
|
Ø
|
$0.08 Net Income Per Diluted Share for the second quarter of 2018 as compared to $0.04 Net Income Per Diluted Share in the second quarter of 2017
|
|
$ in thousands
|
For the 3 months ended
|
|||||||||||||||
|
June 30, 2018
|
June 30, 2017
|
Increase
(Decrease)
|
% Change
|
|||||||||||||
|
Interest income
|
$
|
5,198
|
$
|
4,266
|
$
|
932
|
22
|
%
|
||||||||
|
Interest expense
|
1,155
|
846
|
309
|
37
|
%
|
|||||||||||
|
Net interest income
|
4,043
|
3,420
|
623
|
18
|
%
|
|||||||||||
|
Provision for loan loss
|
88
|
64
|
24
|
38
|
%
|
|||||||||||
|
Noninterest income
|
366
|
256
|
110
|
43
|
%
|
|||||||||||
|
Noninterest expense
|
3,620
|
3,327
|
293
|
9
|
%
|
|||||||||||
|
Pre-tax income
|
701
|
285
|
416
|
146
|
%
|
|||||||||||
|
Income tax expense
|
191
|
89
|
102
|
115
|
%
|
|||||||||||
|
Net income
|
$
|
510
|
$
|
196
|
$
|
314
|
160
|
%
|
||||||||
|
Non-GAAP measurements:
|
||||||||||||||||
|
Net income
|
$
|
510
|
$
|
196
|
||||||||||||
|
+ Income tax
|
191
|
89
|
||||||||||||||
|
+ Provision for loan loss
|
88
|
64
|
||||||||||||||
|
= Pre-tax pre-provision income
|
$
|
789
|
$
|
349
|
$
|
440
|
126
|
%
|
||||||||
|
Net income
|
$
|
510
|
$
|
196
|
||||||||||||
|
+ Merger related expenses, net of tax
|
282
|
-0-
|
||||||||||||||
|
= Net income, adjusted to exclude merger expenses
|
$
|
792
|
$
|
196
|
$
|
596
|
304
|
%
|
||||||||
|
Return on assets
|
0.44
|
%
|
0.20
|
%
|
0.24
|
%
|
||||||||||
|
Pre-tax pre-provision return on assets
|
0.69
|
%
|
0.36
|
%
|
0.33
|
%
|
||||||||||
|
Return on equity
|
4.69
|
%
|
2.64
|
%
|
2.05
|
%
|
||||||||||
|
Net interest margin
|
3.76
|
%
|
3.80
|
%
|
(0.04
|
%)
|
||||||||||
|
Efficiency ratio *
|
82
|
%
|
91
|
%
|
(9
|
%)
|
||||||||||
|
Average assets
|
$
|
460,556
|
$
|
385,888
|
$
|
74,668
|
19
|
%
|
||||||||
|
Average loans
|
$
|
370,875
|
$
|
317,221
|
$
|
53,654
|
17
|
%
|
||||||||
|
Average deposits
|
$
|
381,125
|
$
|
326,081
|
$
|
55,044
|
17
|
%
|
||||||||
|
Unaudited
|
Unaudited | (a) | Unaudited |
Unaudited
|
||||||||||||||||
|
6/30/18
|
3/31/18
|
12/31/17
|
9/30/17
|
6/30/17
|
||||||||||||||||
|
Balance Sheet Data:
|
||||||||||||||||||||
|
Total Assets
|
$
|
470,854
|
$
|
446,610
|
$
|
406,618
|
$
|
400,297
|
$
|
390,168
|
||||||||||
|
Total Loans
|
374,026
|
367,039
|
348,679
|
340,038
|
324,349
|
|||||||||||||||
|
Reserve for Loan Loss
|
3,844
|
3,780
|
3,599
|
3,423
|
3,213
|
|||||||||||||||
|
Total Deposits
|
393,279
|
372,902
|
340,653
|
337,589
|
330,893
|
|||||||||||||||
|
Total Shareholders’ Equity
|
48,201
|
29,379
|
29,119
|
29,765
|
29,573
|
|||||||||||||||
|
(a)
|
Note: Derived from audited financial statements
|
|
Unaudited
6/30/18
|
Unaudited
6/30/17
|
Variance
$
|
Variance
%
|
|||||||||||||
|
Income and Per Share Data:
|
||||||||||||||||
|
Interest Income
|
$
|
5,198
|
$
|
4,266
|
$
|
932
|
22
|
%
|
||||||||
|
Interest Expense
|
1,155
|
846
|
309
|
37
|
%
|
|||||||||||
|
Net Interest Income
|
4,043
|
3,420
|
623
|
18
|
%
|
|||||||||||
|
Provision for Loan Loss
|
88
|
64
|
24
|
38
|
%
|
|||||||||||
|
Net Interest Income After Provision
|
3,955
|
3,356
|
599
|
18
|
%
|
|||||||||||
|
Non-interest Income
|
366
|
256
|
110
|
43
|
%
|
|||||||||||
|
Non-interest Expense
|
3,620
|
3,327
|
293
|
9
|
%
|
|||||||||||
|
Income Before Taxes
|
701
|
285
|
416
|
146
|
%
|
|||||||||||
|
Income Tax Expense
|
191
|
89
|
102
|
115
|
%
|
|||||||||||
|
Net Income Available to Common Shareholders
|
$
|
510
|
$
|
196
|
$
|
314
|
160
|
%
|
||||||||
|
Net Income Per Common Share:
|
||||||||||||||||
|
Basic
|
$
|
0.08
|
$
|
0.04
|
||||||||||||
|
Diluted
|
$
|
0.08
|
$
|
0.04
|
||||||||||||
|
Average Common Shares Outstanding:
|
||||||||||||||||
|
Basic
|
6,583,719
|
4,654,880
|
||||||||||||||
|
Diluted
|
6,671,626
|
4,722,607
|
||||||||||||||
|
Non-GAAP Measure
Adjusted Net Income to Exclude Merger Expenses:
|
||||||||||||||||
|
Income Before Taxes
|
$
|
701
|
$
|
285
|
$
|
416
|
146
|
%
|
||||||||
|
Add: Merger Expenses
|
323
|
-0-
|
323
|
NM
|
||||||||||||
|
Adjusted Income Before Taxes
|
1,024
|
285
|
739
|
259
|
%
|
|||||||||||
|
Income Tax Expense
|
191
|
89
|
102
|
115
|
%
|
|||||||||||
|
Less: Income Tax Benefit from Merger Expenses
|
41
|
-0-
|
-0-
|
NM
|
||||||||||||
|
Adjusted Net Income Available to Common Shareholders
|
$
|
792
|
$
|
196
|
$
|
596
|
304
|
%
|
||||||||
|
Net Income Per Common Share:
|
||||||||||||||||
|
Basic
|
$
|
0.12
|
$
|
0.04
|
||||||||||||
|
Diluted
|
$
|
0.12
|
$
|
0.04
|
||||||||||||
|
Average Common Shares Outstanding:
|
||||||||||||||||
|
Basic
|
6,583,719
|
4,654,880
|
||||||||||||||
|
Diluted
|
6,671,626
|
4,722,607
|
||||||||||||||
|
Unaudited
6/30/18
|
Unaudited
6/30/17
|
Variance
$
|
Variance
%
|
|||||||||||||
|
Income and Per Share Data:
|
||||||||||||||||
|
Interest Income
|
$
|
10,025
|
$
|
8,343
|
$
|
1,682
|
20
|
%
|
||||||||
|
Interest Expense
|
2,215
|
1,669
|
546
|
33
|
%
|
|||||||||||
|
Net Interest Income
|
7,810
|
6,674
|
1,136
|
17
|
%
|
|||||||||||
|
Provision for Loan Loss
|
340
|
215
|
125
|
58
|
%
|
|||||||||||
|
Net Interest Income After Provision
|
7,470
|
6,459
|
1,011
|
16
|
%
|
|||||||||||
|
Non-interest Income
|
696
|
450
|
246
|
55
|
%
|
|||||||||||
|
Non-interest Expense
|
6,716
|
6,304
|
412
|
7
|
%
|
|||||||||||
|
Income Before Taxes
|
1,450
|
605
|
845
|
140
|
%
|
|||||||||||
|
Income Tax Expense
|
359
|
198
|
161
|
81
|
%
|
|||||||||||
|
Net Income Available to Common Shareholders
|
$
|
1,091
|
$
|
407
|
$
|
684
|
168
|
%
|
||||||||
|
Net Income Per Common Share:
|
||||||||||||||||
|
Basic
|
$
|
0.19
|
$
|
0.09
|
||||||||||||
|
Diluted
|
$
|
0.19
|
$
|
0.09
|
||||||||||||
|
Average Common Shares Outstanding:
|
||||||||||||||||
|
Basic
|
5,667,619
|
4,654,635
|
||||||||||||||
|
Diluted
|
5,763,824
|
4,728,495
|
||||||||||||||
|
Non-GAAP Measure
Adjusted to Exclude Merger Expenses:
|
||||||||||||||||
|
Income Before Taxes
|
$
|
1,450
|
$
|
605
|
$
|
845
|
140
|
%
|
||||||||
|
Add: Merger Expenses
|
323
|
-0-
|
323
|
NM
|
||||||||||||
|
Adjusted Income Before Taxes
|
1,773
|
605
|
1,168
|
193
|
%
|
|||||||||||
|
Income Tax Expense
|
359
|
198
|
161
|
81
|
%
|
|||||||||||
|
Less: Income Tax Benefit from Merger Expenses
|
41
|
-0-
|
41
|
NM
|
||||||||||||
|
Net Income Available to Common Shareholders
|
$
|
1,373
|
$
|
407
|
$
|
966
|
237
|
%
|
||||||||
|
Net Income Per Common Share:
|
||||||||||||||||
|
Basic
|
$
|
0.24
|
$
|
0.09
|
||||||||||||
|
Diluted
|
$
|
0.24
|
$
|
0.09
|
||||||||||||
|
Average Common Shares Outstanding:
|
||||||||||||||||
|
Basic
|
5,667,619
|
4,654,880
|
||||||||||||||
|
Diluted
|
5,763,827
|
4,728,495
|
||||||||||||||
|
For the three months ended:
|
||||||||||||||||||||
|
Income and Per Share Data:
|
Unaudited
6/30/18
|
Unaudited
3/31/18
|
Unaudited
12/31/17
|
Unaudited
9/30/17
|
Unaudited
6/30/17
|
|||||||||||||||
|
Interest Income
|
$
|
5,198
|
$
|
4,827
|
$
|
4,672
|
$
|
4,434
|
$
|
4,266
|
||||||||||
|
Interest Expense
|
1,155
|
1,060
|
916
|
894
|
846
|
|||||||||||||||
|
Net Interest Income
|
4,043
|
3,767
|
3,756
|
3,540
|
3,420
|
|||||||||||||||
|
Provision for Loan Loss
|
88
|
252
|
149
|
340
|
64
|
|||||||||||||||
|
Net Interest Income After Provision
|
3,955
|
3,515
|
3,607
|
3,200
|
3,356
|
|||||||||||||||
|
Non-interest Income
|
366
|
330
|
301
|
282
|
256
|
|||||||||||||||
|
Non-interest Expense
|
3,620
|
3,096
|
3,036
|
2,961
|
3,327
|
|||||||||||||||
|
Income Before Taxes
|
701
|
749
|
872
|
521
|
285
|
|||||||||||||||
|
Income Tax Expense
|
191
|
168
|
1,226
|
170
|
89
|
|||||||||||||||
|
Net Income (Loss)
|
$
|
510
|
$
|
581
|
$
|
(354
|
)
|
$
|
351
|
$
|
196
|
|||||||||
|
Net Income (Loss) Per Common Share:
|
||||||||||||||||||||
|
Basic
|
$
|
0.08
|
$
|
0.12
|
$
|
(0.08
|
)
|
$
|
0.08
|
$
|
0.04
|
|||||||||
|
Diluted
|
$
|
0.08
|
$
|
0.12
|
$
|
(0.08
|
)
|
$
|
0.07
|
$
|
0.04
|
|||||||||
|
Average Common Shares Outstanding:
|
||||||||||||||||||||
|
Basic
|
6,583,719
|
4,660,325
|
4,654,880
|
4,654,880
|
4,654,386
|
|||||||||||||||
|
Diluted
|
6,598,542
|
4,764,274
|
4,470,660
|
4,722,607
|
4,734,010
|
|||||||||||||||
|
Non-GAAP Measure
Adjusted to Exclude Merger Expenses:
|
||||||||||||||||||||
|
Income Before Taxes
|
$
|
701
|
$
|
749
|
$
|
872
|
$
|
521
|
$
|
285
|
||||||||||
|
Add: Merger Expenses
|
323
|
-0-
|
-0-
|
-0-
|
-0-
|
|||||||||||||||
|
Adjusted Income Before Taxes
|
1,024
|
749
|
872
|
521
|
285
|
|||||||||||||||
|
Income Tax Expense
|
191
|
168
|
1,226
|
170
|
89
|
|||||||||||||||
|
Less: Income Tax Benefit from Merger Expenses
|
41
|
-0-
|
-0-
|
-0-
|
-0-
|
|||||||||||||||
|
Adjusted Net Income (Loss)
|
$
|
792
|
$
|
581
|
$
|
(354
|
)
|
$
|
351
|
$
|
196
|
|
Net Income (Loss) Per Common Share:
|
||||||||||||||||||||
|
Basic
|
$
|
0.12
|
$
|
0.12
|
$
|
(0.08
|
)
|
$
|
0.08
|
$
|
0.04
|
|||||||||
|
Diluted
|
$
|
0.12
|
$
|
0.12
|
$
|
(0.08
|
)
|
$
|
0.07
|
$
|
0.04
|
|||||||||
|
Average Common Shares Outstanding:
|
||||||||||||||||||||
|
Basic
|
6,583,719
|
4,660,325
|
4,654,880
|
4,654,880
|
4,654,386
|
|||||||||||||||
|
Diluted
|
6,598,542
|
4,764,274
|
4,470,660
|
4,722,607
|
4,734,010
|
|||||||||||||||
|
6/30/18
|
3/31/18
|
12/31/17
|
9/30/17
|
6/30/17
|
||||||||||||||||
|
Capital Ratios:
|
||||||||||||||||||||
|
Common equity tier 1 capital ratio*
|
12.16
|
%
|
10.43
|
%
|
10.10
|
%
|
10.31
|
%
|
10.89
|
%
|
||||||||||
|
Tier 1 capital ratio*
|
12.16
|
%
|
10.43
|
%
|
10.10
|
%
|
10.31
|
%
|
10.89
|
%
|
||||||||||
|
Total capital ratio*
|
13.14
|
%
|
11.41
|
%
|
11.08
|
%
|
11.26
|
%
|
11.83
|
%
|
||||||||||
|
Tier 1 leverage ratio*
|
10.45
|
%
|
9.49
|
%
|
9.22
|
%
|
9.54
|
%
|
9.75
|
%
|
||||||||||
|
Tangible Common Equity (a)
|
$
|
48,145
|
$
|
29,315
|
$
|
29,046
|
$
|
29,682
|
$
|
29,479
|
||||||||||
|
Common Shares Outstanding
|
7,156,987
|
4,660,987
|
4,657,880
|
4,654,880
|
4,654,880
|
|||||||||||||||
|
Book Value per Common Share
|
$
|
6.73
|
$
|
6.30
|
$
|
6.25
|
$
|
6.39
|
$
|
6.35
|
||||||||||
|
Tangible Book Value per Common Share (a)
|
$
|
6.73
|
$
|
6.29
|
$
|
6.24
|
$
|
6.38
|
$
|
6.33
|
||||||||||
|
Performance Ratios for the 3 Months Ended (annualized):
|
||||||||||||||||||||
|
Return on Average Assets
|
0.44
|
%***
|
0.55
|
%
|
(0.35
|
%)**
|
0.35
|
%
|
0.20
|
%
|
||||||||||
|
Return on Average Common Equity
|
4.69
|
%***
|
8.00
|
%
|
(4.71
|
%)**
|
4.67
|
%
|
2.64
|
%
|
||||||||||
|
Net Interest Margin
|
3.76
|
%
|
3.79
|
%
|
3.91
|
%
|
3.80
|
%
|
3.80
|
%
|
||||||||||
|
Asset Quality:
|
||||||||||||||||||||
|
Delinquent Loans (30-89 days accruing interest)
|
$
|
957
|
$
|
430
|
$
|
649
|
$
|
2,170
|
$
|
2,615
|
||||||||||
|
Delinquent Loans (90 days or more and accruing)
|
$
|
25
|
$
|
-0-
|
$
|
82
|
$
|
-0-
|
$
|
181
|
||||||||||
|
Non-accrual Loans
|
1,080
|
1,125
|
2,664
|
2,142
|
2,715
|
|||||||||||||||
|
OREO and Repossessed property
|
1,971
|
2,215
|
789
|
467
|
583
|
|||||||||||||||
|
Total Nonperforming Assets
|
$
|
3,076
|
$
|
3,340
|
$
|
3,453
|
$
|
2,609
|
$
|
3,479
|
||||||||||
|
Restructured Loans
|
$
|
4,006
|
$
|
4,096
|
$
|
4,163
|
$
|
4,363
|
$
|
4,428
|
||||||||||
|
Nonperforming Assets / Total Assets
|
0.65
|
%
|
0.75
|
%
|
0.87
|
%
|
0.65
|
%
|
0.89
|
%
|
||||||||||
|
Nonperforming Assets / Equity Capital & ALLL
|
5.91
|
%
|
10.07
|
%
|
10.75
|
%
|
7.86
|
%
|
10.61
|
%
|
||||||||||
|
Allowance for Loan Losses / Nonperforming Assets
|
124.94
|
%
|
113.15
|
%
|
101.80
|
%
|
131.20
|
%
|
92.36
|
%
|
||||||||||
|
Allowance for Loan Losses / Total Loans
|
1.03
|
%
|
1.03
|
%
|
1.03
|
%
|
1.01
|
%
|
0.99
|
%
|
||||||||||
|
Net Loan Charge-offs (Recoveries)
|
$
|
24
|
$
|
71
|
$
|
(26
|
)
|
$
|
130
|
$
|
323
|
|||||||||
|
Net Loan Charge-offs (Recoveries) / Average Loans (%) (annualized)
|
0.03
|
%
|
0.08
|
%
|
(0.03
|
%)
|
0.16
|
%
|
0.41
|
%
|
||||||||||
|
Reconciliation of GAAP to non-GAAP:
|
6/30/18
|
3/31/18
|
12/31/17
|
9/30/17
|
6/30/17
|
|||||||||||||||
|
Shareholders’ equity (GAAP)
|
$
|
48,201
|
$
|
29,379
|
$
|
29,119
|
$
|
29,765
|
$
|
29,573
|
||||||||||
|
Less: Core deposit intangible
|
56
|
64
|
73
|
83
|
94
|
|||||||||||||||
|
Tangible Common Equity (non-GAAP)
|
48,145
|
29,315
|
29,046
|
29,682
|
29,479
|
|||||||||||||||
|
Common Shares Outstanding
|
7,156,987
|
4,660,987
|
4,657,880
|
4,654,880
|
4,654,880
|
|||||||||||||||
|
Tangible Book Value per Common Share (non-GAAP)
|
$
|
6.73
|
$
|
6.29
|
$
|
6.24
|
$
|
6.38
|
$
|
6.33
|
||||||||||