Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

City Holding Company Announces First Quarter Results

CHCO

City Holding Company, “the Company” (NASDAQ:CHCO), a $3.4 billion bank holding company headquartered in Charleston, today announced first quarter net income per diluted share of $0.86 and net income of $13.8 million. For the first quarter of 2014, the Company achieved a return on assets of 1.63%, a return on tangible equity of 17.3%, a net interest margin of 4.15%, and an efficiency ratio of 52.3%.

City’s CEO Charles Hageboeck stated that, “Despite the challenges of lower accretion income, a water crisis in Charleston, West Virginia and surrounding areas, and an extremely harsh winter, City was able to deliver another quarter of impressive earnings. Our net income of $13.8 million and diluted earnings per share of $0.86 were above both the first quarter of 2013 (net income of $8.0 million and diluted earnings per share of $0.51) and the fourth quarter of 2013 (net income of $13.2 million and diluted earnings per share of $0.83).”

“Our net interest income declined $2.0 million from the fourth quarter of 2013 due to lower accretion from fair value adjustments related to our acquisitions of Virginia Savings Bancorp, Inc. (“Virginia Savings Bank”) and Community Financial Corporation (“Community Bank”). This decline is largely due to our credit and lending teams’ ability to favorably work out a significant number of larger problem loans during 2013. Excluding the impact of accretion income, our net interest margin increased from 3.81% for the fourth quarter of 2013 to 3.85% for the first quarter of 2014.”

“During the first quarter of 2014, City’s credit metrics continued to strengthen. The ratio of nonperforming loans to loans and other real estate owned declined to 1.19% and past due loans as a percentage of loans dropped to 0.43%. The drop in past due loans was primarily attributable to a decline in past due loans from acquisitions, which reflects the successes of our credit and lending teams in working out acquired problem loans.”

“City’s noninterest income was relatively flat compared to the first quarter of 2013. Our service charges were negatively impacted due to the harsh winter and a water crisis in Charleston, West Virginia that restricted business activity and consumer spending for an extended time period. Noninterest expenses, exclusive of merger related charges in the first quarter of 2013, were down due to lower non-income based taxes. In addition, our income tax rate for the first quarter of 2014 also declined. These declines are due to the recognition of a previously unrecognized tax position resulting from the expiration of the statute of limitations for a previous year. The combined favorable impact of these discrete items for the first quarter of 2014 was $0.10 per diluted share (net of taxes), and we expect that the Company’s effective tax rate for the year ending December 31, 2014 will be 31.2% (33.6% excluding the recognition of unrecognized discrete tax positions).”

“In March 2014, we announced an 8% increase in our quarterly dividend from 37 cents per share to 40 cents per share. This increase is based on the Company’s commitment of returning value to our shareholders, our current strong financial position, and our confidence in the Company being able to sustain this performance,” Hageboeck concluded.

Net Interest Income

The Company’s tax equivalent net interest income decreased $2.0 million, or 6.1%, from $32.2 million during the fourth quarter of 2013 to $30.2 million during the first quarter of 2014. This decrease is due to a decline in the accretion from fair value adjustments related to the acquisitions of Virginia Savings Bank and Community Bank ($2.2 million for the quarter ended March 31, 2014 compared to $3.9 million for the quarter ended December 31, 2013). The Company’s reported net interest margin decreased from 4.33% for the fourth quarter of 2013 to 4.15% for the first quarter of 2014. Excluding the favorable impact of the accretion from the fair value adjustments, the net interest margin would have been 3.85% for the quarter ended March 31, 2014 and 3.81% for the quarter ended December 31, 2013.

Credit Quality

The Company’s ratio of nonperforming assets to total loans and other real estate owned decreased slightly from 1.20% at December 31, 2013 to 1.19% at March 31, 2014. Excluded from this ratio are purchased credit-impaired loans in which the Company estimated cash flows and estimated a credit mark. These loans are considered performing loans provided that the loan is performing in accordance with the estimated expectations. Such loans would be considered nonperforming loans if the loan’s performance deteriorates below the initial expectations. Total past due loans decreased from $19.5 million, or 0.75% of total loans outstanding, at December 31, 2013 to $11.0 million, or 0.43% of total loans outstanding, at March 31, 2014. Acquired past due loans represent approximately 47% of total past due loans and have declined $11.3 million, or 68.7%, since March 31, 2013. The company’s TDR’s have decreased from $25.1 million at December 31, 2013 to $23.7 million at March 31, 2014, and more than 90% of these loans are current with interest and principal payments.

As a result of the Company’s quarterly analysis of the adequacy of the ALLL, the Company recorded a provision for loan losses of $1.4 million in the first quarter of 2014, compared to $1.7 for the comparable period in 2013 and $1.9 million for the fourth quarter of 2013. The provision for loan losses recorded in the first quarter of 2014 reflects difficulties of certain commercial borrowers of the Company during the quarter, the downgrade of their related credits and management’s assessment of the impact of these difficulties on the ultimate collectability of the loans. Changes in the amount of the provision and related allowance are based on the Company’s detailed systematic methodology and are directionally consistent with changes in the composition and quality of the Company’s loan portfolio. The Company believes its methodology for determining the adequacy of its ALLL adequately provides for probable losses inherent in the loan portfolio and produces a provision and allowance for loan losses that is directionally consistent with changes in asset quality and loss experience.

Non-interest Income

Non-interest income was steady at $14.3 million for both the first quarter of 2014 and the first quarter of 2013. Bankcard revenues increased $0.5 million, or 15.2%, due to increased usage by our customers from the first quarter of 2013, while insurance commissions were up $0.2 million, or 10.1%, on the strength of increased contingency payments. These increases were essentially offset by decreases in service charges of $0.4 million and other income of $0.3 million from the first quarter of 2013. We believe that service charges were down primarily as a result of a much harsher winter in the first quarter of 2014 and the water crisis experienced in Charleston, West Virginia and surrounding areas during January 2014. Other income declined during the first quarter of 2014 due largely to a decline in fixed rate mortgages lending activity.

Non-interest Expenses

During the first quarter of 2013, the Company completed its acquisition of Community Bank and recognized $5.5 million of acquisition and integration expenses. Excluding these expenses, non-interest expenses decreased $0.5 million, from $23.9 million in the first quarter of 2013 to $23.4 million in the first quarter of 2014. This decrease was largely attributable to a decline in other expenses of $1.3 million due to a decrease in non-income based taxes as a result of the recognition of previously unrecognized tax position resulting from the close of the statute of limitations for a previous tax year. As noted previously, this favorable difference was discrete to the first quarter of 2014. This decrease was partially offset by an increase in repossessed asset losses ($0.5 million) and salaries and employee benefits ($0.2 million).

Balance Sheet Trends

Loans have decreased $49.2 million (1.9%) from December 31, 2013 to $2.56 billion at March 31, 2014. Commercial real estate loans decreased $31.0 million (3.0%), commercial and industrial (“C&I”) loans decreased $20.4 million (12.4%), and consumer loans declined $4.1 million (8.8%). During the quarter ended March 31, 2014, a variety of factors led to the decline in commercial real estate and C&I loans – a $14 million participation loan was repurchased by the lead bank (a large community bank); a $9 million loan from an acquisition that was classified as substandard was repaid in full; a financially weak $9 million loan was refinanced by a smaller competitor that provided the borrower a cash out option; and various lines of credit experienced balance reductions. In regards to consumer loans, the Company strategically decided to reduce these loans due to the acquisition of an indirect portfolio of auto loans associated with Community Bank. These loans have higher loss percentages compared to the Company’s historical consumer portfolio.

Total average depository balances increased $8.6 million, or 0.3%, from the quarter ended December 31, 2013 to the quarter ended March 31, 2014. Increases in interest-bearing deposits ($14.6 million) and savings deposits ($10.9 million) were partially offset by a decrease in time deposits ($16.2 million).

Income Tax Expense

The Company’s effective income tax rate for the first quarter of 2014 was 29.6% compared to 34.4% for the year ended December 31, 2013, and 37.4% for the quarter ended March 31, 2013. During the first quarter of 2014, the Company reduced income tax expense by $0.8 million due to the recognition of previously unrecognized tax position resulting from the close of the statute of limitations for a previous tax year. Exclusive of this discrete item recognized in the first quarter of 2014, the Company’s tax rate from operations was 33.6%.

Capitalization and Liquidity

The Company’s loan to deposit ratio was 90.4% and the loan to asset ratio was 75.3% at March 31, 2014. The Company maintained investment securities totaling 11.1% of assets as of this date. Further, the Company’s deposit mix is weighted heavily toward checking and saving accounts that fund 52.0% of assets at March 31, 2014. Time deposits fund 31.3% of assets at March 31, 2014, but very few of these deposits are in accounts that have balances of more than $250,000, reflecting the core retail orientation of the Company.

The Company is also strongly capitalized. The Company’s tangible equity ratio was 9.6% at March 31, 2014 compared to 9.5% at December 31, 2013. At March 31, 2014, City National Bank’s Leverage Ratio is 9.09%, its Tier I Capital ratio is 12.28%, and its Total Risk-Based Capital ratio is 13.15%. These regulatory capital ratios are significantly above levels required to be considered “well capitalized,” which is the highest possible regulatory designation.

On March 26, 2014, the Board approved a quarterly cash dividend of $0.40 cents per share payable April 30, 2014, to shareholders of record as of April 15, 2014. During the quarter ended March 31, 2014, the Company repurchased 68,000 common shares at a weighted average price of $43.08 as part of a one million share repurchase plan authorized by the Board of Directors in July 2011. At March 31, 2014, the Company could repurchase approximately 386,000 shares under the July 2011 authorization.

City Holding Company is the parent company of City National Bank of West Virginia. City National operates 82 branches across West Virginia, Virginia, Kentucky and Ohio.

Forward-Looking Information

This news release contains certain forward-looking statements that are included pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such information involves risks and uncertainties that could result in the Company's actual results differing materially from those projected in the forward-looking statements. Important factors that could cause actual results to differ materially from those discussed in such forward-looking statements include, but are not limited to, (1) the Company may incur additional loan loss provision due to negative credit quality trends in the future that may lead to a deterioration of asset quality; (2) the Company may incur increased charge-offs in the future; (3) the Company could have adverse legal actions of a material nature; (4) the Company may face competitive loss of customers; (5) the Company may be unable to manage its expense levels; (6) the Company may have difficulty retaining key employees; (7) changes in the interest rate environment may have results on the Company’s operations materially different from those anticipated by the Company’s market risk management functions; (8) changes in general economic conditions and increased competition could adversely affect the Company’s operating results; (9) changes in other regulations and government policies affecting bank holding companies and their subsidiaries, including changes in monetary policies, could negatively impact the Company’s operating results; (10) the Company may experience difficulties growing loan and deposit balances; (11) the current economic environment poses significant challenges for us and could adversely affect our financial condition and results of operations; (12) deterioration in the financial condition of the U.S. banking system may impact the valuations of investments the Company has made in the securities of other financial institutions resulting in either actual losses or other than temporary impairments on such investments; and (13) the effects of the Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) and the regulations promulgated and to be promulgated thereunder, which may subject the Company and its subsidiaries to a variety of new and more stringent legal and regulatory requirements which adversely affect their respective businesses. Forward-looking statements made herein reflect management's expectations as of the date such statements are made. Such information is provided to assist stockholders and potential investors in understanding current and anticipated financial operations of the Company and is included pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances that arise after the date such statements are made. Further, the Company is required to evaluate subsequent events through the filing of its March 31, 2014 Form 10-Q. The Company will continue to evaluate the impact of any subsequent events on the preliminary March 31, 2014 results and will adjust the amounts if necessary.

 

CITY HOLDING COMPANY AND SUBSIDIARIES

Financial Highlights

(Unaudited)

             
 
Three Months Ended March 31, Percent
2014     2013     Change
 
Earnings ($000s, except per share data):
Net Interest Income (FTE) $ 30,193 $ 29,745 1.51 %
Net Income available to common shareholders 13,803 7,987 72.82 %
Earnings per Basic Share 0.87 0.51 70.73 %
Earnings per Diluted Share

0.86

0.51

70.63

%
                     
 
Key Ratios (percent):
Return on Average Assets 1.63 % 0.96 % 69.50 %
Return on Average Tangible Equity 17.32 % 11.26 % 53.78 %
Net Interest Margin 4.15 % 4.18 % (0.75 )%
Efficiency Ratio 52.28 % 66.52 % (21.40 )%
Average Shareholders' Equity to Average Assets 11.64 % 10.74 % 8.35 %
 
Consolidated Risk Based Capital Ratios (a):
Tier I 13.58 % 11.90 % 14.12 %
Total 14.47 % 12.74 % 13.58 %
 
Tangible Equity to Tangible Assets 9.60 % 8.65 % 10.90 %
                     
 
Common Stock Data:
Cash Dividends Declared per Share $ 0.40 $ 0.37 8.11 %
Book Value per Share 25.05 23.36 7.22 %
Tangible Book Value per Share 20.28 18.53 9.49 %
Market Value per Share:
High 46.69 40.05 16.58 %
Low 42.15 36.07 16.86 %
End of Period 44.86 39.79 12.74 %
 
Price/Earnings Ratio (b) 12.83 19.43 (33.96 )%
                     
 
(a) March 31, 2014 risk-based capital ratios are estimated
(b) March 31, 2014 price/earnings ratio computed based on annualized first quarter 2014 earnings
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Financial Highlights
(Unaudited)
 
 
 
Book Value and Market Price Range per Share
                     

Market Price

Book Value per Share

Range per Share
March 31     June 30     September 30     December 31     Low     High
   
2010 19.71 20.02 20.31 20.31 26.87 38.03
2011 20.39 20.58 20.86 21.05 26.06 37.22
2012 21.46 21.63 22.14 22.47 30.96 37.16
2013 23.36 23.52 24.03 24.61 36.07 49.21
2014 25.05 42.15 46.69
                                       
 
Earnings per Basic Share
 
Quarter Ended
March 31     June 30     September 30     December 31     Year-to-Date
 
2010 0.59 0.68 0.58 0.64 2.48
2011 0.62 0.65 0.77 0.65 2.68
2012 0.68 0.50 0.71 0.73 2.63
2013 0.51 0.83 0.89 0.84 3.07
2014 0.87 0.87
                                       
 
Earnings per Diluted Share
 
Quarter Ended
March 31     June 30     September 30     December 31     Year-to-Date
 
2010 0.58 0.68 0.58 0.64 2.47
2011 0.62 0.64 0.76 0.65 2.67
2012 0.67 0.50 0.71 0.73 2.61
2013 0.51 0.82 0.88 0.83 3.04
2014

0.86

0.86

                                       
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited) ($ in 000s, except per share data)
 
      Three Months Ended March 31,
2014     2013
 
Interest Income
Interest and fees on loans $ 29,734 $ 29,939
Interest on investment securities:
Taxable 3,003 2,750
Tax-exempt 281 324
Interest on federal funds sold   -   13  
Total Interest Income 33,018 33,026
 
Interest Expense
Interest on deposits 2,753 3,227
Interest on short-term borrowings 75 71
Interest on long-term debt   150   157  
Total Interest Expense   2,978   3,455  
Net Interest Income 30,040 29,571
Provision for loan losses   1,363   1,738  
Net Interest Income After Provision for Loan Losses 28,677 27,833
 
Non-Interest Income
Gains on sale of investment securities

83

84
Service charges 6,160 6,535
Bankcard revenue 3,685 3,199
Insurance commissions 2,025 1,840
Trust and investment management fee income 1,037 990
Bank owned life insurance 756 812
Other income   559   866  
Total Non-Interest Income 14,305 14,326
 
Non-Interest Expense
Salaries and employee benefits 13,139 12,949
Occupancy and equipment 2,615 2,472
Depreciation 1,478 1,399
FDIC insurance expense 410 511
Advertising 824 735
Bankcard expenses 806 727
Postage, delivery, and statement mailings 575 605
Office supplies 410 441
Legal and professional fees 409 435
Telecommunications 338 445
Repossessed asset (gains)/losses, net of expenses 379 (155 )
Merger related expenses - 5,540
Other expenses   1,993   3,299  
Total Non-Interest Expense   23,376   29,403  
Income Before Income Taxes 19,606 12,756
Income tax expense   5,803   4,769  
Net Income Available to Common Shareholders $ 13,803 $ 7,987  
 
 
Distributed earnings allocated to common shareholders $ 6,224 $ 5,747
Undistributed earnings allocated to common shareholders   7,439   2,175  
Net earnings allocated to common shareholders $ 13,663 $ 7,922  
 
Average common shares outstanding 15,631 15,473
Effect of dilutive securities:
Employee stock options and warrants   165   154  
Shares for diluted earnings per share   15,796   15,627  
 
Basic earnings per common share $ 0.87 $ 0.51
Diluted earnings per common share $

0.86

$ 0.51
Dividends declared per common share $ 0.40 $ 0.37
 
Comprehensive Income $ 14,579 $ 8,078
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Consolidated Statements of Changes in Stockholders' Equity
(Unaudited) ($ in 000s)
 
 
      Three Months Ended
March 31, 2014     March 31, 2013
   
Balance at January 1 $ 387,623 $ 333,274
 
Net income 13,803 7,987
Other comprehensive income:
Change in unrealized loss on securities available-for-sale 776 91
Cash dividends declared ($0.40/share) and ($0.37/share), respectively (6,287 ) (6,064 )
Issuance of stock award shares, net 572 457
Acquisition of Community Financial Corporation - 28,706
Exercise of 7,000 stock options 199 -
Exercise of 42,250 stock options - 1,397
Purchase of 68,145 common shares of treasury   (2,936 )       -  
Balance at March 31 $ 393,750       $ 365,848  
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Condensed Consolidated Quarterly Statements of Income
(Unaudited) ($ in 000s, except per share data)
 
      Quarter Ended
March 31     December 31     September 30     June 30     March 31
2014     2013     2013     2013     2013
 

Interest income

$ 33,018 $ 35,116 $ 35,674 $ 34,724 $ 33,026

Taxable equivalent adjustment

  153         158         161         167         174  
Interest income (FTE) 33,171 35,274 35,835 34,891 33,200
Interest expense

 

  2,978         3,115         3,304         3,427         3,455  

Net interest income

30,193 32,159 32,531 31,464 29,745
Provision for loan losses   1,363         1,945         1,154         2,011         1,738  

Net interest income after provision for loan losses

28,830 30,214 31,377 29,453 28,007
 
Noninterest income 14,305 14,948 14,480 14,252 14,326
Noninterest expense   23,376         24,881         24,665         23,959         29,403  
Income before income taxes 19,759 20,281 21,192 19,746 12,930
Income tax expense 5,803 6,877 7,056 6,573 4,769
Taxable equivalent adjustment   153         158         161         167         174  
Net income available to common shareholders $ 13,803       $ 13,246       $ 13,975       $ 13,006       $ 7,987  
 
                                 
 
Distributed earnings allocated to common shareholders $ 6,224 $ 5,775 $ 5,767 $ 5,751 $ 5,747
Undistributed earnings allocated to common shareholders   7,439         7,352         8,081         7,139         2,175  
Net earnings allocated to common shareholders $ 13,663       $ 13,127       $ 13,848       $ 12,890       $ 7,922  
 
Average common shares outstanding 15,631 15,636 15,608 15,582 15,473
 
Effect of dilutive securities:
Employee stock options and warrants   165         163         182         170         154  
 
Shares for diluted earnings per share   15,796         15,799         15,790         15,752         15,627  
 
Basic earnings per common share $ 0.87 $ 0.84 $ 0.89 $ 0.83 $ 0.51
Diluted earnings per common share

0.86

0.83 0.88 0.82 0.51
 
Cash dividends declared per share 0.40 0.37 0.37 0.37 0.37
                                 
 
Net Interest Margin 4.15 % 4.33 % 4.47 % 4.35 % 4.18 %
 
Interest Income from Accretion Related to Fair Value Adjustments Recorded as a Result of Acquisition $ 2,151 $ 3,899 $ 5,046 $ 3,517 $ 2,181
 
Net Interest Margin (excluding accretion) 3.85 % 3.81 % 3.78 % 3.86 % 3.87 %
                                 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Non-Interest Income and Non-Interest Expense
(Unaudited) ($ in 000s)
 
      Quarter Ended
March 31     December 31     September 30     June 30     March 31
2014     2013     2013     2013     2013
 
Non-Interest Income:
Service charges $ 6,160 $ 6,995 $ 7,169 $ 6,897 $ 6,535
Bankcard revenue 3,685 3,403 3,468 3,450 3,199
Insurance commissions 2,025 1,269 1,365 1,358 1,840
Trust and investment management fee income 1,037 1,093 939 964 990
Bank owned life insurance 756 976 805 799 812
Other income   559       541         734         775         866  
Subtotal 14,222 14,277 14,480 14,243 14,242
Gain (loss) on sale of investment securities  

83

     

671

        -         9         84  
Total Non-Interest Income $ 14,305     $ 14,948       $ 14,480       $ 14,252       $ 14,326  
 
Non-Interest Expense:
Salaries and employee benefits $ 13,139 $ 12,910 $ 12,930 $ 12,640 $ 12,949
Occupancy and equipment 2,615 2,529 2,409 2,500 2,472
Depreciation 1,478 1,468 1,437 1,453 1,399
FDIC insurance expense 410 500 500 341 511
Advertising 824 408 712 819 735
Bankcard expenses 806 697 680 766 727
Postage, delivery and statement mailings 575 521 541 552 605
Office supplies 410 408 416 463 441
Legal and professional fees 409 1,469 591 535 435
Telecommunications 338 581 721 465 445
Repossessed asset (gains) losses, net of expenses 379 (72 ) 896 (23 ) (155 )
Merger related expenses - 72 (150 ) 65 5,540
Other expenses   1,993       3,390         2,982         3,383         3,299  
Total Non-Interest Expense $ 23,376     $ 24,881       $ 24,665       $ 23,959       $ 29,403  
 
                                 
 
Employees (Full Time Equivalent) 925 923 924 931 932
Branch Locations 82 83 83 83 83
                                 
 
         
CITY HOLDING COMPANY AND SUBSIDIARIES
Consolidated Balance Sheets
($ in 000s)

 

March 31 December 31
2014     2013
(Unaudited)
Assets
Cash and due from banks $ 137,518 $ 75,999
Interest-bearing deposits in depository institutions   17,709         9,877  
Cash and cash equivalents 155,227 85,876
 
Investment securities available-for-sale, at fair value 349,940 352,660
Investment securities held-to-maturity, at amortized cost 14,344 4,117
Other securities   13,343         13,343  
Total investment securities 377,627 370,120
 
Gross loans 2,557,035 2,606,197
Allowance for loan losses   (21,044 )       (20,575 )
Net loans 2,535,991 2,585,622
 
Bank owned life insurance 92,803 92,047
Premises and equipment, net 81,393 82,548
Accrued interest receivable 7,843 6,866
Net deferred tax assets 40,432 42,165
Intangible assets 74,906 75,142
Other assets   31,514         27,852  
Total Assets $ 3,397,736       $ 3,368,238  
 
Liabilities
Deposits:
Noninterest-bearing $ 510,406 $ 493,228
Interest-bearing:
Demand deposits 622,085 601,527
Savings deposits 634,263 612,772
Time deposits   1,062,763         1,077,606  
Total deposits 2,829,517 2,785,133
Short-term borrowings
Customer repurchase agreements 121,913 137,798
Long-term debt 16,495 16,495
Other liabilities   36,061         41,189  
Total Liabilities 3,003,986 2,980,615
 
Stockholders' Equity
Preferred stock, par value $25 per share: 500,000 shares authorized; none issued - -

Common stock, par value $2.50 per share: 50,000,000 shares authorized; 18,499,282 shares issued at March 31, 2014 and December 31, 2013 less 2,779,586 and 2,748,922 shares in treasury, respectively

46,249 46,249
Capital surplus 106,743 107,596
Retained earnings 341,486 333,970
Cost of common stock in treasury (96,514 ) (95,202 )
Accumulated other comprehensive loss:
Unrealized gain on securities available-for-sale (1,334 ) (2,110 )
Underfunded pension liability   (2,880 )       (2,880 )
Total Accumulated Other Comprehensive Loss   (4,214 )       (4,990 )
Total Stockholders' Equity   393,750         387,623  
Total Liabilities and Stockholders' Equity $ 3,397,736       $ 3,368,238  
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Investment Portfolio
(Unaudited) ($ in 000s)
 
      Original Cost    

Credit-Related
Net Investment
Impairment
Losses through
March 31, 2014

   

Unrealized Gains
(Losses)

    Carrying Value
 
US Government Agencies $ 2,174 $ - $ 38 $ 2,212
Mortgage Backed Securities 295,764 - (1,919 ) 293,845
Municipal Bonds 39,061 - 732 39,793
Pooled Bank Trust Preferreds 23,209 (20,171 ) (1,471 ) 1,567

Single Issuer Bank Trust Preferreds, Subdebt of Financial Institutions, and Bank Holding Company Preferred Stocks

22,564 (1,015 ) (1,195 ) 20,354
Money Markets and Mutual Funds 1,525 - (32 ) 1,493
Federal Reserve Bank and FHLB stock 13,343 - - 13,343
Community Bank Equity Positions   7,986   (4,698 )   1,732     5,020
Total Investments $ 405,626 $ (25,884 ) $ (2,115 ) $ 377,627
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Loan Portfolio
(Unaudited) ($ in 000s)
 
      March 31     December 31     September 30     June 30     March 31
2014     2013     2013     2013     2013
 
Residential real estate (1) $ 1,214,785 $ 1,207,150 $ 1,188,841 $ 1,170,123 $ 1,149,411
Home equity - junior liens 141,929 143,390 140,887 138,367 138,333
Commercial and industrial 144,108 164,484 151,185 138,299 149,677
Commercial real estate (2) 1,009,892 1,040,866 1,022,278 1,023,311 1,001,453
Consumer 42,320 46,402 50,757 54,242 55,274
DDA overdrafts   4,001       3,905       4,508       3,103       2,876
Gross Loans $ 2,557,035     $ 2,606,197     $ 2,558,456     $ 2,527,445     $ 2,497,024
 
Construction loans included in:
(1) - Residential real estate loans $ 17,697 $ 17,337 $ 14,808 $ 15,889 $ 16,884
(2) - Commercial real estate loans $ 28,894 $ 24,026 $ 17,391 $ 24,726 $ 26,163
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Acquisition Activity - Accretion
(Unaudited) ($ in millions)
 
 
The following table presents the actual and forecasted accretion related to the fair value adjustments on net interest income recorded as a result of the Virginia Savings Bancorp ("Virginia Savings") and Community Financial Corporation ("Community") acquisitions.
 
 
      Virginia Savings     Community    
Loan     Certificates of Loan     Certificates of
Year Ended: Accretion(a)     Deposit(a) Accretion(a)     Deposit(a) Total
 
1Q 2014 $ 299 $ 131 $ 1,628 $ 93 $ 2,151
Remainder 2014 642 405 2,633 157 3,837
2015 545 518 2,765 160 3,988
2016 308 497 1,265 43 2,113
1Q 2017 50 - 285 4 339
 
a - 1Q 2014 amounts are based on actual results. Remainder 2014, 2015, 2016 and 1Q 2017 amounts are based on estimated amounts.
 
 

Note: The amounts reflected in the table above require management to make significant assumptions based on estimated future default, prepayment, and discount rates. Actual performance could be significantly different from that assumed, which could result in the actual results being materially different from the amounts estimated above.

 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Consolidated Average Balance Sheets, Yields, and Rates
(Unaudited) ($ in 000s)
 
      Three Months Ended March 31,
    2014             2013    
Average Yield/ Average Yield/
Balance     Interest     Rate     Balance     Interest     Rate
 
Assets:
Loan portfolio (1):
Residential real estate (2) $ 1,350,556 $ 13,746 4.13 % $ 1,277,557 $ 13,720 4.36 %
Commercial, financial, and agriculture (2) 1,167,606 14,236 4.94 % 1,121,916 14,191 5.13 %
Installment loans to individuals (2), (3) 52,557 1,179 9.10 % 65,863 1,377 8.48 %
Previously securitized loans (4) ***       574     ***     ***       651     ***
Total loans 2,570,719 29,735 4.69 % 2,465,336 29,939 4.93 %
Securities:
Taxable 345,414 3,003 3.53 % 350,128 2,750 3.19 %
Tax-exempt (5)   28,074         433     6.26 %       32,991         498     6.12 %
Total securities 373,488 3,436 3.73 % 383,119 3,248 3.44 %
Deposits in depository institutions 8,831 - - 9,033 - -
Federal funds sold   -         -     -         29,932         13     0.18 %
Total interest-earning assets 2,953,038 33,171 4.56 % 2,887,420 33,200 4.66 %
Cash and due from banks 125,221 112,002
Bank premises and equipment 82,214 80,958
Other assets 246,091 259,335
Less: Allowance for loan losses   (21,221 )                   (19,472 )            
Total assets $ 3,385,343                   $ 3,320,243              
 
Liabilities:
Interest-bearing demand deposits 611,797 176 0.12 % 603,300 178 0.12 %
Savings deposits 618,412 207 0.14 % 584,048 213 0.15 %
Time deposits (2) 1,070,065 2,370 0.90 % 1,106,982 2,836 1.04 %
Short-term borrowings 118,771 75 0.26 % 111,870 71 0.26 %
Long-term debt   16,495         150     3.69 %       16,495         157     3.86 %
Total interest-bearing liabilities 2,435,540 2,978 0.50 % 2,422,695 3,455 0.58 %
Noninterest-bearing demand deposits 517,207 498,404
Other liabilities 38,705 42,615
Stockholders' equity   393,891                     356,529              

Total liabilities and stockholders' equity

$ 3,385,343                   $ 3,320,243              
Net interest income       $ 30,193                 $ 29,745      
Net yield on earning assets             4.15 %                 4.18 %
 
 
 
(1) For purposes of this table, non-accruing loans have been included in average balances and loan fees, which are immaterial, have been included in interest income.
(2) Included in the above table are the following amounts (in thousands) for the accretion of the fair value adjustments related to the acquisitions of Virginia Savings Bancorp ("Virginia Savings") and Community Financial Corporation ("Community"):
 
Three Months Ended March 31, 2014 Three Months Ended March 31, 2013
Virginia Savings     Community     Total     Virginia Savings     Community     Total
Residential real estate 151 115 266 276 188 464
Commercial, financial, and agriculture 114 1,324 1,438 673 610 1,283
Installment loans to individuals 34 189 223 36 60 96
Time deposits   131         93     224         178         160     338  
  430         1,721     2,151         1,163         1,018     2,181  
 
 
(3) Includes the Company’s consumer and DDA overdrafts loan categories.
(4) Effective January 1, 2012, the carrying value of the Company's previously securitized loans was reduced to $0.
(5) Computed on a fully federal tax-equivalent basis assuming a tax rate of approximately 35%.
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Analysis of Risk-Based Capital
(Unaudited) ($ in 000s)
 
      March 31     December 31     September 30     June 30     March 31
2014 (a)     2013     2013     2013     2013
 
Tier I Capital:
Stockholders' equity $ 393,750 $ 387,623 $ 378,042 $ 368,891 $ 365,848
Goodwill and other intangibles (74,719 ) (74,955 ) (76,233 ) (74,455 ) (75,563 )
Accumulated other comprehensive loss 4,214 4,990 6,173 5,540 1,332
Qualifying trust preferred stock 16,000 16,000 16,000 16,000 16,000
Unrealized loss on AFS securities - - (18 ) (11 ) -
Excess deferred tax assets   (6,508 )       (8,800 )       (12,495 )       (13,572 )       (17,737 )
Total tier I capital $ 332,737       $ 324,859       $ 311,470       $ 302,394       $ 289,880  
                                 
 
Total Risk-Based Capital:
Tier I capital $ 332,737 $ 324,859 $ 311,470 $ 302,394 $ 289,880
Qualifying allowance for loan losses 21,044 20,575 20,606 20,069 19,721
Unrealized gain on securities   786         606         722         686         696  
Total risk-based capital $ 354,567       $ 346,040       $ 332,798       $ 323,149       $ 310,297  
 
Net risk-weighted assets $ 2,450,949 $ 2,499,591 $ 2,460,895 $ 2,450,010 $ 2,436,022
                                 
 
Ratios:
Average stockholders' equity to average assets 11.64 % 11.35 % 11.14 % 10.94 % 10.74 %
Tangible capital ratio 9.60 % 9.49 % 9.08 % 8.90 % 8.65 %
Risk-based capital ratios:
Tier I capital 13.58 % 13.00 % 12.66 % 12.34 % 11.90 %
Total risk-based capital 14.47 % 13.84 % 13.52 % 13.19 % 12.74 %
Leverage capital 10.07 % 9.80 % 9.43 % 9.12 % 8.98 %
 
 
(a) March 31, 2014 risk-based capital ratios are estimated
 
                                 
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Intangibles
(Unaudited) ($ in 000s)
 
As of and for the Quarter Ended
March 31 December 31 September 30 June 30 March 31
2014     2013       2013     2013     2013
 
Intangibles, net $ 74,906 $ 75,142 $ 76,420 $ 74,642 $ 75,750
Intangibles amortization expense 236 260 260 260 260
                                 
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Summary of Loan Loss Experience
(Unaudited) ($ in 000s)
 
      Quarter Ended
March 31     December 31     September 30     June 30     March 31
2014     2013     2013     2013     2013
 
Balance at beginning of period $ 20,575 $ 20,606 $ 20,069 $ 19,721 $ 18,809
 
Charge-offs:
Commercial and industrial 4 268 380 330 62
Commercial real estate 382 1,384 181 419 203
Residential real estate 427 583 487 520 591
Home equity 108 17 8 154 116
Consumer 84 128 102 221 3
DDA overdrafts   341         381         415         348         339  
Total charge-offs 1,346 2,761 1,573 1,992 1,314
 
Recoveries:
Commercial and industrial 63 33 30 20 1
Commercial real estate 30 116 635 16 18
Residential real estate 24 97 69 20 48
Home equity - - - - -
Consumer 76 85 25 70 147
DDA overdrafts   259         454         197         203         274  
Total recoveries 452 785 956 329 488
                         
Net charge-offs 894 1,976 617 1,663 826
Provision for loan losses 1,375 1,438 1,241 1,834 1,738
Provision for (recovery of) acquired loans   (12 )       507         (87 )       177         -  
Balance at end of period $ 21,044       $ 20,575       $ 20,606       $ 20,069       $ 19,721  
 
Loans outstanding $ 2,557,035       $ 2,606,197       $ 2,558,456       $ 2,527,445       $ 2,497,023  
Average loans outstanding   2,570,719         2,577,902         2,536,542         2,513,883         2,465,336  
Allowance as a percent of loans outstanding   0.82 %       0.79 %       0.81 %       0.79 %       0.79 %
Allowance as a percent of non-performing loans   100.09 %       90.25 %       93.86 %       87.14 %       82.18 %

Net charge-offs (annualized) as a percent of average loans outstanding

  0.14 %       0.31 %       0.10 %       0.26 %       0.13 %

Net charge-offs, excluding overdraft deposit accounts, (annualized) as a percent of average loans outstanding

  0.13 %       0.32 %       0.06 %       0.24 %       0.12 %
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Summary of Non-Performing Assets
(Unaudited) ($ in 000s)
 
      March 31     December 31     September 30     June 30     March 31
2014     2013     2013     2013     2013
 
Nonaccrual loans $ 20,593 $ 22,363 $ 21,535 $ 21,847 $ 23,198
Accruing loans past due 90 days or more   432         436         418         1,185         799  
Total non-performing loans 21,025 22,799 21,953 23,032 23,997
Other real estate owned   9,538         8,470         7,518         10,837         10,508  
Total non-performing assets $ 30,563       $ 31,269       $ 29,471       $ 33,869       $ 34,505  
 

Non-performing assets as a percent of loans and other real estate owned

1.19 % 1.20 % 1.15 % 1.33 % 1.38 %
                                 
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Summary of Total Past Due Loans
(Unaudited) ($ in 000s)
Originated
March 31 December 31 September 30 June 30 March 31
2014     2013     2013     2013     2013
 
Residential real estate $ 4,118 $ 4,850 $ 5,414 $ 6,525 $ 5,889
Home equity - junior liens 638 921 732 655 858
Commercial and industrial 77 - 5 234 303
Commercial real estate 789 668 612 2,556 1,503
Consumer 63 182 96 103 83
DDA overdrafts   196         393         280         290         337  
Total past due loans $ 5,881       $ 7,014       $ 7,139       $ 10,363       $ 8,973  
 
Acquired
March 31 December 31 September 30 June 30 March 31
2014     2013     2013     2013     2013
 
Residential real estate $ 813 $ 1,014 $ 1,032 $ 951 $ 2,037
Home equity - junior liens 21 - 23 - -
Commercial and industrial 127 80 2,166 2,534 7,783
Commercial real estate 3,789 10,689 7,324 8,019 5,770
Consumer 397 695 703 693 864
DDA overdrafts   -         -         -         -         -  
Total past due loans $ 5,147       $ 12,478       $ 11,248       $ 12,197       $ 16,454  
 
Total
March 31 December 31 September 30 June 30 March 31
2014     2013     2013     2013     2013
 
Residential real estate $ 4,931 $ 5,864 $ 6,446 $ 7,476 $ 7,926
Home equity - junior liens 659 921 755 655 858
Commercial and industrial 204 80 2,171 2,768 8,086
Commercial real estate 4,578 11,357 7,936 10,575 7,273
Consumer 460 877 799 796 947
DDA overdrafts   196         393         280         290         337  
Total past due loans $ 11,028       $ 19,492       $ 18,387       $ 22,560       $ 25,427  
 
Total past due loans as a percent of loans outstanding 0.43 % 0.75 % 0.72 % 0.89 % 1.02 %
                                 
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Summary of Troubled Debt Restructurings
(Unaudited) ($ in 000s)
 
March 31 December 31 September 30 June 30 March 31
2014     2013     2013     2013     2013
 
Residential real estate $ 18,940 $ 20,345 $ 20,380 $ 21,480 $ 20,136
Home equity - junior liens 2,866 2,873 2,772 2,963 3,025
Commercial and industrial 84 88 91 95 101
Commercial real estate 1,854 1,783 1,567 1,791 1,805
Consumer   -         -         -         -         142  
Total $ 23,744       $ 25,089       $ 24,810       $ 26,329       $ 25,209  
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Summary of Purchased Credit Impaired Loans
(Unaudited) ($ in 000s)
 
      Virginia Savings Acquisition
March 31     December 31     September 30     June 30     March 31
2014     2013     2013     2013     2013
 
Contractual required principal and interest 3,821 3,932 5,253 7,330 8,789
Carrying value 3,102 3,182 4,248 5,421 5,886
 
Community Acquisition
March 31 December 31 September 30 June 30 March 31
2014     2013     2013     2013     2013
 
Contractual required principal and interest 30,476 38,566 40,896 47,850 53,415
Carrying value 19,986 26,330 24,958 27,845 31,853