
| INCOME TAXES | 1,113 | 1,112 | 2,161 | 2,167 | ||||||||||||
| Net Income | $ | 2,314 | $ | 2,315 | $ | 4,536 | $ | 4,575 | ||||||||
| NET INCOME PER COMMON SHARE | ||||||||||||||||
| Basic | $ | 0.29 | $ | 0.29 | $ | 0.57 | $ | 0.58 | ||||||||
| Diluted | $ | 0.28 | $ | 0.29 | $ | 0.56 | $ | 0.57 | ||||||||
| WEIGHTED AVERAGE SHARES | ||||||||||||||||
| OUTSTANDING | ||||||||||||||||
| Basic | 7,947,146 | 7,881,626 | 7,944,069 | 7,880,270 | ||||||||||||
| Diluted | 8,151,796 | 8,069,229 | 8,144,458 | 8,058,602 | ||||||||||||
| 1ST Constitution Bancorp | |||||||||||||||||||
| Net Interest Margin Analysis | |||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| Three months ended June 30, 2016 | Three months ended June 30, 2015 | ||||||||||||||||||
| (yields on a tax-equivalent basis) | Average | Average | Average | Average | |||||||||||||||
| Balance | Interest | Yield | Balance | Interest | Yield | ||||||||||||||
| Assets | |||||||||||||||||||
| Federal Funds Sold/Short Term Investments | $ | 18,659 | $ | 18 | 0.38 | % | $ | 8,223 | $ | 6 | 0.28 | % | |||||||
| Investment Securities: | |||||||||||||||||||
| Taxable | 149,629 | 815 | 2.18 | % | 129,888 | 790 | 2.43 | % | |||||||||||
| Tax-exempt 4 | 80,036 | 770 | 3.85 | % | 80,121 | 785 | 3.92 | % | |||||||||||
| Total | 229,665 | 1,585 | 2.76 | % | 210,009 | 1,575 | 3.00 | % | |||||||||||
| Loan Portfolio: 1 | |||||||||||||||||||
| Construction | 88,411 | 1,309 | 5.95 | % | 96,764 | 1,539 | 6.38 | % | |||||||||||
| Residential Real Estate | 42,125 | 449 | 4.27 | % | 43,904 | 463 | 4.22 | % | |||||||||||
| Home Equity | 23,895 | 251 | 4.23 | % | 22,460 | 267 | 4.78 | % | |||||||||||
| Commercial Business and Commercial Real Estate | 321,983 | 4,431 | 5.53 | % | 313,610 | 4,528 | 5.79 | % | |||||||||||
| Mortgage Warehouse Lines | 192,553 | 2,048 | 4.28 | % | 217,199 | 2,360 | 4.36 | % | |||||||||||
| Installment | 580 | 6 | 4.34 | % | 505 | 6 | 4.54 | % | |||||||||||
| All Other Loans | 4,615 | 24 | 2.09 | % | 11,221 | 75 | 2.67 | % | |||||||||||
| Total | 674,162 | 8,518 | 5.08 | % | 705,663 | 9,238 | 5.27 | % | |||||||||||
| Total Interest-Earning Assets | 922,486 | $ | 10,121 | 4.41 | % | 923,895 | $ | 10,819 | 4.71 | % | |||||||||
| Allowance for Loan Losses | (7,432 | ) | (7,698 | ) | |||||||||||||||
| Cash and Due From Bank | 5,065 | 7,680 | |||||||||||||||||
| Other Assets | 60,092 | 63,073 | |||||||||||||||||
| Total Assets | $ | 980,211 | $ | 986,950 | |||||||||||||||
| Liabilities and Shareholders' Equity: | |||||||||||||||||||
| Interest-Bearing Liabilities: | |||||||||||||||||||
| Money Market and NOW Accounts | $ | 294,048 | $ | 270 | 0.37 | % | $ | 304,755 | $ | 250 | 0.33 | % | |||||||
| Savings Accounts | 205,997 | 302 | 0.59 | % | 198,252 | 230 | 0.47 | % | |||||||||||
| Certificates of Deposit | 143,057 | 416 | 1.17 | % | 152,253 | 432 | 1.14 | % | |||||||||||
| Other Borrowed Funds | 47,028 | 165 | 1.41 | % | 51,085 | 153 | 1.21 | % | |||||||||||
| Trust Preferred Securities | 18,557 | 104 | 2.24 | % | 18,557 | 88 | 1.89 | % | |||||||||||
| Total Interest-Bearing Liabilities | 708,687 | $ | 1,257 | 0.71 | % | 724,902 | $ | 1,153 | 0.64 | % | |||||||||
| Net Interest Spread 2 | 3.70 | % | 4.07 | % | |||||||||||||||
| Demand Deposits | 165,396 | 163,223 | |||||||||||||||||
| Other Liabilities | 6,737 | 8,975 | |||||||||||||||||
| Total Liabilities | 880,820 | 897,100 | |||||||||||||||||
| Shareholders' Equity | 99,391 | 89,850 | |||||||||||||||||
| Total Liabilities and Shareholders' Equity | $ | 980,211 | $ | 986,950 | |||||||||||||||
| Net Interest Margin 3 | $ | 8,864 | 3.86 | % | $ | 9,666 | 4.20 | % | |||||||||||
| (1) Loan Origination fees are considered an adjustment to interest income. For the purpose of calculating loan yields, average loan balances | |||||||||||||||||||
| include non-accrual loans with no related interest income and the average balance of loans held for sale. | |||||||||||||||||||
| (2) The net interest spread is the difference between the average yield on interest-earning assets and the average rate paid on interest-bearing liabilities | |||||||||||||||||||
| (3) The net interest margin is equal to net interest income divided by average interest-earning assets. | |||||||||||||||||||
| (4) Tax equivalent basis. | |||||||||||||||||||
| 1ST Constitution Bancorp | |||||||||||||||||||
| Net Interest Margin Analysis | |||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| Six months ended June 30, 2016 | Six months ended June 30, 2015 | ||||||||||||||||||
| (yields on a tax-equivalent basis) | Average | Average | Average | Average | |||||||||||||||
| Balance | Interest | Yield | Balance | Interest | Yield | ||||||||||||||
| Assets | |||||||||||||||||||
| Federal Funds Sold/Short Term Investments | $ | 30,611 | $ | 67 | 0.44 | % | $ | 24,420 | $ | 31 | 0.25 | % | |||||||
| Investment Securities: | |||||||||||||||||||
| U.S. Treasury Bonds | 0 | 0 | - | 0 | 0 | - | |||||||||||||
| Taxable | 142,420 | 1,632 | 2.29 | % | 131,611 | 1,607 | 2.44 | % | |||||||||||
| Tax-exempt 4 | 80,348 | 1,540 | 3.83 | % | 84,867 | 1,645 | 3.88 | % | |||||||||||
| Total | 222,768 | 3,172 | 2.85 | % | 216,478 | 3,252 | 3.00 | % | |||||||||||
| Loan Portfolio: 1 | |||||||||||||||||||
| Construction | 92,392 | 2,661 | 5.79 | % | 96,944 | 3,080 | 6.41 | % | |||||||||||
| Residential Real Estate | 40,583 | 858 | 4.23 | % | 44,797 | 936 | 4.18 | % | |||||||||||
| Home Equity | 23,539 | 490 | 4.19 | % | 22,305 | 506 | 4.58 | % | |||||||||||
| Commercial Business and Commercial Real Estate | 313,655 | 8,884 | 5.70 | % | 310,249 | 8,782 | 5.71 | % | |||||||||||
| Mortgage Warehouse Lines | 178,912 | 3,836 | 4.31 | % | 186,682 | 4,079 | 4.41 | % | |||||||||||
| Installment | 564 | 12 | 4.29 | % | 443 | 11 | 4.81 | % | |||||||||||
| All Other Loans | 6,185 | 84 | 2.73 | % | 9,732 | 132 | 2.73 | % | |||||||||||
| Total | 655,830 | 16,825 | 5.16 | % | 671,152 | 17,527 | 5.27 | % | |||||||||||
| Total Interest-Earning Assets | 909,209 | $ | 20,064 | 4.43 | % | 912,050 | $ | 20,810 | 4.60 | % | |||||||||
| Allowance for Loan Losses | (7,525 | ) | (7,467 | ) | |||||||||||||||
| Cash and Due From Bank | 5,120 | 10,127 | |||||||||||||||||
| Other Assets | 59,534 | 62,664 | |||||||||||||||||
| Total Assets | $ | 966,338 | $ | 977,374 | |||||||||||||||
| Liabilities and Shareholders' Equity: | |||||||||||||||||||
| Interest-Bearing Liabilities: | |||||||||||||||||||
| Money Market and NOW Accounts | $ | 295,382 | $ | 539 | 0.37 | % | $ | 306,486 | $ | 506 | 0.33 | % | |||||||
| Savings Accounts | 204,663 | 573 | 0.56 | % | 196,889 | 455 | 0.47 | % | |||||||||||
| Certificates of Deposit | 143,379 | 826 | 1.16 | % | 157,809 | 883 | 1.13 | % | |||||||||||
| Other Borrowed Funds | 37,054 | 301 | 1.63 | % | 36,524 | 279 | 1.54 | % | |||||||||||
| Trust Preferred Securities | 18,557 | 203 | 2.19 | % | 18,557 | 174 | 1.88 | % | |||||||||||
| Total Interest-Bearing Liabilities | 699,035 | $ | 2,442 | 0.70 | % | 716,265 | $ | 2,297 | 0.64 | % | |||||||||
| Net Interest Spread 2 | 3.73 | % | 3.96 | % | |||||||||||||||
| Demand Deposits | 161,593 | 163,516 | |||||||||||||||||
| Other Liabilities | 7,435 | 8,677 | |||||||||||||||||
| Total Liabilities | 868,063 | 888,458 | |||||||||||||||||
| Shareholders' Equity | 98,275 | 88,916 | |||||||||||||||||
| Total Liabilities and Shareholders' Equity | $ | 966,338 | $ | 977,374 | |||||||||||||||
| Net Interest Margin 3 | $ | 17,622 | 3.89 | % | $ | 18,513 | 4.09 | % | |||||||||||
| (1) Loan Origination fees are considered an adjustment to interest income. For the purpose of calculating loan yields, average loan | |||||||||||||||||||
| balances include non-accrual loans with no related interest income and the average balance of loans held for sale. | |||||||||||||||||||
| (2) The net interest spread is the difference between the average yield on interest-earning assets and the average rate paid on interest- | |||||||||||||||||||
| bearing liabilities | |||||||||||||||||||
| (3) The net interest margin is equal to net interest income divided by average interest-earning assets. | |||||||||||||||||||
| (4) Tax equivalent basis. | |||||||||||||||||||