Farmers National Banc Corp. (Farmers) (NASDAQ: FMNB) today reported
financial results for the three and twelve months ended December 31,
2014.
Net income for the three months ended December 31, 2014 was $2.1
million, or $0.12 per diluted share, which compares to $2.3 million, or
$0.12 per diluted share for the fourth quarter ended December 31, 2013.
Net income for the year ended December 31, 2014 was $9.0 million, a
15.2% increase compared to $7.8 million for 2013. On a per share basis,
net income for the year ended December 31, 2014 was $0.48, an increase
of 17.1% compared to the year ended December 31, 2013.
Kevin J. Helmick, President and CEO, stated, “Our improvement in net
income for the year ended December 31, 2014 is a result of a 10.0%
increase in noninterest income, a 2.3% decrease in noninterest expenses
and a $440 thousand improvement in net interest income. The continued
focus on increasing fee-based revenues and reducing expenses has also
contributed to an improvement in our efficiency ratio to 70.24% from
74.82% in the prior year. The bottom-line result of our efforts has
increased earnings per share by 17.1%. We are also pleased to report
that loans increased 5.3% in the past twelve months.”
2014 Fourth Quarter Financial Highlights
-
Loan growth
Total loans were $663.9 million at December
31, 2014, compared to $630.7 million at December 31, 2013. This
represents an increase of 5.3%. The increase in loans is a direct
result of Farmers’ focus on loan growth utilizing a talented lending
and credit team, while adhering to a sound underwriting discipline.
Most of the increase in loans has occurred in the commercial real
estate, commercial and industrial and residential real estate loan
portfolios. Loans comprised 59.4% of the Bank's average earning assets
in 2014, an improvement compared to 56.1% in 2013. This improvement
has resulted in a 2.5% increase in loan income from the fourth quarter
of 2013 to the same quarter in 2014.
-
Loan quality
Non-performing assets to total assets remain
at a safe level, currently at 0.76%. Early stage delinquencies also
continue to remain at low levels, at $5.4 million or 0.82% of total
loans at December 31, 2014. The allowance to non-performing loans
ratio improved from 83.25% at December 31, 2013 to 89.99% at December
31, 2014.
-
Net interest margin
The net interest margin for the
quarter ended December 31, 2014 was 3.63%, an increase of 5 basis
points from 3.58% reported for the quarter ended September 30, 2014,
and a 10 basis points increase from the quarter ended December 31,
2013. In comparing the fourth quarter of 2014 to the same quarter in
2013, asset yields increased 3 basis points, while the cost of
interest-bearing liabilities decreased 6 basis points.
-
Noninterest income
Noninterest income increased 10.0% to
$15.3 million for the year ended December 31, 2014 compared to $13.9
million in 2013. Noninterest income was $4.2 million for the fourth
quarter of 2014, a 5.2% improvement compared to the same quarter in
2013, after excluding net security gains of $372 thousand in the
current quarter and $8 thousand in the prior year’s quarter.
Retirement plan consulting fees increased $70 thousand or 20.2% in the
current year’s quarter compared to the same quarter in 2013.
-
Noninterest expenses
The Company has remained committed to
managing the level of noninterest expenses. As a result of these
actions, noninterest expenses were $38.2 million for the year ended
December 31, 2014, 2.3% less than the $39.1 million reported in 2013.
Personnel expenses were $1.2 million or 5.3% lower in 2014 compared to
2013. Other operating expenses also decreased $457 thousand or 8.5%.
-
Capital Management
The Company repurchased 150,868 shares
during the fourth quarter of 2014 in the open market at a cost of $1.2
million. The repurchase program and the odd lot share buyback program
that was conducted during the third quarter reduced total common
shares outstanding by 2% from December 31, 2013. The tangible common
equity ratio improved to 10.17% at December 31, 2014 compared to 9.11%
one year ago.
2015 Outlook
Mr. Helmick added, “We are excited about our
recently announced merger with National Bancshares Corporation. We
believe that the combination of our Company with National Bancshares, a
strong community bank headquartered in Orrville, Ohio, will create a
top-performing Midwest community bank that has the scale, product depth
and efficiencies to compete effectively and deliver best-in-class
service to our combined customers, while creating long-term value for
our shareholders. This transaction is an important step in the long-term
strategy to expand our footprint and enhance profitability.”
Important Additional Information About the Merger.
In connection with the proposed merger, Farmers will file with the
Securities and Exchange Commission (the “SEC”) a Registration Statement
on Form S-4 that will include a joint proxy statement and a Farmers
prospectus, as well as other relevant documents concerning the proposed
transaction.
SHAREHOLDERS OF FARMERS AND NATIONAL BANCSHARES AND OTHER INVESTORS ARE
URGED TO CAREFULLY READ THE PROXY STATEMENT/PROSPECTUS TO BE INCLUDED IN
THE REGISTRATION STATEMENT ON FORM S-4, BECAUSE IT WILL CONTAIN
IMPORTANT INFORMATION ABOUT FARMERS, NATIONAL BANCSHARES, THE PROPOSED
MERGER, THE PERSONS SOLICITING PROXIES WITH RESPECT TO THE PROPOSED
MERGER AND THEIR INTERESTS IN THE PROPOSED MERGER AND RELATED MATTERS.
The respective directors and executive officers of Farmers and National
Bancshares and other persons may be deemed to be participants in the
solicitation of proxies from shareholders of Farmers and National
Bancshares with respect to the proposed merger. Information regarding
the directors and executive officers of Farmers is available in its
proxy statement filed with the SEC on March 19, 2014. Information
regarding directors and executive officers of National Bancshares is
available on its website at http://www.discoverfirstnational.com/.
Other information regarding the participants in the solicitation and a
description of their direct and indirect interests, by security holdings
or otherwise, will be contained in the proxy statement/prospectus to be
included in the Registration Statement on Form S-4 and other relevant
materials to be filed with the SEC when they become available.
Investors and security holders will be able to obtain free copies of the
registration statement (when available) and other documents filed with
the SEC by Farmers through the website maintained by the SEC at http://www.sec.gov.
Copies of the documents filed with the SEC by Farmers will be available
free of charge on Farmers’ website at https://www.farmersbankgroup.com.
This communication shall not constitute an offer to sell or the
solicitation of an offer to buy any securities nor shall there be any
sale of securities in any jurisdiction in which the offer, solicitation
or sale is unlawful before registration or qualification of the
securities under the securities laws of the jurisdiction. No offer of
securities shall be made except by means of a prospectus satisfying the
requirements of Section 10 of the Securities Act.
CONFERENCE CALL
Farmers will hold a conference call to
discuss the National Bancshares transaction, its 2014 fourth-quarter and
full-year financial results, and respond to questions from current
shareholders and analysts at 10:00 AM ET on Thursday, January 29, 2015.
A slide presentation accompanying management’s presentation will be
available on the Company’s website, www.farmersbankgroup.com.
Media representatives and the public are encouraged to listen to the
conference call, but the Company will only take questions from
shareholders and analysts. If members of the media or the public have
questions, please direct them to the Company’s public relations
department at 330-702-8427.
To participate in the conference call, please dial 888-215-6853 several
minutes before 10:00 AM ET on Thursday, January 29, 2015. A replay will
be available from 1:00 PM ET January 29, 2015 until midnight February 5,
2015. The number to hear the teleconference replay is 877-870-5176. The
access code for the replay is 7820612.
Founded in 1887, Farmers National Banc Corp. is a diversified financial
services company headquartered in Canfield, Ohio, with more than $1
billion in Banking assets and $1 billion in Trust assets. Farmers
National Banc Corp.’s wholly-owned subsidiaries are comprised of The
Farmers National Bank of Canfield, a full-service national bank engaged
in commercial and retail banking with 19 banking locations in Mahoning,
Trumbull, Columbiana, Stark and Cuyahoga Counties in Ohio, Farmers Trust
Company, which operates two trust offices and offers services in the
same geographic markets and National Associates, Inc. Farmers National
Insurance, LLC, a wholly-owned subsidiary of The Farmers National Bank
of Canfield, offers a variety of insurance products.
Non-GAAP Disclosure
This press release includes disclosures of Farmers tangible common
equity ratio and pre-tax, pre-provision income, which are financial
measures not prepared in accordance with generally accepted accounting
principles in the United States (GAAP). A non-GAAP financial measure is
a numerical measure of historical or future financial performance,
financial position or cash flows that excludes or includes amounts that
are required to be disclosed by GAAP. Farmers believes that these
non-GAAP financial measures provide both management and investors a more
complete understanding of the underlying operational results and trends
and Farmers’ marketplace performance. The presentation of this
additional information is not meant to be considered in isolation or as
a substitute for the numbers prepared in accordance with GAAP. The
reconciliations of non-GAAP financial measures are included in the
tables following Consolidated Financial Highlights below.
Forward-Looking Statements
This earnings release contains forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995,
including statements about Farmers’ financial condition, results of
operations, asset quality trends and profitability. Forward-looking
statements are not historical facts but instead represent only
management’s current expectations and forecasts regarding future events,
many of which, by their nature, are inherently uncertain and outside of
Farmers’ control. Farmers’ actual results and financial condition may
differ, possibly materially, from the anticipated results and financial
condition indicated in these forward-looking statements. Factors that
could cause Farmers’ actual results to differ materially from those
described in the forward-looking statements can be found in Farmers’
Annual Report on Form 10-K for the year ended December 31, 2013, which
has been filed with the Securities and Exchange Commission and is
available on Farmers’ website (www.farmersbankgroup.com)
and on the Securities and Exchange Commission’s website (www.sec.gov).
Forward-looking statements are not guarantees of future performance and
should not be relied upon as representing management’s views as of any
subsequent date. Farmers does not undertake any obligation to update the
forward-looking statements to reflect the impact of circumstances or
events that may arise after the date of the forward-looking statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Farmers National Banc Corp. and Subsidiaries
|
Consolidated Financial Highlights
|
(Amounts in thousands, except per share results) Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Income
|
|
|
For the Three Months Ended
|
|
For the Twelve Months Ended
|
|
|
|
Dec 31,
|
|
Sept 30,
|
|
June 30,
|
|
March 31,
|
|
Dec 31,
|
|
Dec 31,
|
|
Dec 31,
|
|
Percent
|
|
|
|
2014
|
|
2014
|
|
2014
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
Change
|
Total interest income
|
|
|
$
|
10,321
|
|
|
$
|
10,413
|
|
|
$
|
10,118
|
|
|
$
|
10,063
|
|
|
$
|
10,298
|
|
|
$
|
40,915
|
|
|
$
|
40,959
|
|
|
-0.1
|
%
|
Total interest expense
|
|
|
|
1,078
|
|
|
|
1,128
|
|
|
|
1,166
|
|
|
|
1,207
|
|
|
|
1,257
|
|
|
|
4,579
|
|
|
|
5,063
|
|
|
-9.6
|
%
|
Net interest income
|
|
|
|
9,243
|
|
|
|
9,285
|
|
|
|
8,952
|
|
|
|
8,856
|
|
|
|
9,041
|
|
|
|
36,336
|
|
|
|
35,896
|
|
|
1.2
|
%
|
Provision for loan losses
|
|
|
|
825
|
|
|
|
425
|
|
|
|
300
|
|
|
|
330
|
|
|
|
525
|
|
|
|
1,880
|
|
|
|
1,290
|
|
|
45.7
|
%
|
Other income
|
|
|
|
4,193
|
|
|
|
3,880
|
|
|
|
3,797
|
|
|
|
3,433
|
|
|
|
3,641
|
|
|
|
15,303
|
|
|
|
13,914
|
|
|
10.0
|
%
|
Other expense
|
|
|
|
9,867
|
|
|
|
9,776
|
|
|
|
9,378
|
|
|
|
9,141
|
|
|
|
9,221
|
|
|
|
38,162
|
|
|
|
39,057
|
|
|
-2.3
|
%
|
Income before income taxes
|
|
|
|
2,744
|
|
|
|
2,964
|
|
|
|
3,071
|
|
|
|
2,818
|
|
|
|
2,936
|
|
|
|
11,597
|
|
|
|
9,463
|
|
|
22.6
|
%
|
Income taxes
|
|
|
|
597
|
|
|
|
688
|
|
|
|
720
|
|
|
|
627
|
|
|
|
641
|
|
|
|
2,632
|
|
|
|
1,683
|
|
|
56.4
|
%
|
Net income
|
|
|
$
|
2,147
|
|
|
$
|
2,276
|
|
|
$
|
2,351
|
|
|
$
|
2,191
|
|
|
$
|
2,295
|
|
|
$
|
8,965
|
|
|
$
|
7,780
|
|
|
15.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average shares outstanding
|
|
|
|
18,436
|
|
|
|
18,706
|
|
|
|
18,781
|
|
|
|
18,778
|
|
|
|
18,776
|
|
|
|
18,675
|
|
|
|
18,773
|
|
|
|
Pre-tax pre-provision income
|
|
|
$
|
3,569
|
|
|
$
|
3,389
|
|
|
$
|
3,371
|
|
|
$
|
3,148
|
|
|
$
|
3,461
|
|
|
$
|
13,477
|
|
|
$
|
10,753
|
|
|
|
Basic and diluted earnings per share
|
|
|
|
0.12
|
|
|
|
0.12
|
|
|
|
0.13
|
|
|
|
0.12
|
|
|
|
0.12
|
|
|
|
0.48
|
|
|
|
0.41
|
|
|
|
Cash dividends
|
|
|
|
552
|
|
|
|
559
|
|
|
|
563
|
|
|
|
563
|
|
|
|
563
|
|
|
|
2,237
|
|
|
|
2,248
|
|
|
|
Cash dividends per share
|
|
|
|
0.03
|
|
|
|
0.03
|
|
|
|
0.03
|
|
|
|
0.03
|
|
|
|
0.03
|
|
|
|
0.12
|
|
|
|
0.12
|
|
|
|
Performance Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Margin (Annualized)
|
|
|
|
3.63
|
%
|
|
|
3.58
|
%
|
|
|
3.54
|
%
|
|
|
3.56
|
%
|
|
|
3.53
|
%
|
|
|
3.59
|
%
|
|
|
3.58
|
%
|
|
|
Efficiency Ratio (Tax equivalent basis)
|
|
|
|
71.20
|
%
|
|
|
70.17
|
%
|
|
|
69.68
|
%
|
|
|
69.87
|
%
|
|
|
67.96
|
%
|
|
|
70.24
|
%
|
|
|
74.82
|
%
|
|
|
Return on Average Assets (Annualized)
|
|
|
|
0.75
|
%
|
|
|
0.79
|
%
|
|
|
0.83
|
%
|
|
|
0.78
|
%
|
|
|
0.78
|
%
|
|
|
0.79
|
%
|
|
|
0.68
|
%
|
|
|
Return on Average Equity (Annualized)
|
|
|
|
6.91
|
%
|
|
|
7.37
|
%
|
|
|
7.85
|
%
|
|
|
7.65
|
%
|
|
|
7.23
|
%
|
|
|
7.45
|
%
|
|
|
6.66
|
%
|
|
|
Dividends to Net Income
|
|
|
|
25.71
|
%
|
|
|
24.56
|
%
|
|
|
23.95
|
%
|
|
|
25.70
|
%
|
|
|
24.53
|
%
|
|
|
24.95
|
%
|
|
|
28.89
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Financial Condition
|
|
|
|
Dec 31,
|
|
Sept 30,
|
|
June 30,
|
|
March 31,
|
|
Dec 31,
|
|
|
|
|
|
|
|
|
|
2014
|
|
2014
|
|
2014
|
|
2014
|
|
2013
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
27,428
|
|
|
$
|
28,294
|
|
|
$
|
28,070
|
|
|
$
|
29,333
|
|
|
$
|
27,513
|
|
|
|
|
|
|
|
Securities available for sale
|
|
|
|
389,829
|
|
|
|
404,895
|
|
|
|
409,285
|
|
|
|
427,625
|
|
|
|
422,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for sale
|
|
|
|
511
|
|
|
|
895
|
|
|
|
275
|
|
|
|
1,026
|
|
|
|
158
|
|
|
|
|
|
|
|
Loans
|
|
|
|
663,852
|
|
|
|
646,981
|
|
|
|
637,774
|
|
|
|
626,186
|
|
|
|
630,684
|
|
|
|
|
|
|
|
Less allowance for loan losses
|
|
|
|
7,632
|
|
|
|
7,333
|
|
|
|
7,356
|
|
|
|
7,387
|
|
|
|
7,568
|
|
|
|
|
|
|
|
Net Loans
|
|
|
|
656,220
|
|
|
|
639,648
|
|
|
|
630,418
|
|
|
|
618,799
|
|
|
|
623,116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
|
62,979
|
|
|
|
66,007
|
|
|
|
65,238
|
|
|
|
64,217
|
|
|
|
63,554
|
|
|
|
|
|
|
|
Total Assets
|
|
|
$
|
1,136,967
|
|
|
$
|
1,139,739
|
|
|
$
|
1,133,286
|
|
|
$
|
1,141,000
|
|
|
$
|
1,137,326
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
Deposits
|
|
|
$
|
915,703
|
|
|
$
|
913,000
|
|
|
$
|
907,443
|
|
|
$
|
923,033
|
|
|
$
|
915,216
|
|
|
|
|
|
|
|
Other interest-bearing liabilities
|
|
|
|
87,517
|
|
|
|
90,649
|
|
|
|
93,807
|
|
|
|
92,815
|
|
|
|
101,439
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
|
10,187
|
|
|
|
14,689
|
|
|
|
11,016
|
|
|
|
7,829
|
|
|
|
7,664
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
1,013,407
|
|
|
|
1,018,338
|
|
|
|
1,012,266
|
|
|
|
1,023,677
|
|
|
|
1,024,319
|
|
|
|
|
|
|
|
Stockholders' Equity
|
|
|
|
123,560
|
|
|
|
121,401
|
|
|
|
121,020
|
|
|
|
117,323
|
|
|
|
113,007
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Equity
|
|
|
$
|
1,136,967
|
|
|
$
|
1,139,739
|
|
|
$
|
1,133,286
|
|
|
$
|
1,141,000
|
|
|
$
|
1,137,326
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period-end shares outstanding
|
|
|
|
18,409
|
|
|
|
18,559
|
|
|
|
18,781
|
|
|
|
18,781
|
|
|
|
18,776
|
|
|
|
|
|
|
|
Book value per share
|
|
|
$
|
6.71
|
|
|
$
|
6.54
|
|
|
$
|
6.44
|
|
|
$
|
6.25
|
|
|
$
|
6.02
|
|
|
|
|
|
|
|
Tangible book value per share
|
|
|
|
6.23
|
|
|
|
6.02
|
|
|
|
5.91
|
|
|
|
5.71
|
|
|
|
5.47
|
|
|
|
|
|
|
|
Capital and Liquidity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital to Risk Weighted Assets (a)
|
|
|
|
16.43
|
%
|
|
|
16.54
|
%
|
|
|
16.60
|
%
|
|
|
16.51
|
%
|
|
|
16.26
|
%
|
|
|
|
|
|
|
Tier 1 Capital to Risk Weighted Assets (a)
|
|
|
|
15.39
|
%
|
|
|
15.52
|
%
|
|
|
15.57
|
%
|
|
|
15.47
|
%
|
|
|
15.19
|
%
|
|
|
|
|
|
|
Tier 1 Capital to Average Assets (a)
|
|
|
|
10.02
|
%
|
|
|
9.89
|
%
|
|
|
9.87
|
%
|
|
|
9.73
|
%
|
|
|
9.36
|
%
|
|
|
|
|
|
|
Equity to Asset Ratio
|
|
|
|
10.87
|
%
|
|
|
10.65
|
%
|
|
|
10.68
|
%
|
|
|
10.28
|
%
|
|
|
9.94
|
%
|
|
|
|
|
|
|
Tangible Common Equity Ratio
|
|
|
|
10.17
|
%
|
|
|
9.88
|
%
|
|
|
9.89
|
%
|
|
|
9.48
|
%
|
|
|
9.11
|
%
|
|
|
|
|
|
|
Net Loans to Assets
|
|
|
|
57.72
|
%
|
|
|
56.12
|
%
|
|
|
55.63
|
%
|
|
|
54.23
|
%
|
|
|
54.79
|
%
|
|
|
|
|
|
|
Loans to Deposits
|
|
|
|
72.50
|
%
|
|
|
70.86
|
%
|
|
|
70.28
|
%
|
|
|
67.84
|
%
|
|
|
68.91
|
%
|
|
|
|
|
|
|
Asset Quality
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-performing loans
|
|
|
$
|
8,481
|
|
|
$
|
7,219
|
|
|
$
|
8,140
|
|
|
$
|
8,494
|
|
|
$
|
9,091
|
|
|
|
|
|
|
|
Other Real Estate Owned
|
|
|
|
148
|
|
|
|
381
|
|
|
|
352
|
|
|
|
174
|
|
|
|
171
|
|
|
|
|
|
|
|
Non-performing assets
|
|
|
|
8,629
|
|
|
|
7,600
|
|
|
|
8,492
|
|
|
|
8,668
|
|
|
|
9,262
|
|
|
|
|
|
|
|
Loans 30 - 89 days delinquent
|
|
|
|
5,426
|
|
|
|
4,938
|
|
|
|
3,460
|
|
|
|
2,473
|
|
|
|
3,600
|
|
|
|
|
|
|
|
Charged-off loans
|
|
|
|
891
|
|
|
|
756
|
|
|
|
650
|
|
|
|
836
|
|
|
|
620
|
|
|
|
|
|
|
|
Recoveries
|
|
|
|
365
|
|
|
|
308
|
|
|
|
319
|
|
|
|
325
|
|
|
|
294
|
|
|
|
|
|
|
|
Net Charge-offs
|
|
|
|
526
|
|
|
|
448
|
|
|
|
331
|
|
|
|
511
|
|
|
|
326
|
|
|
|
|
|
|
|
Annualized Net Charge-offs to
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Net Loans Outstanding
|
|
|
|
0.33
|
%
|
|
|
0.28
|
%
|
|
|
0.21
|
%
|
|
|
0.34
|
%
|
|
|
0.22
|
%
|
|
|
|
|
|
|
Allowance for Loan Losses to Total Loans
|
|
|
|
1.15
|
%
|
|
|
1.13
|
%
|
|
|
1.15
|
%
|
|
|
1.18
|
%
|
|
|
1.20
|
%
|
|
|
|
|
|
|
Non-performing Loans to Total Loans
|
|
|
|
1.28
|
%
|
|
|
1.12
|
%
|
|
|
1.28
|
%
|
|
|
1.36
|
%
|
|
|
1.44
|
%
|
|
|
|
|
|
|
Allowance to Non-performing Loans
|
|
|
|
89.99
|
%
|
|
|
101.58
|
%
|
|
|
90.37
|
%
|
|
|
86.97
|
%
|
|
|
83.25
|
%
|
|
|
|
|
|
|
Non-performing Assets to Total Assets
|
|
|
|
0.76
|
%
|
|
|
0.67
|
%
|
|
|
0.75
|
%
|
|
|
0.76
|
%
|
|
|
0.81
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) December 31, 2014 ratio is estimated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Common Stockholders' Equity to Tangible Common
Equity
|
|
|
|
Dec 31,
|
|
Sept 30,
|
|
June 30,
|
|
March 31,
|
|
Dec 31,
|
|
|
|
|
|
|
|
|
|
2014
|
|
2014
|
|
2014
|
|
2014
|
|
2013
|
|
|
|
|
|
|
Stockholders' Equity
|
|
|
$
|
123,560
|
|
|
$
|
121,401
|
|
|
$
|
121,020
|
|
|
$
|
117,323
|
|
|
$
|
113,007
|
|
|
|
|
|
|
|
Less Goodwill and other intangibles
|
|
|
|
8,813
|
|
|
|
9,768
|
|
|
|
9,960
|
|
|
|
10,151
|
|
|
|
10,343
|
|
|
|
|
|
|
|
Tangible Common Equity
|
|
|
$
|
114,747
|
|
|
$
|
111,633
|
|
|
$
|
111,060
|
|
|
$
|
107,172
|
|
|
$
|
102,664
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Total Assets to Tangible Assets
|
|
|
|
Dec 31,
|
|
Sept 30,
|
|
June 30,
|
|
March 31,
|
|
Dec 31,
|
|
|
|
|
|
|
|
|
|
2014
|
|
2014
|
|
2014
|
|
2014
|
|
2013
|
|
|
|
|
|
|
Total Assets
|
|
|
$
|
1,136,967
|
|
|
$
|
1,139,739
|
|
|
$
|
1,133,286
|
|
|
$
|
1,141,000
|
|
|
$
|
1,137,326
|
|
|
|
|
|
|
|
Less Goodwill and other intangibles
|
|
|
|
8,813
|
|
|
|
9,768
|
|
|
|
9,960
|
|
|
|
10,151
|
|
|
|
10,343
|
|
|
|
|
|
|
|
Tangible Assets
|
|
|
$
|
1,128,154
|
|
|
$
|
1,129,971
|
|
|
$
|
1,123,326
|
|
|
$
|
1,130,849
|
|
|
$
|
1,126,983
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Income Before Taxes to Pre-Tax, Pre-Provision
Income
|
|
|
|
|
|
For the Twelve Months
|
|
|
|
|
|
For the Three Months Ended
|
|
Ended
|
|
|
|
|
|
Dec 31,
|
|
Sept 30,
|
|
June 30,
|
|
March 31,
|
|
Dec 31,
|
|
Dec 31,
|
|
Dec 31,
|
|
|
|
|
|
2014
|
|
2014
|
|
2014
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
Income before income taxes
|
|
|
$
|
2,744
|
|
|
$
|
2,964
|
|
|
$
|
3,071
|
|
|
$
|
2,818
|
|
|
$
|
2,936
|
|
|
$
|
11,597
|
|
|
$
|
9,463
|
|
|
|
Provision for loan losses
|
|
|
|
825
|
|
|
|
425
|
|
|
|
300
|
|
|
|
330
|
|
|
|
525
|
|
|
|
1,880
|
|
|
|
1,290
|
|
|
|
Pre-tax, pre-provision income
|
|
|
$
|
3,569
|
|
|
$
|
3,389
|
|
|
$
|
3,371
|
|
|
$
|
3,148
|
|
|
$
|
3,461
|
|
|
$
|
13,477
|
|
|
$
|
10,753
|
|
|
|
Copyright Business Wire 2015