Fourth Quarter 2021 Highlights
- Record Net Income: Net income totaled $6.8 million for the quarter ended December 31, 2021, or $1.18 per diluted common share compared to net income of $6.1 million or $1.04 per diluted common share for the quarter ended December 31, 2020 and $6.4 million or $1.12 per diluted common share for the quarter ended September 30, 2021.
- Continued Solid Profitability: Return on average assets ("ROAA") and return on average common equity ("ROACE") were 1.18% and 13.00% for the three months ended December 31, 2021 compared to 1.18% and 12.51% for the three months ended December 31, 2020 and 1.17% and 12.45% for the three months ended September 30, 2021.
Pre-tax, pre-provision ("PTPP") ROAA and PTPP ROACE remained strong at 1.57% and 17.31% for the quarter ended December 31, 2021 compared to 1.71% and 18.08% for the quarter ended December 31, 2020 and 1.57% and 16.65% for the quarter ended September 30, 2021.
- Robust Portfolio Loan Growth: Gross portfolio loans increased to $1,578.9 million, an increase of $45.9 million or 12.0% annualized, compared to the prior quarter. Portfolio loans increased $74.7 million or 5.0% during the year ended December 31, 2021. The loan pipeline at December 31, 2021 was $160.0 million compared to $192.0 million at September 30, 2021.
- Continued Growth of Core Deposits: Transaction deposits increased $63.8 million or 15.33% annualized during the fourth quarter of 2021. Overall transaction deposits increased $337.0 million or 24.21% from $1,391.7 million at December 31, 2020 to $1,728.7 million at December 31, 2021. The Bank increased noninterest-bearing accounts by $83.7 million to $445.8 million or 21.68% of deposits at December 31, 2021 from 20.74% of deposits at December 31, 2020.
- Resumption of Stock Repurchases: On December 9, 2021, the Company announced its Board of Directors approved the resumption of repurchases allowed under the 2020 Stock Purchase Plan. The Company may repurchase the 99,450 shares remaining under the October 2020 stock repurchase plan using up to $4.0 million in the aggregate and up to $1.5 million in the aggregate on a quarterly basis. During the month of December 2021, the Company repurchased 8,737 shares at an average price of $38.34 per share.
- Strong Asset Quality: Non-accrual loans, OREO and TDRs were $8.1 million or 0.35% of total assets at December 31, 2021 compared to $7.2 million or 0.31% of total assets and $21.9 million or 1.08% of total assets at September 30, 2021 and December 31, 2020, respectively. Classified assets decreased $17.2 million to $5.2 million at December 31, 2021 from $22.4 million at December 31, 2020. The Company had no COVID-19 deferred loans at December 31, 2021.
- Common Dividend Increase: On November 30, 2021, the Company announced a 17% increase of its quarterly per share dividend from $0.15 to $0.175 for the fourth quarter dividend that was paid in the first quarter of 2022.
WALDORF, Md., Jan. 27, 2022 (GLOBE NEWSWIRE) -- The Community Financial Corporation (NASDAQ: TCFC) (the “Company”), the holding company for Community Bank of the Chesapeake (the “Bank”), today reported its results of operations for the fourth quarter and year ended December 31, 2021. Net income for the three months ended December 31, 2021 of $6.8 million, or $1.18 per diluted common share compared with net income of $6.4 million, or $1.12 per diluted common share for the third quarter of 2021, and net income of $6.1 million, or $1.04 per diluted common share for the quarter ended December 31, 2020. The Company reported net income for the year ended December 31, 2021 of $25.9 million, or $4.47 per diluted common share compared to a net income of $16.1 million, or $2.74 per diluted common share for the year ended December 31, 2020. Results for 2020 included a $10.7 million provision for loan losses("PLL") impacted by the COVID-19 pandemic compared to $0.6 million for 2021.
Management Commentary
“Record earnings in the fourth quarter of 2021 contributed to a record year of earnings and growth at The Community Financial Corporation,” stated William J. Pasenelli, Chief Executive Officer. “Our work over the past few years has successfully repositioned the Bank and is delivering on our commitments to our communities, our customers, and our shareholders. Efforts in Southern Maryland have solidified our market share and improved our deposit franchise. Expansion into new markets and products has accelerated our loan growth and delivered five consecutive quarters of record earnings. Our persistent focus on credit quality and resolution of long-standing classified assets has reduced classified assets to $5.2 million, their lowest level since before 2008. I am proud of everything we have accomplished and believe we are exceptionally well-positioned to continue to build on these improved results as we expand into new markets.”
“Investments in technology have begun to deliver growth in non-interest income, increased efficiency and improved customer service,” stated James M. Burke, President. “We anticipate these technology initiatives will continue to drive results and facilitate our expansion into new markets and products. Our growth in Virginia continues ahead of plan as we open our new branch in Spotsylvania. We continue to expect net loan growth of between 8% and 10% in 2022.”
During the second quarter of 2021, the Bank introduced a new residential mortgage program and a retail and commercial credit card program that merge the technology and expertise of two proven FinTech firms with our business development team's demonstrated capabilities. The Company expects these programs to improve non-interest income and interest income beginning in 2022-2023. The Bank's credit card program balances increased from approximately $50,000 at June 30, 2021 to just over $1.6 million at December 31, 2021.
The Bank’s expansion into Virginia significantly contributed to our growth over the last five years. Fredericksburg, Spotsylvania and surrounding areas provide significant opportunities for continued organic growth supported by our efficient operating model and ability to leverage technology. At December 31, 2021, loans in the greater Fredericksburg, Virginia area accounted for approximately 49% of the Bank's outstanding portfolio loans. Portfolio loans include all loan portfolios except the U.S. SBA PPP loan portfolio. In addition, Fredericksburg branch deposits were $93.2 million with an average cost of deposits of four basis points.
On April 21, 2021, the Bank purchased its second full-service branch location in Virginia at 5831 Plank Road, Spotsylvania. The full-service branch is expected to open in the second quarter of 2022 and will provide banking, lending and wealth management services with a focus on digital banking.
Effective March 31, 2021, the Bank consolidated its St. Patrick's Drive branch in Waldorf, Maryland into the Bank's nearby main office branch. This realignment of our branches will enable the Company to serve a wider customer base. The net financial impact of the new Spotsylvania branch and the closing of the St. Patrick's Drive branch is expected to be neutral to the Company's expense run rate.
On December 8, 2021, the Company announced that effective August 31, 2022, James M. Burke will succeed William J. Pasenelli as Chief Executive Officer of the Company and the Bank. On August 31, 2022, Mr. Pasenelli will retire from his executive roles and as a member of the Board of Directors of each of the Company and the Bank. In connection with the foregoing announcements, on December 8, 2021, Mr. Pasenelli and the Company entered into a Retirement and Consulting Agreement (the “Agreement”) pursuant to which Mr. Pasenelli will provide the Company with consulting and advisory services through August 31, 2023.
During the third quarter of 2021, the Company completed its repurchase of $7.0 million of shares of the Company’s common stock. Pursuant to the repurchase plan announced on October 20, 2020 (the “2020 Repurchase Plan”), the Company was authorized by the Board of Directors to use up to $7.0 million of the proceeds raised in its October 2020 $20.0 million subordinated debt offering to repurchase up to 300,000 outstanding shares of common stock. Between November 2020 and August 2021, 200,550 shares were repurchased at a total cost of approximately $6.98 million. On December 9, 2021, the Company announced its Board of Directors approved the resumption of repurchases allowed under the 2020 Stock Purchase Plan. The Company may repurchase the 99,450 shares remaining under the October 2020 stock repurchase plan using up to $4.0 million in the aggregate and up to $1.5 million in the aggregate on a quarterly basis.
Results of Operations
| (UNAUDITED) | |||||||||||||||
| Three Months Ended December 31, | |||||||||||||||
| (dollars in thousands) | 2021 | 2020 | $ Change | % Change | |||||||||||
| Interest and dividend income | $ | 17,778 | $ | 17,913 | $ | (135 | ) | (0.8 | )% | ||||||
| Interest expense | 897 | 1,941 | (1,044 | ) | (53.8 | )% | |||||||||
| Net interest income | 16,881 | 15,972 | 909 | 5.7 | % | ||||||||||
| Provision for loan losses | — | 600 | (600 | ) | (100.0 | )% | |||||||||
| Noninterest income | 2,290 | 2,370 | (80 | ) | (3.4 | )% | |||||||||
| Noninterest expense | 10,179 | 9,472 | 707 | 7.5 | % | ||||||||||
| Income before income taxes | 8,992 | 8,270 | 722 | 8.7 | % | ||||||||||
| Income tax expense | 2,241 | 2,131 | 110 | 5.2 | % | ||||||||||
| Net income | $ | 6,751 | $ | 6,139 | $ | 612 | 10.0 | % | |||||||
| (UNAUDITED) | |||||||||||||||
| Year Ended December 31, | |||||||||||||||
| (dollars in thousands) | 2021 | 2020 | $ Change | % Change | |||||||||||
| Interest and dividend income | $ | 70,559 | $ | 71,073 | $ | (514 | ) | (0.7 | )% | ||||||
| Interest expense | 4,125 | 10,156 | (6,031 | ) | (59.4 | )% | |||||||||
| Net interest income | 66,434 | 60,917 | 5,517 | 9.1 | % | ||||||||||
| Provision for loan losses | 586 | 10,700 | (10,114 | ) | (94.5 | )% | |||||||||
| Noninterest income | 7,906 | 8,416 | (510 | ) | (6.1 | )% | |||||||||
| Noninterest expense | 39,152 | 38,003 | 1,149 | 3.0 | % | ||||||||||
| Income before income taxes | 34,602 | 20,630 | 13,972 | 67.7 | % | ||||||||||
| Income tax expense | 8,716 | 4,494 | 4,222 | 94.0 | % | ||||||||||
| Net income | $ | 25,886 | $ | 16,136 | $ | 9,750 | 60.4 | % | |||||||
Net Interest Income
Net interest income increased for the three months ended December 31, 2021 compared to the three months ended December 31, 2020. Net interest margin of 3.22% for the three months ended December 31, 2021 decreased 18 basis points from 3.40% for the comparable period. The increase in net interest income resulted primarily from decreases in interest expense from lower funding costs and increased interest income from larger loan and investment average balances. These increases to net interest income were partially offset by the impacts of lower interest-earning asset repricing.
Net interest income increased for the twelve months ended December 31, 2021 compared to the twelve months ended December 31, 2020. Net interest margin of 3.34% for the twelve months ended December 31, 2021 was 2 basis points lower than the 3.36% for the twelve months ended December 31, 2020. The increase in net interest income resulted primarily from decreases in interest expense from lower funding costs and increased interest income from larger loan and investment average balances. These increases to net interest income were partially offset by the impacts of lower interest-earning asset repricing. Interest earning asset yields decreased 37 basis points from 3.92% for the twelve months ended December 31, 2020 to 3.55% for the twelve months ended December 31, 2021. The Company’s cost of funds decreased 36 basis points from 0.57% for the twelve months ended December 31, 2020 to 0.21% for the twelve months ended December 31, 2021.
Excluding the recognition of interest income related to U.S. SBA PPP loan forgiveness, compression of our net interest margin is likely to continue in the first quarter of 2022 as interest-earning assets reprice faster than interest-bearing liabilities and the Bank continues to invest excess liquidity into securities. The speed at which the Federal Reserve may increase interest rates could impact the Company’s net interest margins in 2022. Average investments and interest-bearing cash accounts have increased $221.7 million from $303.3 million for the three months ended December 31, 2020 to $525.0 million for the three months ended December 31, 2021. We expect U.S. SBA PPP loan forgiveness to positively impact margins and net interest income in the first quarter of 2022 with the recognition of remaining net deferred fees.
For the fourth quarter of 2021 interest income decreased compared to the fourth quarter of 2020 as asset yields declined and the accelerated interest recognition following the forgiveness of U.S. SBA PPP loans slowed. Increased interest income from larger average loan and investment balances partially offset the slight decrease in interest income for the comparable periods. For 2021, interest income decreased from significantly lower asset yields partially offset by increased interest income from larger average balances and U.S. SBA PPP loan income. Interest income from the Company's participation in the U.S. SBA PPP program was $0.8 million and $5.2 million for the three and twelve months ended December 31, 2021 compared to $1.3 million and $2.7 million for the three and twelve months ended December 31, 2020. For the three and twelve months ended December 31, 2021, net interest margin increased 10 and 13 basis points as a result of net U.S. SBA PPP loan interest income recognition compared to decreased net interest margin of six basis points and increased net interest margin of three basis points for the comparable periods in 2020. For the three months ended September 30, 2021, net interest margin of 3.28% increased 13 basis points as result of net U.S. SBA PPP loan interest income.
The Company's net interest margin was stable in 2020 after adjusting for U.S. SBA PPP loan and funding activity. The sharp decline in interest rates in 2020 and 2021 not only reduced interest income on floating-rate loans, liquid interest-earning assets and investments, but has also reduced competitive pressures and depositor expectations concerning deposit interest rates. The repricing of time deposits, the increase in noninterest-bearing accounts as a percentage of total deposits and lower costs for transaction deposit accounts all contributed to lowering the Bank's cost of funds in 2020 and 2021. Cost of funds decreased from 0.42% for the three months ended December 31, 2020 to 0.17% for the three months ended December 31, 2021. During the third quarter of 2021, the Company's cost of funds was 0.21%. Cost of funds decreased from 0.57% for the twelve months ended December 31, 2020 to 0.21% for the twelve months ended December 31, 2021.
In the last six months of 2020, FHLB advances of $30.0 million were repaid early with a 2.2% average rate. Prepayment fees increased interest expense $0.6 million for the year ended December 31, 2020. FHLB advances of $15.0 million were repaid early with a 0.4% average rate in the third quarter of 2021, increasing interest expense $0.1 million for the year ended December 31, 2021.
Noninterest Income
Noninterest income decreased for the three months ended December 31, 2021 compared to the three months ended December 31, 2020. The decrease for the comparable periods was primarily due to gains on the sale of investment securities in the fourth quarter of 2020 partially offset by increases in service charge income, interest rate protection referral fee income and miscellaneous fee income. In the fourth quarter of 2021, miscellaneous loan charges increased $0.1 million due to prepayment penalty income related to $4.9 million in loan payoffs. Noninterest income as a percentage of average assets was 0.40% and 0.46%, respectively, for the three months ended December 31, 2021 and 2020.
Noninterest income decreased for the twelve months ended December 31, 2021 compared to the twelve months ended December 31, 2020. The decrease was primarily due to larger gains on the sale of investment securities in 2020, decreased interest rate protection referral fee income, unrealized losses on equity securities, and a loss on the sale of impaired loans. These decreases to noninterest income were partially offset by increased service charge income and miscellaneous fee income. During the quarter ended March 31, 2021, the Bank sold non-accrual and classified commercial real estate and residential mortgage loans with an amortized cost, net of charge-offs, of $9.1 million and recognized a loss on the sale of $191,000. Noninterest income as a percentage of assets was 0.36% and 0.42%, respectively, for the twelve months ended December 31, 2021 and 2020.
Noninterest Expense
Noninterest expense for the three months ended December 31, 2021, increased compared to the three months ended December 31, 2020 as increased compensation and benefits, professional fees and data processing costs were partially offset by decreased FDIC insurance, occupancy expense and OREO expenses. Compensation and benefits increased for the comparable periods primarily due to increased incentive compensation resulting from improvements in profitability and asset quality as well as the Company's decision to pay employees for unused vacation in December 2021 that was not available to carryover into 2022. Data processing and professional fees have increased due to the Bank's larger balance sheet, more customer transaction activity and investments in technology, new products and services. FDIC insurance and OREO costs decreased due to improved credit trends. Occupancy expense decreased primarily due to the consolidation of the St. Patrick's Drive branch in March 2021.
During the first quarter of 2021, the Company reported an expense of $1.3 million related to an isolated wire transfer fraud incident. Our investigation has found no evidence that information systems of the Bank were compromised or that employee fraud was involved. In the second quarter of 2021, the Company recovered $0.2 million of the funds transferred and submitted an insurance claim. Any recovery of insurance proceeds would be recognized in the quarter received.
The Company’s efficiency ratio was 53.10% for the three months ended December 31, 2021 compared to 51.64% for the three months ended December 31, 2020. The Company’s net operating expense ratio was 1.38% for the three months ended December 31, 2021 compared to 1.37% for the three months ended December 31, 2020.
Including the wire transfer fraud expense, the Company quarterly expense run rate for the twelve months ended December 31, 2021 averaged $9.8 million. The Company's quarterly expense run rate, excluding the wire transfer fraud expense, for the twelve months ended December 31, 2021 averaged $9.5 million. Management's projected quarterly expense run rate for the first quarter of 2022 is estimated between $9.6 million and $9.8 million and includes base compensation increases given to select employee groups in January 2022 to address local wage competitive pressures.
Noninterest expense increased $1.1 million or 3.0% for the twelve months ended December 31, 2021 compared to the twelve months ended December 31, 2020. The increase in noninterest expense for the comparable periods was primarily due to the $1.3 million wire fraud reported in the first quarter and increases in compensation and benefits, professional fees and data processing costs. These increases to noninterest expense were partially offset by decreased OREO, FDIC insurance and occupancy expense. Compensation and benefits increased for the comparable periods primarily due to modest increases in base compensation, increased incentive compensation, higher 2021 healthcare costs as well as the Company's decision to pay employees for unused vacation in December 2021 that was not available to carryover into 2022. Data processing and professional fees have increased due to the Bank's larger balance sheet, more customer transaction activity and investments in technology, new products and services. FDIC insurance and OREO costs decreased due to improved credit trends. Occupancy expense decreased primarily due to the closure of the St. Patrick's Drive branch in March 2021.
Compensation and benefits for the twelve months ended December 31, 2021 and 2020 were reduced $0.3 million and $0.5 million, respectively, for the allocation of deferred costs for U.S. SBA PPP loans originated.
The Company’s efficiency ratio was 52.67% for the twelve months ended December 31, 2021 compared to 54.81% for the twelve months ended December 31, 2020. The Company’s net operating expense ratios were 1.44% and 1.49%, respectively for the comparable periods. The efficiency and net operating expense ratios have improved (decreased) as the Company has been able to generate more net interest income and noninterest income while controlling expense growth.
Income Tax Expense
For the three months and year ended December 31, 2021 the effective tax rate was 24.9% and 25.2%. The Company’s consolidated effective tax rate was 25.8% and 21.8% for the three months and year ended December 31, 2020. The Company's new state tax apportionment approach was implemented during the first quarter of 2020 and included the impact of amended income tax filings of the Company and Bank. Management evaluated the tax position and determined the change in tax position qualified as a change in estimate under FASB ASC Section 250. The following table shows a breakdown of income tax expense for the year ended December 31, 2020 split between the apportionment adjustment and a normalized 2020 income tax provision:
| (UNAUDITED) | |||||||
| For the Year Ended December 31, 2020 | |||||||
| (dollars in thousands) | Tax Provision | Effective Tax Rate | |||||
| Income tax apportionment adjustment | $ | (743 | ) | (3.6 | )% | ||
| Income taxes before apportionment adjustment | 5,237 | 25.4 | |||||
| Income tax expense as reported | $ | 4,494 | 21.8 | % | |||
| Income before income taxes | $ | 20,630 | |||||
Balance Sheet
Assets
Total assets increased $300.9 million, or 14.8%, to $2.3 billion at December 31, 2021 compared to total assets of $2.0 billion at December 31, 2020, primarily due to increased cash of $62.6 million and investments of $250.3 million. The increase in cash and investments was principally driven by increases to our customer deposits accounts and cash received from the SBA from the forgiveness of U.S. SBA PPP loans. In addition, net loans decreased $7.3 million. The Company’s loan pipeline was approximately $160.0 million at December 31, 2021.
During the fourth quarter of 2021, total net loans, which include portfolio loans and U.S. SBA PPP loans, increased 4.4% annualized or $17.1 million from $1,569.6 million at September 30, 2021 to $1,586.8 million at December 31, 2021. Gross portfolio loans increased 12.0% annualized or $45.9 million from $1,533.1 million at September 30, 2021 to $1,578.9 million at December 31, 2021. Portfolio loans increased $74.7 million or 5.0% in 2021, growing from $1,504.3 million at December 31, 2020 to $1,578.9 million at December 31, 2021.
Non-owner occupied commercial real estate as a percentage of risk-based capital at December 31, 2021 and December 31, 2020 were $813.0 million or 331% and $695.8 million or 316%, respectively. Construction loans as a percentage of risk-based capital at December 31, 2021 and December 31, 2020 were $140.4 million or 57% and $139.2 million or 63%, respectively.
Funding
Total deposits increased $310.6 million or 17.8% at December 31, 2021 compared to December 31, 2020. The increase included a $337.0 million increase to transaction deposits offset by a $26.4 million decrease to time deposits. Non-interest-bearing demand deposits increased $83.7 million or 23.12% at December 31, 2021, representing 21.68% of deposits, compared to 20.74% of deposits at December 31, 2020. Customer deposit balances have increased during the last two years due to sales efforts as well as lower levels of consumer and business spending related to the COVID-19 pandemic.
Stockholders' Equity and Regulatory Capital
During the twelve months ended December 31, 2021, total stockholders’ equity increased $10.1 million. Increases in equity included net income of $25.9 million and stock-based compensation and ESOP activity $0.9 million. These increases to equity were partially offset by common stock repurchases of $7.0 million, common dividends paid of $3.2 million and an increase in accumulated other comprehensive loss of $6.5 million due to a reduction in unrealized gains in the investment portfolio.
The Company's common equity to assets ratio decreased to 8.94% at December 31, 2021 from 9.77% at December 31, 2020. The Company’s ratio of tangible common equity ("TCE") to tangible assets decreased to 8.48% at December 31, 2021 from 9.22% at December 31, 2020 (see Non-GAAP reconciliation schedules). The decrease in the TCE ratio was due primarily to significant increases in cash, investments and loans.
In April 2020, banking regulators issued an interim final rule that excluded U.S. SBA PPP loans pledged under the Paycheck Protection Program Liquidity Facility ("PPPLF") from the calculation of the leverage ratio. The Bank did not have any PPPLF advances at December 31, 2021 and December 31, 2020. In addition, the interim final rule excluded U.S. SBA PPP loans from the calculation of risk-based capital ratios by assigning a zero percent risk weight. The Company remains well capitalized at December 31, 2021 with a Tier 1 capital to average assets ("leverage ratio") of 9.23% at December 31, 2021 compared to 9.56% at December 31, 2020.
Asset Quality
Allowance for loan losses ("ALLL") and provision for loan losses ("PLL") and Non-Performing Assets
The Company's allowance methodology considers quantitative historical loss factors and qualitative factors to determine the estimated level of incurred losses in the Company's loan portfolios. The ALLL increased in 2020 primarily due to the economic effects of the COVID-19 pandemic and continues to provide for economic uncertainty. ALLL levels decreased to 1.17% of portfolio loans at December 31, 2021 compared to 1.29% at December 31, 2020. At December 31, 2021, the Company's ALLL decreased $1.0 million or 5.2% to $18.4 million from $19.4 million at December 31, 2020.
The Company recorded $0.6 million of PLL for the twelve months ended December 31, 2021 compared to $10.7 million for the twelve months ended months ended December 31, 2020. Net charge-offs also decreased for the comparable periods from $2.2 million in 2020 to $1.6 million in 2021.
The Company's general allowance was stable at $18.1 million at December 31, 2020 increasing modestly to $18.2 million at December 31, 2021. The stability in the general allowance was primarily due to improvements in some qualitative factors partially offset by 2021 growth in the higher risk commercial portfolios. During the first quarter of 2021, the Bank sold non-accrual and classified commercial real estate and residential mortgage loans with an amortized cost of $9.1 million, net of charge-offs of $1.4 million, and recognized a loss on the sale of $191,000. In the third quarter of 2021, the Bank resolved $7.8 million of non-accrual loans through $0.5 million in charge-offs that resulted in a loan sale and a payoff. The Company's resolution of these impaired loans decreased the specific reserve, improved asset quality and improved several ALLL qualitative factors. The Company's specific reserves decreased $1.1 million from $1.4 million at December 31, 2020 to $0.3 million at December 31, 2021.
Management believes that loans included in the COVID-19 deferral program in 2020 and 2021 are more likely to default in the future and that the identification and resolution of problem credits could be delayed. As of December 31, 2021, there were no COVID-19 deferral agreements compared to $35.4 million or 2.4% of gross portfolio loans at December 31, 2020. As of December 31, 2021 there were previously COVID-19 deferred loans of $3.9 million (4 relationships - with $3.8 million current and $0.1 million delinquent) deemed to be non-accrual and substandard based on internal reviews. As of December 31, 2020 there were $3.4 million of COVID-19 deferred loans deemed to be non-accrual and substandard. In our evaluation of previously deferred loans, we considered the length of the deferral period, the type and amount of collateral and customer industries.
Gross U.S. SBA PPP loans at December 31, 2021 totaled $27.3 million (201 loans), a decrease of $83.1 million compared to December 31, 2020. U.S. SBA PPP loans are guaranteed by the SBA and the Bank's allowance for loan loss does not include an allowance for U.S. SBA PPP loans.
Management believes that the allowance is adequate at December 31, 2021.
During 2020, classified assets decreased $12.3 million. Asset quality has continued to improve in 2021 with the resolution of $16.9 million in non-accrual and impaired loans through loan sales and negotiated payoffs as well as the resolution of $3.1 million in OREO. Management remains committed to expeditiously resolve non-performing or substandard credits that are not likely to become performing or passing credits in a reasonable timeframe.
Classified assets decreased $17.1 million from $22.4 million at December 31, 2020 to $5.2 million at December 31, 2021. Management considers classified assets to be an important measure of asset quality. The Company's risk rating process for classified loans is an important input into the Company's allowance methodology. Risk ratings are expected to be an important indicator in assessing ongoing credit risks of COVID-19 previously deferred loans.
Non-accrual loans and OREO to total gross portfolio loans and OREO decreased 94 basis points from 1.42% at December 31, 2020 to 0.48% at December 31, 2021. Non-accrual loans, OREO and TDRs to total assets decreased 73 basis points from 1.08% at December 31, 2020 to 0.35% at December 31, 2021.
Non-accrual loans decreased $10.6 million from $18.2 million at December 31, 2020 to $7.6 million at December 31, 2021. Non-accrual loans of $6.7 million (87%) were current with all payments of principal and interest with specific reserves of $0.3 million at December 31, 2021. Delinquent non-accrual loans were $0.9 million (13%) with no specific reserves at December 31, 2021. There were no OREO balances at December 31, 2021 compared to $3.1 million at December 31, 2020.
The Company is planning for adoption of the current expected credit loss (“CECL”) model or ASU 2016-13 "Financial Instruments - Credit Losses (Topic 326) - Measurement of Credit Losses on Financial Instruments". Our CECL model has been substantially developed and the third-party model validation is complete. We conducted parallel runs of the CECL loss estimation model and the Company's existing incurred loss model throughout 2021. We are refining the qualitative and forecasting components of the CECL model. ASU 2016-13 will also require the establishment of an allowance for expected credit losses for certain debt securities and other financial assets.
The Company is required to adopt ASU No. 2016-13 for fiscal years beginning after December 15, 2022. Early adoption is permitted, and the Company expects to adopt ASU No. 2016-13 in the first quarter of 2022. Management expects to recognize a one-time cumulative effect adjustment to the allowance for credit losses as of the January 1, 2022. At this time, we expect our implementation of CECL to increase our reserve for credit losses and we plan to provide an estimate of the range of the impact of adoption in the Company's Annual 10-K filing during the first quarter of 2022. The one-time cumulative adjustment is not expected materially impact capital.
About The Community Financial Corporation - Headquartered in Waldorf, MD, The Community Financial Corporation is the bank holding Company for Community Bank of the Chesapeake, a full-service commercial bank with assets of approximately $2.3 billion. Through its branch offices and commercial lending centers, Community Bank of the Chesapeake offers a broad range of financial products and services to individuals and businesses. The Company’s branches are located at its main office in Waldorf, Maryland, and branch offices in Bryans Road, Dunkirk, Leonardtown, La Plata, Charlotte Hall, Prince Frederick, Lusby and California, Maryland; and downtown Fredericksburg, Virginia. More information about Community Bank of the Chesapeake can be found at www.cbtc.com.
Use of non-GAAP Financial Measures - Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. The Company’s management uses these non-GAAP financial measures, and believes that non-GAAP financial measures provide additional useful information that allows readers to evaluate the ongoing performance of the Company. Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the Company’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP.
Forward-looking Statements - This news release contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements can generally be identified by the fact that they do not relate strictly to historical or current facts. They often include words like “believe,” “expect,” “anticipate,” “estimate” and “intend” or future or conditional verbs such as “will,” “would,” “should,” “could” or “may.” Statements in this release that are not strictly historical are forward-looking and are based upon current expectations that may differ materially from actual results. These forward-looking statements include, without limitation, those relating to the Company’s and the Bank’s future growth and management’s outlook or expectations for revenue, assets, asset quality, profitability, business prospects, net interest margin, non-interest revenue, allowance for loan losses, the level of credit losses from lending, liquidity levels, capital levels, or other future financial or business performance strategies or expectations, and any statements of the plans and objectives of management for future operations products or services, including the expected benefits from, and/or the execution of integration plans relating to any acquisition we have undertaking or that we undertake in the future; plans and cost savings regarding branch closings or consolidation; projections related to certain financial metrics; expected benefits of programs we introduce, including residential mortgage programs and retail and commercial credit card programs; and any statement of expectation or belief, and any assumptions underlying the foregoing. These forward-looking statements express management’s current expectations or forecasts of future events, results and conditions, and by their nature are subject to and involve risks and uncertainties that could cause actual results to differ materially from those anticipated by the statements made herein. Factors that might cause actual results to differ materially from those made in such statements include, but are not limited to: risks, uncertainties and other factors relating to the COVID-19 pandemic (including the length of time that the pandemic continues, the ability of states and local governments to successfully implement the lifting of restrictions on movement and the potential imposition of further restrictions on movement and travel in the future, the effect of the pandemic on the general economy and on the businesses of our borrowers and their ability to make payments on their obligations; the remedial actions and stimulus measures adopted by federal, state and local governments, and the inability of employees to work due to illness, quarantine, or government mandates); the synergies and other expected financial benefits from any acquisition that we have undertaken or may undertake in the future; may or may not be realized within the expected time frames; changes in the Company's or the Bank's strategy, costs or difficulties related to integration matters might be greater than expected; availability of and costs associated with obtaining adequate and timely sources of liquidity; the ability to maintain credit quality; general economic trends; changes in interest rates; loss of deposits and loan demand to other financial institutions; substantial changes in financial markets; changes in real estate value and the real estate market; regulatory changes; the impact of government shutdowns or sequestration; the possibility of unforeseen events affecting the industry generally; the uncertainties associated with newly developed or acquired operations; the outcome of pending or threatened litigation, or of matters before regulatory agencies, whether currently existing or commencing in the future; market disruptions and other effects of terrorist activities; and the matters described in “Item 1A Risk Factors” in the Company’s Annual Report on Form 10-K for the Year Ended December 31, 2020, and in its other Reports filed with the Securities and Exchange Commission (the “SEC”). The Company’s forward-looking statements may also be subject to other risks and uncertainties, including those that it may discuss elsewhere in this news release or in its filings with the SEC, accessible on the SEC’s Web site at www.sec.gov. The Company undertakes no obligation to update these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unforeseen events, except as required under the rules and regulations of the SEC.
Data is unaudited as of December 31, 2021. This selected information should be read in conjunction with the financial statements and notes included in the Company's Annual Report on Form 10-K for the year ended December 31, 2020.
CONTACTS:
William J. Pasenelli, Chief Executive Officer
Todd L. Capitani, Chief Financial Officer
888.745.2265
SUPPLEMENTAL QUARTERLY FINANCIAL DATA (UNAUDITED)
CONDENSED CONSOLIDATED INCOME STATEMENT
| (dollars in thousands, except per share amounts) | Three Months Ended | |||||||||||||||||||
| December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | ||||||||||||||||
| Interest and Dividend Income | ||||||||||||||||||||
| Loans, including fees | $ | 16,222 | $ | 16,342 | $ | 16,320 | $ | 16,592 | $ | 16,776 | ||||||||||
| Interest and dividends on securities | 1,531 | 1,296 | 1,101 | 1,064 | 1,091 | |||||||||||||||
| Interest on deposits with banks | 25 | 21 | 23 | 22 | 46 | |||||||||||||||
| Total Interest and Dividend Income | 17,778 | 17,659 | 17,444 | 17,678 | 17,913 | |||||||||||||||
| Interest Expense | ||||||||||||||||||||
| Deposits | 565 | 594 | 640 | 802 | 1,166 | |||||||||||||||
| Long-term debt | 332 | 456 | 369 | 367 | 775 | |||||||||||||||
| Total Interest Expense | 897 | 1,050 | 1,009 | 1,169 | 1,941 | |||||||||||||||
| Net Interest Income (NII) | 16,881 | 16,609 | 16,435 | 16,509 | 15,972 | |||||||||||||||
| Provision for loan losses | — | — | 291 | 295 | 600 | |||||||||||||||
| NII After Provision For Loan Losses | 16,881 | 16,609 | 16,144 | 16,214 | 15,372 | |||||||||||||||
| Noninterest Income | ||||||||||||||||||||
| Loan appraisal, credit, and miscellaneous charges | 257 | 29 | 44 | 198 | 76 | |||||||||||||||
| Gain on sale of asset | — | — | 68 | — | — | |||||||||||||||
| Net gains on sale of investment securities | — | — | — | 586 | 714 | |||||||||||||||
| Unrealized (losses) gains on equity securities | (45 | ) | (22 | ) | 13 | (85 | ) | (14 | ) | |||||||||||
| Loss on premises and equipment held for sale | (5 | ) | (20 | ) | — | — | — | |||||||||||||
| Income from bank owned life insurance | 219 | 220 | 218 | 214 | 220 | |||||||||||||||
| Service charges | 1,235 | 987 | 892 | 1,187 | 960 | |||||||||||||||
| Referral fee income | 574 | 176 | 621 | 451 | 414 | |||||||||||||||
| Net gain on sale of loans originated for sale | 55 | 30 | — | — | — | |||||||||||||||
| Loss on sale of loans | — | — | — | (191 | ) | — | ||||||||||||||
| Total Noninterest Income | 2,290 | 1,400 | 1,856 | 2,360 | 2,370 | |||||||||||||||
| Noninterest Expense | ||||||||||||||||||||
| Compensation and benefits | 5,265 | 5,650 | 5,332 | 4,788 | 4,552 | |||||||||||||||
| OREO valuation allowance and expenses | 767 | 20 | 488 | 181 | 897 | |||||||||||||||
| Sub Total | 6,032 | 5,670 | 5,820 | 4,969 | 5,449 | |||||||||||||||
| Operating Expenses | ||||||||||||||||||||
| Occupancy expense | 656 | 731 | 688 | 761 | 806 | |||||||||||||||
| Advertising | 128 | 145 | 148 | 79 | 145 | |||||||||||||||
| Data processing expense | 1,006 | 840 | 990 | 936 | 829 | |||||||||||||||
| Professional fees | 937 | 676 | 604 | 640 | 658 | |||||||||||||||
| Depreciation of premises and equipment | 139 | 137 | 135 | 147 | 154 | |||||||||||||||
| FDIC Insurance | 90 | 120 | 140 | 252 | 260 | |||||||||||||||
| Core deposit intangible amortization | 115 | 121 | 126 | 133 | 139 | |||||||||||||||
| Fraud losses (recovery) | 16 | 133 | (218 | ) | 1,329 | 14 | ||||||||||||||
| Other expenses | 1,060 | 874 | 945 | 902 | 1,018 | |||||||||||||||
| Total Operating Expenses | 4,147 | 3,777 | 3,558 | 5,179 | 4,023 | |||||||||||||||
| Total Noninterest Expense | 10,179 | 9,447 | 9,378 | 10,148 | 9,472 | |||||||||||||||
| Income before income taxes | 8,992 | 8,562 | 8,622 | 8,426 | 8,270 | |||||||||||||||
| Income tax expense | 2,241 | 2,158 | 2,190 | 2,127 | 2,131 | |||||||||||||||
| Net Income | $ | 6,751 | $ | 6,404 | $ | 6,432 | $ | 6,299 | $ | 6,139 | ||||||||||
SUPPLEMENTAL QUARTERLY FINANCIAL DATA (UNAUDITED) - Continued
CONDENSED CONSOLIDATED BALANCE SHEETS
| (Audited) | ||||||||||||||||||||
| (dollars in thousands, except per share amounts) | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | |||||||||||||||
| Assets | ||||||||||||||||||||
| Cash and due from banks | $ | 108,990 | $ | 112,314 | $ | 40,881 | $ | 126,834 | $ | 56,887 | ||||||||||
| Federal funds sold | — | — | 79,404 | 43,614 | — | |||||||||||||||
| Interest-bearing deposits with banks | 30,664 | 34,929 | 18,626 | 17,390 | 20,178 | |||||||||||||||
| Securities available for sale ("AFS"), at fair value | 497,839 | 456,664 | 347,678 | 253,348 | 246,105 | |||||||||||||||
| Equity securities carried at fair value through income | 4,772 | 4,805 | 4,814 | 4,787 | 4,855 | |||||||||||||||
| Non-marketable equity securities held in other financial institutions | 207 | 207 | 207 | 207 | 207 | |||||||||||||||
| Federal Home Loan Bank ("FHLB") stock - at cost | 1,472 | 1,472 | 2,036 | 2,036 | 2,777 | |||||||||||||||
| Net U.S. Small Business Administration ("SBA") Paycheck Protection ("PPP") Loans | 26,398 | 54,807 | 86,482 | 112,485 | 107,960 | |||||||||||||||
| Portfolio Loans Receivable net of allowance for loan losses of $18,417, $18,579, $18,516, $18,256, and $19,424 | 1,560,393 | 1,514,837 | 1,515,893 | 1,489,806 | 1,486,115 | |||||||||||||||
| Net Loans | 1,586,791 | 1,569,644 | 1,602,375 | 1,602,291 | 1,594,075 | |||||||||||||||
| Goodwill | 10,835 | 10,835 | 10,835 | 10,835 | 10,835 | |||||||||||||||
| Premises and equipment, net | 21,427 | 21,795 | 21,630 | 20,540 | 20,271 | |||||||||||||||
| Other real estate owned (OREO) | — | 1,536 | 1,536 | 2,329 | 3,109 | |||||||||||||||
| Accrued interest receivable | 5,588 | 6,045 | 6,590 | 7,337 | 8,717 | |||||||||||||||
| Investment in bank owned life insurance | 38,932 | 38,713 | 38,493 | 38,275 | 38,061 | |||||||||||||||
| Core deposit intangible | 1,032 | 1,147 | 1,267 | 1,394 | 1,527 | |||||||||||||||
| Net deferred tax assets | 9,033 | 8,790 | 8,139 | 8,671 | 7,909 | |||||||||||||||
| Right of use assets - operating leases | 6,124 | 6,215 | 6,305 | 6,391 | 7,831 | |||||||||||||||
| Other assets | 3,600 | 3,581 | 4,243 | 3,252 | 3,095 | |||||||||||||||
| Total Assets | $ | 2,327,306 | $ | 2,278,692 | $ | 2,195,059 | $ | 2,149,531 | $ | 2,026,439 | ||||||||||
| Liabilities and Stockholders' Equity | ||||||||||||||||||||
| Liabilities | ||||||||||||||||||||
| Deposits | ||||||||||||||||||||
| Noninterest-bearing deposits | $ | 445,778 | $ | 432,606 | $ | 423,165 | $ | 406,319 | $ | 362,079 | ||||||||||
| Interest-bearing deposits | 1,610,386 | 1,572,001 | 1,484,973 | 1,461,577 | 1,383,523 | |||||||||||||||
| Total deposits | 2,056,164 | 2,004,607 | 1,908,138 | 1,867,896 | 1,745,602 | |||||||||||||||
| Long-term debt | 12,231 | 12,249 | 27,267 | 27,285 | 27,302 | |||||||||||||||
| Guaranteed preferred beneficial interest in junior subordinated debentures ("TRUPs") | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | |||||||||||||||
| Subordinated notes - 4.75% | 19,510 | 19,496 | 19,482 | 19,468 | 19,526 | |||||||||||||||
| Lease liabilities - operating leases | 6,343 | 6,418 | 6,512 | 6,614 | 8,088 | |||||||||||||||
| Accrued expenses and other liabilities | 12,925 | 19,794 | 17,698 | 15,509 | 15,908 | |||||||||||||||
| Total Liabilities | 2,119,173 | 2,074,564 | 1,991,097 | 1,948,772 | 1,828,426 | |||||||||||||||
| Stockholders' Equity | ||||||||||||||||||||
| Common stock | 57 | 57 | 58 | 59 | 59 | |||||||||||||||
| Additional paid in capital | 96,896 | 96,649 | 96,411 | 96,181 | 95,965 | |||||||||||||||
| Retained earnings | 113,448 | 107,890 | 104,889 | 103,294 | 97,944 | |||||||||||||||
| Accumulated other comprehensive (loss) income | (1,952 | ) | (9 | ) | 3,063 | 1,684 | 4,504 | |||||||||||||
| Unearned ESOP shares | (316 | ) | (459 | ) | (459 | ) | (459 | ) | (459 | ) | ||||||||||
| Total Stockholders' Equity | 208,133 | 204,128 | 203,962 | 200,759 | 198,013 | |||||||||||||||
| Total Liabilities and Stockholders' Equity | $ | 2,327,306 | $ | 2,278,692 | $ | 2,195,059 | $ | 2,149,531 | $ | 2,026,439 | ||||||||||
| Common shares issued and outstanding | 5,718,528 | 5,724,011 | 5,786,928 | 5,897,685 | 5,903,613 | |||||||||||||||
SUPPLEMENTAL QUARTERLY FINANCIAL DATA (UNAUDITED) - Continued
SELECTED FINANCIAL INFORMATION AND RATIOS
| (dollars in thousands, except per share amounts) | Three Months Ended | |||||||||||||||||||
| December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | ||||||||||||||||
| KEY OPERATING RATIOS | ||||||||||||||||||||
| Return on average assets ("ROAA") | 1.18 | % | 1.17 | % | 1.22 | % | 1.22 | % | 1.18 | % | ||||||||||
| Pre-tax Pre-Provision ROAA** | 1.57 | 1.57 | 1.68 | 1.68 | 1.71 | |||||||||||||||
| Return on average common equity ("ROACE") | 13.00 | 12.45 | 12.62 | 12.53 | 12.51 | |||||||||||||||
| Pre-tax Pre-Provision ROACE** | 17.31 | 16.65 | 17.49 | 17.34 | 18.08 | |||||||||||||||
| Return on Average Tangible Common Equity ("ROATCE")** | 13.97 | 13.41 | 13.62 | 13.56 | 13.58 | |||||||||||||||
| Average total equity to average total assets | 9.06 | 9.40 | 9.63 | 9.71 | 9.46 | |||||||||||||||
| Interest rate spread | 3.17 | 3.22 | 3.30 | 3.43 | 3.29 | |||||||||||||||
| Net interest margin | 3.22 | 3.28 | 3.37 | 3.50 | 3.40 | |||||||||||||||
| Cost of funds | 0.17 | 0.21 | 0.21 | 0.25 | 0.42 | |||||||||||||||
| Cost of deposits | 0.11 | 0.12 | 0.14 | 0.18 | 0.26 | |||||||||||||||
| Cost of debt | 3.04 | 3.19 | 2.51 | 2.50 | 3.45 | |||||||||||||||
| Efficiency ratio | 53.10 | 52.46 | 51.27 | 53.78 | 51.64 | |||||||||||||||
| Noninterest expense to average assets | 1.78 | 1.73 | 1.77 | 1.96 | 1.83 | |||||||||||||||
| Net operating expense to average assets | 1.38 | 1.47 | 1.42 | 1.50 | 1.37 | |||||||||||||||
| Avg. int-earning assets to avg. int-bearing liabilities | 129.68 | 132.54 | 131.36 | 128.84 | 126.18 | |||||||||||||||
| Net charge-offs to average portfolio loans | 0.04 | (0.02 | ) | 0.01 | 0.40 | — | ||||||||||||||
| COMMON SHARE DATA | ||||||||||||||||||||
| Basic net income per common share | $ | 1.18 | $ | 1.12 | $ | 1.10 | $ | 1.07 | $ | 1.04 | ||||||||||
| Diluted net income per common share | 1.18 | 1.12 | 1.10 | 1.07 | 1.04 | |||||||||||||||
| Cash dividends paid per common share | 0.150 | 0.150 | 0.150 | 0.125 | 0.125 | |||||||||||||||
| Weighted average common shares outstanding: | ||||||||||||||||||||
| Basic | 5,711,746 | 5,709,814 | 5,845,009 | 5,888,250 | 5,892,751 | |||||||||||||||
| Diluted | 5,723,011 | 5,720,001 | 5,856,954 | 5,897,698 | 5,894,494 | |||||||||||||||
| ASSET QUALITY | ||||||||||||||||||||
| Total assets | $ | 2,327,306 | $ | 2,278,692 | $ | 2,195,059 | $ | 2,149,531 | $ | 2,026,439 | ||||||||||
| Gross portfolio loans (1) | 1,578,943 | 1,533,051 | 1,533,876 | 1,507,183 | 1,504,275 | |||||||||||||||
| Classified assets | 5,211 | 6,663 | 14,918 | 16,145 | 22,358 | |||||||||||||||
| Allowance for loan losses | 18,417 | 18,579 | 18,516 | 18,256 | 19,424 | |||||||||||||||
| Past due loans - 31 to 89 days | 568 | 189 | 101 | 1,373 | 179 | |||||||||||||||
| Past due loans >=90 days | 961 | 1,400 | 5,836 | 5,453 | 11,965 | |||||||||||||||
| Total past due loans (2) | 1,529 | 1,589 | 5,937 | 6,826 | 12,144 | |||||||||||||||
| Non-accrual loans (3) | 7,631 | 5,160 | 13,802 | 13,623 | 18,222 | |||||||||||||||
| Accruing troubled debt restructures ("TDRs") | 447 | 455 | 503 | 504 | 572 | |||||||||||||||
| Other real estate owned ("OREO") | — | 1,536 | 1,536 | 2,329 | 3,109 | |||||||||||||||
| Non-accrual loans, OREO and TDRs | $ | 8,078 | $ | 7,151 | $ | 15,841 | $ | 16,456 | $ | 21,903 | ||||||||||
** Non-GAAP financial measure. See reconciliation of GAAP and NON-GAAP measures.
____________________________________
(1) Portfolio loans include all loan portfolios except the U.S. SBA PPP loan portfolio. Asset quality ratios for loans exclude U.S. SBA PPP loans.
(2) Delinquency excludes Purchase Credit Impaired ("PCI") loans.
(3) Non-accrual loans include all loans that are 90 days or more delinquent and loans that are non-accrual due to the operating results or cash flows of a customer. Non-accrual loans can include loans that are current with all loan payments.
SUPPLEMENTAL QUARTERLY FINANCIAL DATA (UNAUDITED) - Continued
SELECTED FINANCIAL INFORMATION AND RATIOS
| (dollars in thousands, except per share amounts) | Three Months Ended | |||||||||||||||||||
| December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | ||||||||||||||||
| ASSET QUALITY RATIOS (1) | ||||||||||||||||||||
| Classified assets to total assets | 0.22 | % | 0.29 | % | 0.68 | % | 0.75 | % | 1.10 | % | ||||||||||
| Classified assets to risk-based capital | 2.10 | 2.75 | 6.24 | 6.81 | 9.61 | |||||||||||||||
| Allowance for loan losses to portfolio loans | 1.17 | 1.21 | 1.21 | 1.21 | 1.29 | |||||||||||||||
| Allowance for loan losses to non-accrual loans | 241.34 | 360.06 | 134.15 | 134.01 | 106.60 | |||||||||||||||
| Past due loans - 31 to 89 days to portfolio loans | 0.04 | 0.01 | 0.01 | 0.09 | 0.01 | |||||||||||||||
| Past due loans >=90 days to portfolio loans | 0.06 | 0.09 | 0.38 | 0.36 | 0.80 | |||||||||||||||
| Total past due (delinquency) to portfolio loans | 0.10 | 0.10 | 0.39 | 0.45 | 0.81 | |||||||||||||||
| Non-accrual loans to portfolio loans | 0.48 | 0.34 | 0.90 | 0.90 | 1.21 | |||||||||||||||
| Non-accrual loans and TDRs to portfolio loans | 0.51 | 0.37 | 0.93 | 0.94 | 1.25 | |||||||||||||||
| Non-accrual loans and OREO to total assets | 0.33 | 0.29 | 0.70 | 0.74 | 1.05 | |||||||||||||||
| Non-accrual loans and OREO to portfolio loans and OREO | 0.48 | 0.44 | 1.00 | 1.06 | 1.42 | |||||||||||||||
| Non-accrual loans, OREO and TDRs to total assets | 0.35 | 0.31 | 0.72 | 0.77 | 1.08 | |||||||||||||||
| COMMON SHARE DATA | ||||||||||||||||||||
| Book value per common share | $ | 36.40 | $ | 35.66 | $ | 35.25 | $ | 34.04 | $ | 33.54 | ||||||||||
| Tangible book value per common share** | 34.32 | 33.57 | 33.15 | 31.97 | 31.45 | |||||||||||||||
| Common shares outstanding at end of period | 5,718,528 | 5,724,011 | 5,786,928 | 5,897,685 | 5,903,613 | |||||||||||||||
| OTHER DATA | ||||||||||||||||||||
| Full-time equivalent employees | 186 | 196 | 189 | 192 | 189 | |||||||||||||||
| Branches | 11 | 11 | 11 | 11 | 12 | |||||||||||||||
| Loan Production Offices | 4 | 4 | 4 | 4 | 4 | |||||||||||||||
| CAPITAL RATIOS | ||||||||||||||||||||
| Tier 1 capital to average assets | 9.23 | % | 9.41 | % | 9.57 | % | 9.70 | % | 9.56 | % | ||||||||||
| Tier 1 common capital to risk-weighted assets | 11.92 | 11.89 | 11.56 | 11.72 | 11.47 | |||||||||||||||
| Tier 1 capital to risk-weighted assets | 12.64 | 12.64 | 12.30 | 12.47 | 12.23 | |||||||||||||||
| Total risk-based capital to risk-weighted assets | 14.92 | 14.99 | 14.62 | 14.83 | 14.69 | |||||||||||||||
| Common equity to assets | 8.94 | 8.96 | 9.29 | 9.34 | 9.77 | |||||||||||||||
| Tangible common equity to tangible assets ** | 8.48 | 8.48 | 8.79 | 8.82 | 9.22 | |||||||||||||||
** Non-GAAP financial measure. See reconciliation of GAAP and NON-GAAP measures.
____________________________________
(1) Asset quality ratios are calculated using total portfolio loans. Portfolio loans include all loan portfolios except the U.S. SBA PPP loan portfolio.
SUPPLEMENTAL YEAR TO DATE FINANCIAL DATA (UNAUDITED)
CONDENSED CONSOLIDATED INCOME STATEMENT
| (Audited) | ||||||||||||||||
| (dollars in thousands, except per share amounts) | Three Months Ended December 31, | Years Ended December 31, | ||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Interest and Dividend Income | ||||||||||||||||
| Loans, including fees | $ | 16,222 | $ | 16,776 | $ | 65,476 | $ | 65,731 | ||||||||
| Interest and dividends on securities | 1,531 | 1,091 | 4,992 | 5,170 | ||||||||||||
| Interest on deposits with banks | 25 | 46 | 91 | 172 | ||||||||||||
| Total Interest and Dividend Income | 17,778 | 17,913 | 70,559 | 71,073 | ||||||||||||
| Interest Expense | ||||||||||||||||
| Deposits | 565 | 1,166 | 2,601 | 7,681 | ||||||||||||
| Short-term borrowings | — | — | — | 111 | ||||||||||||
| Long-term debt | 332 | 775 | 1,524 | 2,364 | ||||||||||||
| Total Interest Expense | 897 | 1,941 | 4,125 | 10,156 | ||||||||||||
| Net Interest Income ("NII") | 16,881 | 15,972 | 66,434 | 60,917 | ||||||||||||
| Provision for loan losses | — | 600 | 586 | 10,700 | ||||||||||||
| NII After Provision For Loan Losses | 16,881 | 15,372 | 65,848 | 50,217 | ||||||||||||
| Noninterest Income | ||||||||||||||||
| Loan appraisal, credit, and misc. charges | 257 | 76 | 528 | 174 | ||||||||||||
| Gain on sale of assets | — | — | 68 | 6 | ||||||||||||
| Net gains on sale of investment securities | — | 714 | 586 | 1,384 | ||||||||||||
| Unrealized (loss) gain on equity securities | (45 | ) | (14 | ) | (139 | ) | 101 | |||||||||
| Loss on premises and equipment held for sale | (5 | ) | — | (25 | ) | — | ||||||||||
| Income from bank owned life insurance | 219 | 220 | 871 | 881 | ||||||||||||
| Service charges | 1,235 | 960 | 4,301 | 3,490 | ||||||||||||
| Referral fee income | 574 | 414 | 1,822 | 2,380 | ||||||||||||
| Net gain on sale of loans originated for sale | 55 | — | 85 | — | ||||||||||||
| Loss on sale of loans | — | — | (191 | ) | — | |||||||||||
| Total Noninterest Income | 2,290 | 2,370 | 7,906 | 8,416 | ||||||||||||
| Noninterest Expense | ||||||||||||||||
| Compensation and benefits | 5,265 | 4,552 | 21,035 | 19,553 | ||||||||||||
| OREO valuation allowance and expenses | 767 | 897 | 1,456 | 3,200 | ||||||||||||
| Sub-total | 6,032 | 5,449 | 22,491 | 22,753 | ||||||||||||
| Operating Expense | ||||||||||||||||
| Occupancy expense | 656 | 806 | 2,836 | 3,010 | ||||||||||||
| Advertising | 128 | 145 | 500 | 525 | ||||||||||||
| Data processing expense | 1,006 | 829 | 3,772 | 3,671 | ||||||||||||
| Professional fees | 937 | 658 | 2,857 | 2,413 | ||||||||||||
| Depreciation of premises and equipment | 139 | 154 | 558 | 605 | ||||||||||||
| FDIC Insurance | 90 | 260 | 602 | 939 | ||||||||||||
| Core deposit intangible amortization | 115 | 139 | 495 | 591 | ||||||||||||
| Fraud losses | 16 | 14 | 1,260 | 79 | ||||||||||||
| Other expenses | 1,060 | 1,018 | 3,781 | 3,417 | ||||||||||||
| Total Operating Expense | 4,147 | 4,023 | 16,661 | 15,250 | ||||||||||||
| Total Noninterest Expense | 10,179 | 9,472 | 39,152 | 38,003 | ||||||||||||
| Income before income taxes | 8,992 | 8,270 | 34,602 | 20,630 | ||||||||||||
| Income tax expense | 2,241 | 2,131 | 8,716 | 4,494 | ||||||||||||
| Net Income | $ | 6,751 | $ | 6,139 | $ | 25,886 | $ | 16,136 | ||||||||
SUPPLEMENTAL YEAR TO DATE FINANCIAL DATA (UNAUDITED)
| Year Ended December 31, | ||||||||
| 2021 | 2020 | |||||||
| KEY OPERATING RATIOS | ||||||||
| Return on average assets ("ROAA") | 1.19 | % | 0.81 | % | ||||
| Pre-tax Pre-Provision ROAA** | 1.62 | 1.58 | ||||||
| Return on average common equity ("ROACE") | 12.65 | 8.46 | ||||||
| Pre-tax Pre-Provision ROACE** | 17.19 | 16.43 | ||||||
| Return on Average Tangible Common Equity ("ROATCE")** | 13.64 | 9.32 | ||||||
| Average total equity to average total assets | 9.44 | 9.61 | ||||||
| Interest rate spread | 3.28 | 3.22 | ||||||
| Net interest margin | 3.34 | 3.36 | ||||||
| Cost of funds | 0.21 | 0.57 | ||||||
| Cost of deposits | 0.14 | 0.47 | ||||||
| Cost of debt | 2.79 | 1.74 | ||||||
| Efficiency ratio | 52.67 | 54.81 | ||||||
| Noninterest expense to average assets | 1.81 | 1.91 | ||||||
| Net operating expense to average assets | 1.44 | 1.49 | ||||||
| Avg. int-earning assets to avg. int-bearing liabilities | 130.61 | 125.41 | ||||||
| Net charge-offs to average portfolio loans (1) | 0.11 | 0.15 | ||||||
| COMMON SHARE DATA | ||||||||
| Basic net income per common share | $ | 4.47 | $ | 2.74 | ||||
| Diluted net income per common share | 4.47 | 2.74 | ||||||
| Cash dividends paid per common share | 0.58 | 0.50 | ||||||
| Weighted average common shares outstanding: | ||||||||
| Basic | 5,788,005 | 5,892,269 | ||||||
| Diluted | 5,797,527 | 5,893,559 | ||||||
____________________________________
** Non-GAAP financial measure. See reconciliation of GAAP and NON-GAAP measures.
(1) Asset quality ratios are calculated using total portfolio loans. Portfolio loans include all loan portfolios except the U.S. SBA PPP loan portfolio.
RECONCILIATION OF NON-GAAP MEASURES (UNAUDITED)
Reconciliation of US GAAP total assets, common equity, common equity to assets and book value to Non-GAAP tangible assets, tangible common equity, tangible common equity to tangible assets and tangible book value.
This press release, including the accompanying financial statement tables, contains financial information determined by methods other than in accordance with generally accepted accounting principles, or GAAP. This financial information includes certain performance measures, which exclude intangible assets. These non-GAAP measures are included because the Company believes they may provide useful supplemental information for evaluating the underlying performance trends of the Company.
| (dollars in thousands, except per share amounts) | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | |||||||||||||||
| Total assets | $ | 2,327,306 | $ | 2,278,692 | $ | 2,195,059 | $ | 2,149,531 | $ | 2,026,439 | ||||||||||
| Less: Intangible assets | ||||||||||||||||||||
| Goodwill | 10,835 | 10,835 | 10,835 | 10,835 | 10,835 | |||||||||||||||
| Core deposit intangible | 1,032 | 1,147 | 1,267 | 1,394 | 1,527 | |||||||||||||||
| Total intangible assets | 11,867 | 11,982 | 12,102 | 12,229 | 12,362 | |||||||||||||||
| Tangible assets | $ | 2,315,439 | $ | 2,266,710 | $ | 2,182,957 | $ | 2,137,302 | $ | 2,014,077 | ||||||||||
| Total common equity | $ | 208,133 | $ | 204,128 | $ | 203,962 | $ | 200,759 | $ | 198,013 | ||||||||||
| Less: Intangible assets | 11,867 | 11,982 | 12,102 | 12,229 | 12,362 | |||||||||||||||
| Tangible common equity | $ | 196,266 | $ | 192,146 | $ | 191,860 | $ | 188,530 | $ | 185,651 | ||||||||||
| Common shares outstanding at end of period | 5,718,528 | 5,724,011 | 5,786,928 | 5,897,685 | 5,903,613 | |||||||||||||||
| GAAP common equity to assets | 8.94 | % | 8.96 | % | 9.29 | % | 9.34 | % | 9.77 | % | ||||||||||
| Non-GAAP tangible common equity to tangible assets | 8.48 | % | 8.48 | % | 8.79 | % | 8.82 | % | 9.22 | % | ||||||||||
| GAAP common book value per share | $ | 36.40 | $ | 35.66 | $ | 35.25 | $ | 34.04 | $ | 33.54 | ||||||||||
| Non-GAAP tangible common book value per share | $ | 34.32 | $ | 33.57 | $ | 33.15 | $ | 31.97 | $ | 31.45 | ||||||||||
RECONCILIATION OF NON-GAAP MEASURES (UNAUDITED)
Pre-Tax Pre-Provision ("PTPP") Income, PTPP Return on Average Assets ("ROAA"), PTPP Return on Average Common Equity ("ROACE"), and Return on Average Tangible Common Equity ("ROATCE")
Management believes that PTPP income, which reflects the Company's profitability before income taxes and loan loss provisions, allows investors to better assess the Company's operating income and expenses in relation to the Company's core operating revenue by removing the volatility that is associated with credit provisions and different state income tax rates for comparable institutions. ROATCE is computed by dividing net earnings applicable to common shareholders by average tangible common shareholders' equity. Management believes that ROATCE is meaningful because it measures the performance of a business consistently, whether acquired or internally developed. ROATCE is a non-GAAP measure and may not be comparable to similar non-GAAP measures used by other companies. Management also believes that during a crisis such as the COVID-19 pandemic, this information is useful as the impact of the pandemic on the loan loss provisions of various institutions will likely vary based on the geography of the communities served by a particular institution.
| Three Months Ended | For the Year Ended | |||||||||||||||||||||||||||
| (dollars in thousands) | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | December 31, 2021 | December 31, 2020 | |||||||||||||||||||||
| Net income (as reported) | $ | 6,751 | $ | 6,404 | $ | 6,432 | $ | 6,299 | $ | 6,139 | $ | 25,886 | $ | 16,136 | ||||||||||||||
| Provision for loan losses | — | — | 291 | 295 | 600 | 586 | 10,700 | |||||||||||||||||||||
| Income tax expenses | 2,241 | 2,158 | 2,190 | 2,127 | 2,131 | 8,716 | 4,494 | |||||||||||||||||||||
| Non-GAAP PTPP income | $ | 8,992 | $ | 8,562 | $ | 8,913 | $ | 8,721 | $ | 8,870 | $ | 35,188 | $ | 31,330 | ||||||||||||||
| ROAA | 1.18 | % | 1.17 | % | 1.22 | % | 1.22 | % | 1.18 | % | 1.19 | % | 0.81 | % | ||||||||||||||
| Pre-tax Pre-Provision ROAA | 1.57 | % | 1.57 | % | 1.68 | % | 1.68 | % | 1.71 | % | 1.62 | % | 1.58 | % | ||||||||||||||
| ROACE | 13.00 | % | 12.45 | % | 12.62 | % | 12.53 | % | 12.51 | % | 12.65 | % | 8.46 | % | ||||||||||||||
| Pre-tax Pre-Provision ROACE | 17.31 | % | 16.65 | % | 17.49 | % | 17.34 | % | 18.08 | % | 17.19 | % | 16.43 | % | ||||||||||||||
| Average assets | $ | 2,293,264 | $ | 2,187,986 | $ | 2,116,939 | $ | 2,070,575 | $ | 2,074,707 | $ | 2,167,859 | $ | 1,985,275 | ||||||||||||||
| Average equity | $ | 207,745 | $ | 205,723 | $ | 203,893 | $ | 201,124 | $ | 196,279 | $ | 204,643 | $ | 190,720 | ||||||||||||||
| Three Months Ended | For the Year Ended | |||||||||||||||||||||||||||
| (dollars in thousands) | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | December 31, 2021 | December 31, 2020 | |||||||||||||||||||||
| Net income (as reported) | $ | 6,751 | $ | 6,404 | $ | 6,432 | $ | 6,299 | $ | 6,139 | $ | 25,886 | $ | 16,136 | ||||||||||||||
| Core deposit intangible amortization (net of tax) | 86 | 91 | 94 | 99 | 103 | 370 | 462 | |||||||||||||||||||||
| Net earnings applicable to common shareholders | $ | 6,837 | $ | 6,495 | $ | 6,526 | $ | 6,398 | $ | 6,242 | $ | 26,256 | $ | 16,598 | ||||||||||||||
| ROATCE | 13.97 | % | 13.41 | % | 13.62 | % | 13.56 | % | 13.58 | % | 13.64 | % | 9.32 | % | ||||||||||||||
| Average tangible common equity | $ | 195,803 | $ | 193,662 | $ | 191,708 | $ | 188,808 | $ | 183,827 | $ | 192,518 | $ | 178,048 | ||||||||||||||
AVERAGE CONSOLIDATED BALANCE SHEETS AND NET INTEREST INCOME (UNAUDITED)
| Three Months Ended December 31, | For the Three Months Ended | |||||||||||||||||||||||||||||||||||||||
| 2021 | 2020 | December 31, 2021 | September 30, 2021 | |||||||||||||||||||||||||||||||||||||
| (dollars in thousands) | Average Balance | Interest | Average Yield/ Cost | Average Balance | Interest | Average Yield/ Cost | Average Balance | Interest | Average Yield/ Cost | Average Balance | Interest | Average Yield/ Cost | ||||||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 1,099,088 | $ | 10,911 | 3.97 | % | $ | 1,027,831 | $ | 10,833 | 4.22 | % | $ | 1,099,088 | $ | 10,911 | 3.97 | % | $ | 1,094,089 | $ | 10,977 | 4.01 | % | ||||||||||||||||
| Residential first mortgages | 93,997 | 756 | 3.22 | 140,303 | 1,132 | 3.23 | 93,997 | 756 | 3.22 | 100,195 | 742 | 2.96 | ||||||||||||||||||||||||||||
| Residential rentals | 173,238 | 1,760 | 4.06 | 134,564 | 1,468 | 4.36 | 173,238 | 1,760 | 4.06 | 154,481 | 1,565 | 4.05 | ||||||||||||||||||||||||||||
| Construction and land development | 38,345 | 431 | 4.50 | 35,910 | 435 | 4.85 | 38,345 | 431 | 4.50 | 34,810 | 399 | 4.58 | ||||||||||||||||||||||||||||
| Home equity and second mortgages | 26,160 | 232 | 3.55 | 30,045 | 268 | 3.57 | 26,160 | 232 | 3.55 | 27,751 | 246 | 3.55 | ||||||||||||||||||||||||||||
| Commercial and equipment loans | 114,616 | 1,260 | 4.40 | 107,245 | 1,320 | 4.92 | 114,616 | 1,260 | 4.40 | 104,845 | 1,161 | 4.43 | ||||||||||||||||||||||||||||
| SBA PPP loans | 40,376 | 847 | 8.39 | 120,473 | 1,308 | 4.34 | 40,376 | 847 | 8.39 | 71,751 | 1,236 | 6.89 | ||||||||||||||||||||||||||||
| Consumer loans | 2,629 | 25 | 3.80 | 1,058 | 12 | 4.54 | 2,629 | 25 | 3.80 | 1,742 | 16 | 3.67 | ||||||||||||||||||||||||||||
| Allowance for loan losses | (18,434 | ) | — | — | (19,138 | ) | — | — | (18,434 | ) | — | — | (18,852 | ) | — | — | ||||||||||||||||||||||||
| Net loans (1) | 1,570,015 | 16,222 | 4.13 | 1,578,291 | 16,776 | 4.25 | 1,570,015 | 16,222 | 4.13 | 1,570,812 | 16,342 | 4.16 | ||||||||||||||||||||||||||||
| Taxable investment securities | 465,771 | 1,441 | 1.24 | 211,101 | 978 | 1.85 | 465,771 | 1,441 | 1.24 | 370,498 | 1,212 | 1.31 | ||||||||||||||||||||||||||||
| Nontaxable investment securities | 17,509 | 90 | 2.06 | 20,378 | 113 | 2.22 | 17,509 | 90 | 2.06 | 16,204 | 84 | 2.07 | ||||||||||||||||||||||||||||
| Interest-bearing deposits in other banks | 41,736 | 25 | 0.24 | 28,970 | 23 | 0.32 | 41,736 | 25 | 0.24 | 36,516 | 16 | 0.18 | ||||||||||||||||||||||||||||
| Federal funds sold | — | — | — | 42,841 | 23 | 0.21 | — | — | — | 30,266 | 5 | 0.07 | ||||||||||||||||||||||||||||
| Total Interest-Earning Assets | 2,095,031 | 17,778 | 3.39 | 1,881,581 | 17,913 | 3.81 | 2,095,031 | 17,778 | 3.39 | 2,024,296 | 17,659 | 3.49 | ||||||||||||||||||||||||||||
| Cash and cash equivalents | 100,480 | 88,963 | 100,480 | 66,292 | ||||||||||||||||||||||||||||||||||||
| Goodwill | 10,835 | 10,835 | 10,835 | 10,835 | ||||||||||||||||||||||||||||||||||||
| Core deposit intangible | 1,107 | 1,617 | 1,107 | 1,226 | ||||||||||||||||||||||||||||||||||||
| Other assets | 85,811 | 91,711 | 85,811 | 85,340 | ||||||||||||||||||||||||||||||||||||
| Total Assets | $ | 2,293,264 | $ | 2,074,707 | $ | 2,293,264 | $ | 2,187,989 | ||||||||||||||||||||||||||||||||
| Liabilities and Stockholders' Equity | ||||||||||||||||||||||||||||||||||||||||
| Noninterest-bearing demand deposits | $ | 449,272 | $ | — | — | % | $ | 366,726 | $ | — | — | % | $ | 449,272 | $ | — | — | % | $ | 434,316 | $ | — | — | % | ||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||||||||||
| Savings | 114,123 | 14 | 0.05 | 96,529 | 17 | 0.07 | 114,123 | 14 | 0.05 | 110,873 | 14 | 0.05 | ||||||||||||||||||||||||||||
| Demand deposits | 754,656 | 87 | 0.05 | 605,790 | 135 | 0.09 | 754,656 | 87 | 0.05 | 659,625 | 75 | 0.05 | ||||||||||||||||||||||||||||
| Money market deposits | 369,414 | 100 | 0.11 | 342,659 | 133 | 0.16 | 369,414 | 100 | 0.11 | 358,017 | 100 | 0.11 | ||||||||||||||||||||||||||||
| Certificates of deposit | 333,658 | 364 | 0.44 | 356,261 | 881 | 0.99 | 333,658 | 364 | 0.44 | 341,672 | 405 | 0.47 | ||||||||||||||||||||||||||||
| Total interest-bearing deposits | 1,571,851 | 565 | 0.14 | 1,401,239 | 1,166 | 0.33 | 1,571,851 | 565 | 0.14 | 1,470,187 | 594 | 0.16 | ||||||||||||||||||||||||||||
| Total Deposits | 2,021,123 | 565 | 0.11 | 1,767,965 | 1,166 | 0.26 | 2,021,123 | 565 | 0.11 | 1,904,503 | 594 | 0.12 | ||||||||||||||||||||||||||||
| Long-term debt | 12,237 | 6 | 0.20 | 28,341 | 457 | 6.45 | 12,237 | 6 | 0.20 | 25,625 | 131 | 2.04 | ||||||||||||||||||||||||||||
| PPPLF Advance | — | — | — | 32,677 | 29 | 0.35 | — | — | — | — | — | — | ||||||||||||||||||||||||||||
| Subordinated Notes | 19,501 | 252 | 5.17 | 16,888 | 211 | 5.00 | 19,501 | 252 | 5.17 | 19,487 | 251 | 5.15 | ||||||||||||||||||||||||||||
| Guaranteed preferred beneficial interest in junior subordinated debentures | 12,000 | 74 | 2.47 | 12,000 | 78 | 2.60 | 12,000 | 74 | 2.47 | 12,000 | 74 | 2.47 | ||||||||||||||||||||||||||||
| Total Debt | 43,738 | 332 | 3.04 | 89,906 | 775 | 3.45 | 43,738 | 332 | 3.04 | 57,112 | 456 | 3.19 | ||||||||||||||||||||||||||||
| Total Interest-Bearing Liabilities | 1,615,589 | 897 | 0.22 | 1,491,145 | 1,941 | 0.52 | 1,615,589 | 897 | 0.22 | 1,527,299 | 1,050 | 0.27 | ||||||||||||||||||||||||||||
| Total Funds | 2,064,861 | 897 | 0.17 | 1,857,871 | 1,941 | 0.42 | 2,064,861 | 897 | 0.17 | 1,961,615 | 1,050 | 0.21 | ||||||||||||||||||||||||||||
| Other liabilities | 20,658 | 20,557 | 20,658 | 20,648 | ||||||||||||||||||||||||||||||||||||
| Stockholders' equity | 207,745 | 196,279 | 207,745 | 205,723 | ||||||||||||||||||||||||||||||||||||
| Total Liabilities and Stockholders' Equity | $ | 2,293,264 | $ | 2,074,707 | $ | 2,293,264 | $ | 2,187,986 | ||||||||||||||||||||||||||||||||
| Net interest income | $ | 16,881 | $ | 15,972 | $ | 16,881 | $ | 16,609 | ||||||||||||||||||||||||||||||||
| Interest rate spread | 3.17 | % | 3.29 | % | 3.17 | % | 3.22 | % | ||||||||||||||||||||||||||||||||
| Net yield on interest-earning assets | 3.22 | % | 3.40 | % | 3.22 | % | 3.28 | % | ||||||||||||||||||||||||||||||||
| Average interest-earning assets to average interest-bearing liabilities | 129.68 | % | 126.18 | % | 129.68 | % | 132.54 | % | ||||||||||||||||||||||||||||||||
| Average loans to average deposits | 77.68 | % | 89.27 | % | 77.68 | % | 82.48 | % | ||||||||||||||||||||||||||||||||
| Average transaction deposits to total average deposits ** | 83.49 | % | 79.85 | % | 83.49 | % | 82.06 | % | ||||||||||||||||||||||||||||||||
____________________________________
(1) Loan average balance includes non-accrual loans. There are no tax equivalency adjustments. There was $161,000, $96,000 and $91,000 of accretion interest for the three months ended December 31, 2021 and 2020, and September 30, 2021, respectively.
** Transaction deposits exclude time deposits.
AVERAGE CONSOLIDATED BALANCE SHEETS AND NET INTEREST INCOME (UNAUDITED)
| For the Years Ended December 31, | ||||||||||||||||||||
| 2021 | 2020 | |||||||||||||||||||
| (dollars in thousands) | Average Balance | Interest | Average Yield/Cost | Average Balance | Interest | Average Yield/Cost | ||||||||||||||
| Assets | ||||||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||
| Commercial real estate | $ | 1,085,823 | $ | 43,536 | 4.01 | % | $ | 993,478 | $ | 43,239 | 4.35 | % | ||||||||
| Residential first mortgages | 107,011 | 3,250 | 3.04 | 159,265 | 5,229 | 3.28 | ||||||||||||||
| Residential rentals | 151,606 | 6,180 | 4.08 | 132,524 | 5,841 | 4.41 | ||||||||||||||
| Construction and land development | 36,891 | 1,658 | 4.49 | 37,930 | 1,795 | 4.73 | ||||||||||||||
| Home equity and second mortgages | 28,051 | 977 | 3.48 | 33,458 | 1,334 | 3.99 | ||||||||||||||
| Commercial and equipment loans | 107,235 | 4,599 | 4.29 | 113,886 | 5,539 | 4.86 | ||||||||||||||
| SBA PPP loans | 82,901 | 5,203 | 6.28 | 90,345 | 2,704 | 2.99 | ||||||||||||||
| Consumer loans | 1,783 | 73 | 4.09 | 1,099 | 50 | 4.55 | ||||||||||||||
| Allowance for loan losses | (18,788 | ) | — | — | (15,681 | ) | — | — | ||||||||||||
| Net loans (1) | 1,582,513 | 65,476 | 4.14 | 1,546,304 | 65,731 | 4.25 | ||||||||||||||
| Taxable investment securities | 336,267 | 4,623 | 1.37 | 214,187 | 4,832 | 2.26 | ||||||||||||||
| Nontaxable investment securities | 17,515 | 369 | 2.11 | 14,214 | 338 | 2.38 | ||||||||||||||
| Interest-bearing deposits in other banks | 33,095 | 70 | 0.21 | 19,444 | 110 | 0.57 | ||||||||||||||
| Federal funds sold | 20,916 | 21 | 0.10 | 20,890 | 62 | 0.30 | ||||||||||||||
| Total Interest-Earning Assets | 1,990,306 | 70,559 | 3.55 | 1,815,039 | 71,073 | 3.92 | ||||||||||||||
| Cash and cash equivalents | 78,849 | 68,651 | ||||||||||||||||||
| Goodwill | 10,835 | 10,835 | ||||||||||||||||||
| Core deposit intangible | 1,290 | 1,837 | ||||||||||||||||||
| Other assets | 86,579 | 88,913 | ||||||||||||||||||
| Total Assets | $ | 2,167,859 | $ | 1,985,275 | ||||||||||||||||
| Liabilities and Stockholders' Equity | ||||||||||||||||||||
| Noninterest-bearing demand deposits | $ | 417,935 | $ | — | — | % | $ | 324,597 | $ | — | — | % | ||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||
| Savings | 108,189 | 54 | 0.05 | 84,463 | 85 | 0.10 | ||||||||||||||
| Demand deposits | 660,330 | 345 | 0.05 | 537,043 | 1,591 | 0.30 | ||||||||||||||
| Money market deposits | 358,006 | 397 | 0.11 | 312,980 | 795 | 0.25 | ||||||||||||||
| Certificates of deposit | 342,755 | 1,805 | 0.53 | 370,743 | 5,210 | 1.41 | ||||||||||||||
| Total Interest-bearing deposits | 1,469,280 | 2,601 | 0.18 | 1,305,229 | 7,681 | 0.59 | ||||||||||||||
| Total Deposits | 1,887,215 | 2,601 | 0.14 | 1,629,826 | 7,681 | 0.47 | ||||||||||||||
| Debt: | ||||||||||||||||||||
| Long-term debt | 23,072 | 219 | 0.95 | 53,615 | 1,373 | 2.56 | ||||||||||||||
| Short-term borrowings | — | — | — | 8,156 | 111 | 1.36 | ||||||||||||||
| PPPLF Advances | — | — | — | 60,360 | 211 | 0.35 | ||||||||||||||
| Subordinated Notes | 19,488 | 1,006 | 5.16 | 7,953 | 395 | 4.97 | ||||||||||||||
| Guaranteed preferred beneficial interest in junior subordinated debentures | 12,000 | 299 | 2.49 | 12,000 | 385 | 3.21 | ||||||||||||||
| Total Debt | 54,560 | 1,524 | 2.79 | 142,084 | 2,475 | 1.74 | ||||||||||||||
| Total Interest-Bearing Liabilities | 1,523,840 | 4,125 | 0.27 | 1,447,313 | 10,156 | 0.70 | ||||||||||||||
| Total funds | 1,941,775 | 4,125 | 0.21 | 1,771,910 | 10,156 | 0.57 | ||||||||||||||
| Other liabilities | 21,441 | 22,645 | ||||||||||||||||||
| Stockholders' equity | 204,643 | 190,720 | ||||||||||||||||||
| Total Liabilities and Stockholders' Equity | $ | 2,167,859 | $ | 1,985,275 | ||||||||||||||||
| Net interest income | $ | 66,434 | $ | 60,917 | ||||||||||||||||
| Interest rate spread | 3.28 | % | 3.22 | % | ||||||||||||||||
| Net yield on interest-earning assets | 3.34 | % | 3.36 | % | ||||||||||||||||
| Average interest-earning assets to average interest-bearing liabilities | 130.61 | % | 125.41 | % | ||||||||||||||||
| Average loans to average deposits | 83.85 | % | 94.88 | % | ||||||||||||||||
| Average transaction deposits to total average deposits ** | 81.84 | % | 77.25 | % | ||||||||||||||||
____________________________________
(1) Loan average balance includes non-accrual loans. There are no tax equivalency adjustments. There was $0.4 million and $0.6 million of accretion interest years ended December 31, 2021 and 2020, respectively.
** Transaction deposits exclude time deposits.
SUMMARY OF LOAN PORTFOLIO (UNAUDITED)
(dollars in thousands)
| BY LOAN TYPE | December 31, 2021 | % | September 30, 2021 | % | June 30, 2021 | % | March 31, 2021 | % | December 31, 2020 | % | |||||||||||||||||||||||||
| Portfolio Type: | |||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 1,115,485 | 70.66 | % | $ | 1,088,636 | 71.02 | % | $ | 1,111,613 | 72.47 | % | $ | 1,081,111 | 71.74 | % | $ | 1,049,147 | 69.75 | % | |||||||||||||||
| Residential first mortgages | 91,120 | 5.77 | 96,835 | 6.32 | 105,482 | 6.88 | 115,803 | 7.68 | 133,779 | 8.89 | |||||||||||||||||||||||||
| Residential rentals | 195,035 | 12.35 | 172,082 | 11.22 | 142,210 | 9.27 | 137,522 | 9.12 | 139,059 | 9.24 | |||||||||||||||||||||||||
| Construction and land development | 35,590 | 2.25 | 37,139 | 2.42 | 36,918 | 2.41 | 38,446 | 2.55 | 37,520 | 2.49 | |||||||||||||||||||||||||
| Home equity and second mortgages | 25,638 | 1.62 | 26,518 | 1.73 | 28,726 | 1.87 | 29,363 | 1.95 | 29,129 | 1.94 | |||||||||||||||||||||||||
| Commercial loans | 50,574 | 3.20 | 48,327 | 3.15 | 47,567 | 3.10 | 42,689 | 2.83 | 52,921 | 3.52 | |||||||||||||||||||||||||
| Consumer loans | 3,002 | 0.19 | 2,168 | 0.14 | 1,442 | 0.09 | 1,415 | 0.09 | 1,027 | 0.07 | |||||||||||||||||||||||||
| Commercial equipment | 62,499 | 3.96 | 61,346 | 4.00 | 59,918 | 3.91 | 60,834 | 4.04 | 61,693 | 4.10 | |||||||||||||||||||||||||
| Gross portfolio loans | 1,578,943 | 100.00 | 1,533,051 | 100.00 | 1,533,876 | 100.00 | 1,507,183 | 100.00 | 1,504,275 | 100.00 | |||||||||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||||||
| Net deferred (fees) costs | (133 | ) | (0.01 | ) | 365 | 0.02 | 533 | 0.03 | 879 | 0.06 | 1,264 | 0.08 | |||||||||||||||||||||||
| Allowance for loan losses | (18,417 | ) | (1.17 | ) | (18,579 | ) | (1.21 | ) | (18,516 | ) | (1.21 | ) | (18,256 | ) | (1.21 | ) | (19,424 | ) | (1.29 | ) | |||||||||||||||
| (18,550 | ) | (18,214 | ) | (17,983 | ) | (17,377 | ) | (18,160 | ) | ||||||||||||||||||||||||||
| Net portfolio loans | 1,560,393 | 1,514,837 | 1,515,893 | 1,489,806 | 1,486,115 | ||||||||||||||||||||||||||||||
| Gross U.S. Small Business Administration ("SBA") Paycheck Protection Program ("PPP) loans | 27,276 | 56,424 | 89,129 | 115,700 | 110,320 | ||||||||||||||||||||||||||||||
| Net deferred fees | (878 | ) | (1,617 | ) | (2,647 | ) | (3,215 | ) | (2,360 | ) | |||||||||||||||||||||||||
| Net U.S. SBA PPP loans | 26,398 | 54,807 | 86,482 | 112,485 | 107,960 | ||||||||||||||||||||||||||||||
| Total net loans | $ | 1,586,791 | $ | 1,569,644 | $ | 1,602,375 | $ | 1,602,291 | $ | 1,594,075 | |||||||||||||||||||||||||
| Total gross loans | $ | 1,606,219 | $ | 1,589,475 | $ | 1,623,005 | $ | 1,622,883 | $ | 1,614,595 | |||||||||||||||||||||||||
END OF PERIOD CONTRACTUAL RATES (UNAUDITED)
The following table is based on contractual interest rates and does not include the amortization of deferred costs and fees or assumptions regarding non-accrual interest:
| December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | |||||||||||
| (dollars in thousands) | EOP Contractual Interest rate | EOP Contractual Interest rate | EOP Contractual Interest rate | EOP Contractual Interest rate | EOP Contractual Interest rate | ||||||||||
| Commercial real estate | 3.79 | % | 3.91 | % | 3.96 | % | 4.02 | % | 4.11 | % | |||||
| Residential first mortgages | 3.80 | % | 3.84 | % | 3.87 | % | 3.87 | % | 3.93 | % | |||||
| Residential rentals | 3.81 | % | 3.97 | % | 4.11 | % | 4.20 | % | 4.26 | % | |||||
| Construction and land development | 4.38 | % | 4.32 | % | 4.31 | % | 4.32 | % | 4.28 | % | |||||
| Home equity and second mortgages | 3.51 | % | 3.51 | % | 3.50 | % | 3.52 | % | 3.54 | % | |||||
| Commercial loans | 4.48 | % | 4.48 | % | 4.44 | % | 4.63 | % | 4.56 | % | |||||
| Consumer loans | 4.37 | % | 5.26 | % | 5.65 | % | 5.75 | % | 5.99 | % | |||||
| Commercial equipment | 4.32 | % | 4.39 | % | 4.42 | % | 4.40 | % | 4.42 | % | |||||
| U.S. SBA PPP loans | 1.00 | % | 1.00 | % | 1.00 | % | 1.00 | % | 1.00 | % | |||||
| Total Loans | 3.80 | % | 3.85 | % | 3.84 | % | 3.84 | % | 3.92 | % | |||||
| Yields without U.S. SBA PPP Loans | 3.84 | % | 3.95 | % | 4.00 | % | 4.06 | % | 4.13 | % | |||||
ALLOWANCE FOR LOAN LOSSES (UNAUDITED)
| Three Months Ended | ||||||||||||||||||||
| (dollars in thousands) | December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | |||||||||||||||
| Beginning of period | $ | 18,579 | $ | 18,516 | $ | 18,256 | $ | 19,424 | $ | 18,829 | ||||||||||
| Charge-offs | (181 | ) | (491 | ) | (61 | ) | (1,485 | ) | (30 | ) | ||||||||||
| Recoveries | 19 | 554 | 30 | 22 | 25 | |||||||||||||||
| Net charge-offs | (162 | ) | 63 | (31 | ) | (1,463 | ) | (5 | ) | |||||||||||
| Provision for loan losses | — | — | 291 | 295 | 600 | |||||||||||||||
| End of period | $ | 18,417 | $ | 18,579 | $ | 18,516 | $ | 18,256 | $ | 19,424 | ||||||||||
| Net charge-offs to average portfolio loans (annualized)(1) | (0.04) % | 0.02 | % | (0.01) % | (0.40) % | — | % | |||||||||||||
| Breakdown of general and specific allowance as a percentage of gross portfolio loans(1) | ||||||||||||||||||||
| General allowance | $ | 18,151 | $ | 18,204 | $ | 17,686 | $ | 17,365 | $ | 18,068 | ||||||||||
| Specific allowance | 266 | 323 | 778 | 891 | 1,356 | |||||||||||||||
| Total allowance to non-acquired loans | $ | 18,417 | $ | 18,527 | $ | 18,464 | $ | 18,256 | $ | 19,424 | ||||||||||
| PCI loans | — | 52 | 52 | — | — | |||||||||||||||
| Total allowance to gross portfolio loans with PCI loans | $ | 18,417 | $ | 18,579 | $ | 18,516 | $ | 18,256 | $ | 19,424 | ||||||||||
| General allowance | 1.15 | % | 1.19 | % | 1.15 | % | 1.15 | % | 1.20 | % | ||||||||||
| Specific allowance | 0.02 | % | 0.02 | % | 0.05 | % | 0.06 | % | 0.09 | % | ||||||||||
| Total allowance to gross portfolio loans(1) | 1.17 | % | 1.21 | % | 1.20 | % | 1.21 | % | 1.29 | % | ||||||||||
| Total allowance to gross portfolio loans with PCI loans(2) | 1.17 | % | 1.21 | % | 1.21 | % | 1.21 | % | 1.29 | % | ||||||||||
| Allowance to non-acquired gross loans(3) | 1.20 | % | 1.25 | % | 1.25 | % | 1.26 | % | 1.35 | % | ||||||||||
| Allowance+ Non-PCI FV Mark | $ | 18,815 | $ | 19,070 | $ | 19,090 | $ | 18,939 | $ | 20,174 | ||||||||||
| Allowance+ Non-PCI FV Mark to gross portfolio loans | 1.19 | % | 1.24 | % | 1.24 | % | 1.26 | % | 1.34 | % | ||||||||||
____________________________________
(1) Portfolio loans include all loan portfolios except the U.S. SBA PPP loan portfolio
(2) There were no allowance for loan loss on the PCI portfolios prior to the three months ended June 30, 2021.
(3) Non-acquired loans include loans transferred from acquired pools following release of acquisition accounting FMV adjustments. Non-acquired loans exclude U.S. SBA PPP loans.
CLASSIFIED AND SPECIAL MENTION ASSETS (UNAUDITED)
The following is a breakdown of the Company’s classified and special mention assets at December 31, 2021, 2020, 2019, 2018 and 2017, respectively:
| As of | ||||||||||||||||||||
| (dollars in thousands) | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | |||||||||||||||
| Classified loans | ||||||||||||||||||||
| Substandard | $ | 5,211 | $ | 19,249 | $ | 26,863 | $ | 32,226 | $ | 40,306 | ||||||||||
| Doubtful | — | — | — | — | — | |||||||||||||||
| Loss | — | — | — | — | — | |||||||||||||||
| Total classified loans | 5,211 | 19,249 | 26,863 | 32,226 | 40,306 | |||||||||||||||
| Special mention loans | — | 7,672 | — | — | 96 | |||||||||||||||
| Total classified and special mention loans | $ | 5,211 | $ | 26,921 | $ | 26,863 | $ | 32,226 | $ | 40,402 | ||||||||||
| Classified loans | $ | 5,211 | $ | 19,249 | $ | 26,863 | $ | 32,226 | $ | 40,306 | ||||||||||
| Classified securities | — | — | — | 482 | 651 | |||||||||||||||
| Other real estate owned | — | 3,109 | 7,773 | 8,111 | 9,341 | |||||||||||||||
| Total classified assets | $ | 5,211 | $ | 22,358 | $ | 34,636 | $ | 40,819 | $ | 50,298 | ||||||||||
| Total classified assets as a percentage of total assets | 0.22 | % | 1.10 | % | 1.93 | % | 2.42 | % | 3.58 | % | ||||||||||
| Total classified assets as a percentage of Risk Based Capital | 2.10 | % | 9.61 | % | 16.21 | % | 21.54 | % | 32.10 | % | ||||||||||
SUMMARY OF DEPOSITS (UNAUDITED)
| December 31, 2021 | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | ||||||||||||||||||||||||||
| (dollars in thousands) | Balance | % | Balance | % | Balance | % | Balance | % | Balance | % | ||||||||||||||||||||
| Noninterest-bearing demand | $ | 445,778 | 21.68 | % | $ | 432,606 | 21.58 | % | $ | 423,165 | 22.18 | % | $ | 406,319 | 21.75 | % | $ | 362,079 | 20.74 | % | ||||||||||
| Interest-bearing: | ||||||||||||||||||||||||||||||
| Demand deposits | 790,481 | 38.45 | % | 764,482 | 38.14 | % | 685,023 | 35.90 | % | 651,639 | 34.89 | % | 590,159 | 33.81 | % | |||||||||||||||
| Money market deposits | 372,717 | 18.13 | % | 355,582 | 17.74 | % | 351,262 | 18.41 | % | 355,680 | 19.04 | % | 340,725 | 19.52 | % | |||||||||||||||
| Savings | 119,767 | 5.82 | % | 112,282 | 5.60 | % | 107,288 | 5.62 | % | 105,590 | 5.65 | % | 98,783 | 5.66 | % | |||||||||||||||
| Certificates of deposit | 327,421 | 15.92 | % | 339,655 | 16.94 | % | 341,400 | 17.89 | % | 348,668 | 18.67 | % | 353,856 | 20.27 | % | |||||||||||||||
| Total interest-bearing | 1,610,386 | 78.32 | % | 1,572,001 | 78.42 | % | 1,484,973 | 77.82 | % | 1,461,577 | 78.25 | % | 1,383,523 | 79.26 | % | |||||||||||||||
| Total Deposits | $ | 2,056,164 | 100.00 | % | $ | 2,004,607 | 100.00 | % | $ | 1,908,138 | 100.00 | % | $ | 1,867,896 | 100.00 | % | $ | 1,745,602 | 100.00 | % | ||||||||||
| Transaction accounts | $ | 1,728,743 | 84.08 | % | $ | 1,664,952 | 83.06 | % | $ | 1,566,738 | 82.11 | % | $ | 1,519,228 | 81.33 | % | $ | 1,391,746 | 79.73 | % | ||||||||||
