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 Third Quarter Results

CHCO

City Holding Company, “the Company” (NASDAQ:CHCO), a $3.5 billion bank holding company headquartered in Charleston, today announced third quarter net income per diluted share of $0.69 and net income of $10.6 million. For the third quarter of 2015, the Company achieved a return on assets of 1.21%, a return on tangible equity of 12.2%, a net interest margin of 3.62%, and an efficiency ratio of 57.3%. For the nine months ended September 30, 2015, the Company achieved net income of $40.6 million, a return on assets of 1.53%, a return on tangible equity of 15.9%, a net interest margin of 3.81%, and an efficiency ratio of 55.4%.

Net Interest Income

The Company’s tax equivalent net interest income declined $0.9 million, or 3.2%, from $28.9 million during the second quarter of 2015 to $28.0 million during the third quarter of 2015. This is primarily due to the decrease in accretion related to earlier acquisitions of Virginia Savings and Community Bank ($1.1 million for quarter ended September 30, 2015 compared to $1.6 million for the quarter ended June 30, 2015). The Company’s reported net interest margin decreased from 3.82% for the second quarter of 2015 to 3.62% for the third quarter of 2015. Excluding the favorable impact of the accretion from the fair value adjustments, the net interest margin would have been 3.48% for the quarter ended September 30, 2015 and 3.60% for the quarter ended June 30, 2015. The Company continues to originate a significant portion of its commercial loans based on WSJ Prime or LIBOR and has elected to keep fixed rate investment security balances at approximately 10% of total assets and allow cash balances to increase. The Company believes that these measures position its balance sheet to benefit from a rising rate environment.

Credit Quality

The Company’s ratio of nonperforming assets to total loans and other real estate owned increased from 0.84% at June 30, 2015 to 1.03% at September 30, 2015. 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. This increase was entirely related to a single commercial customer engaged in the mining and energy sectors (per the North American Industry Classification System (NAICS)) which filed for bankruptcy and for which the Company recorded a charge off in the second quarter of 2015. Total past due loans increased modestly from $9.6 million, or 0.36% of total loans outstanding, at June 30, 2015 to $10.6 million, or 0.39% of total loans outstanding, at September 30, 2015. Acquired past due loans represent approximately 34% of total past due loans at September 30, 2015 and have declined $12.8 million, or 78%, since March 31, 2013.

As a result of the Company’s quarterly analysis of the adequacy of the Allowance for Loan Losses (“ALLL”), the Company recorded a provision for loan losses of $0.5 million in the third quarter of 2015, compared to $1.9 for the comparable period in 2014 and $2.8 million for the second quarter of 2015. The provision for loan losses recorded in the third quarter of 2015 reflects the modest growth in the loan portfolio, changes in the quality of the portfolio and general improvement in the Company’s historical loss rates used to compute the allowance not specifically allocated to individual credits. For the nine months ended September 30, 2015, the Company recorded provision for loan losses of $4.2 million and net charge offs for the same period were approximately $3.4 million. 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.

Non-interest Income

Non-interest income decreased $0.8 million to $13.7 million in the third quarter of 2015 as compared to $14.5 million in the third quarter of 2014. The primary reason for this decrease was the sale of CityInsurance effective January 1, 2015, which had insurance commission revenues of $1.4 million in the third quarter of 2014. This decrease was partially offset by an increase in other income of $0.3 million primarily related to mortgage banking activities and bank owned life insurance income of $0.2 million due to death benefit proceeds.

Non-interest Expenses

Non-interest expenses increased $1.1 million, from $24.3 million in the third quarter of 2014 to $25.4 million in the third quarter of 2015. This increase was primarily related to an increase in other expenses as the Company recognized a loss related to a partnership investment in Mountaineer Capital LP. In 2000, the Company’s former management team committed $2.8 million to an investment in Mountaineer Capital LP that to date has returned $0.6 million. The Company has taken various write-downs totaling $0.8 million related to this investment. Based upon recently obtained information from the partnership, the Company has concluded that it will not receive any significant additional value from its investment in Mountaineer Capital LP and has written down the remainder of its basis in this investment of $1.4 million. In addition, the Company realized losses of $0.5 million during the third quarter of 2015 on the sale of repossessed assets and $0.2 million in merger related expenses in connection with the Company’s forthcoming acquisition of three branches in Lexington, Kentucky from American Founders Bank, Inc., a wholly-owned subsidiary of Financial Holdings, Inc. These increases were partially offset by a decrease in salaries and employee benefits of $1.0 million as a result of the sale of CityInsurance.

Balance Sheet Trends

Loans increased $12.0 million (0.5%) from June 30, 2015 to $2.70 billion at September 30, 2015. Residential real estate loans increased $32.6 million (2.5%) and junior lien home equity loans increased $1.0 million (0.7%). These increases were partially offset by a decrease in commercial and industrial (“C&I”) loans of $17.6 million (12.4%) and commercial real estate loans of $3.2 million (0.3%). During the third quarter the decrease in C&I loans outstanding was largely due to a C&I loan customer that sold its business and repaid a $7.6 million loan.

Total average depository balances decreased $29.2 million, or 1.0%, from the quarter ended June 30, 2015 to the quarter ended September 30, 2015. Decreases in savings deposits ($17.4 million), time deposits ($17.2 million) and interest-bearing deposits ($3.6 million), were partially offset by an increase in noninterest-bearing deposits ($9.1 million).

Income Tax Expense

The Company’s effective income tax rate for the third quarter of 2015 was 32.6% compared to 31.4% for the year ended December 31, 2014, and 33.6% for the quarter ended September 30, 2014. The effective rate is based upon the Company’s expected tax rate for the year ending December 31, 2015.

Capitalization and Liquidity

The Company’s loan to deposit ratio was 94.1% and the loan to asset ratio was 76.9% at September 30, 2015. The Company maintained investment securities totaling 11.2% of assets as of this date. Further, the Company’s deposit mix is weighted heavily toward checking and saving accounts that fund 53.7% of assets at September 30, 2015. Time deposits fund 28.0% of assets at September 30, 2015, 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 continues to be strongly capitalized. The Company’s tangible equity ratio was 10.1% at September 30, 2015 compared to 9.4% at December 31, 2014. At September 30, 2015, City National Bank’s Leverage Ratio is 9.65%, its Common Equity Tier I ratio is 12.64%, its Tier I Capital ratio is 13.62%, and its Total Risk-Based Capital ratio is 14.48%. These regulatory capital ratios are significantly above levels required to be considered “well capitalized,” which is the highest possible regulatory designation.

On September 30, 2015, the Board approved a quarterly cash dividend of $0.42 cents per share payable October 30, 2015, to shareholders of record as of October 15, 2015.

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

On June 1, 2015, the Company announced that City National Bank of West Virginia had executed an agreement to acquire three branches in Lexington, Kentucky, from American Founders Bank, Inc., a wholly-owned subsidiary of Financial Holdings, Inc. The proposed acquisition is expected to be completed in the fourth quarter of 2015, pending final regulatory approval and the completion of other closing conditions. This acquisition is expected to be immediately accretive to earnings per share.

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; (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; (14) the impact of new minimum capital thresholds established as a part of the implementation of Basel III; and (15) other risk factors relating to the banking industry or the Company as detailed from time to time in the Company’s reports filed with the Securities and Exchange Commission, including those risk factors included in the disclosures under the heading “ITEM 1A Risk Factors” of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014. 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 September 30, 2015 Form 10-Q. The Company will continue to evaluate the impact of any subsequent events on the preliminary September 30, 2015 results and will adjust the amounts if necessary.

CITY HOLDING COMPANY AND SUBSIDIARIES
Financial Highlights
(Unaudited)
     
             
Three Months Ended September 30, Percent
  2015       2014     Change
 
Earnings ($000s, except per share data):
Net Interest Income (FTE) $ 28,005 $ 29,622 (5.46 )%
Net Income available to common shareholders 10,607 11,872 (10.66 )%
Earnings per Basic Share 0.69 0.76 (9.63 )%
Earnings per Diluted Share 0.69 0.76 (9.27 )%
             
             
Key Ratios (percent):
Return on Average Assets 1.21 % 1.40 % (14.04 )%
Return on Average Tangible Equity 12.19 % 14.65 % (16.79 )%
Net Interest Margin 3.62 % 3.95 % (8.49 )%
Efficiency Ratio 57.26 % 54.74 % 4.61 %
Average Shareholders' Equity to Average Assets 11.90 % 11.78 % 1.05 %
 
Consolidated Risk Based Capital Ratios (a):
CET I 14.42 % * N/A
Tier I 15.08 % 13.36 % 12.87 %
Total 15.95 % 14.21 % 12.24 %
 
Tangible Equity to Tangible Assets 10.14 % 9.58 % 5.80 %
             
 
Common Stock Data:
Cash Dividends Declared per Share $ 0.42 $ 0.40 5.00 %
Book Value per Share 27.34 25.52 7.11 %
Tangible Book Value per Share 22.72 20.67 9.93 %
Market Value per Share:
High 51.73 46.44 11.39 %
Low 45.56 41.20 10.58 %
End of Period 49.30 42.13 17.02 %
 
Price/Earnings Ratio (b) 17.84 13.78 29.49 %
             
Nine Months Ended September 30, Percent
  2015     2014  

Change

 
Earnings ($000s, except per share data):
Net Interest Income (FTE) $ 86,464 $ 88,817 (2.65 )%
Net Income available to common shareholders 40,582 38,432 5.59 %
Earnings per Basic Share 2.66 2.45 8.29 %
Earnings per Diluted Share 2.65 2.44 8.73 %
       
 
Key Ratios (percent):
Return on Average Assets 1.53 % 1.51 % 1.21 %
Return on Average Tangible Equity 15.87 % 15.90 % (0.21 )%
Net Interest Margin 3.81 % 4.02 % (5.23 )%
Efficiency Ratio (c) 55.43 % 54.24 % 2.19 %
Average Shareholders' Equity to Average Assets 11.64 % 11.71 % (0.57 )%
       
 
Common Stock Data:
Cash Dividends Declared per Share $ 1.26 $ 1.20 5.00 %
Market Value per Share:
High 51.73 46.69 10.79 %
Low 41.76 41.20 1.36 %
 
Price/Earnings Ratio (b) 13.92 12.89 8.06 %
 
 
(a) September 30, 2015 risk-based capital ratios are estimated.
(b) September 30, 2015 price/earnings ratio computed based on annualized third quarter 2015 earnings.
(c) The September 30, 2015 YTD efficiency ratio calculation excludes the gain on sale of insurance division.
(*) Basel III CET 1 ratio requirements are effective beginning January 1, 2015 and are not required for prior periods.
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
 
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 25.45 25.52 25.85 41.20 46.95
2015 26.63 26.92 27.34 45.56 51.73
                         
 
Earnings per Basic Share
 
Quarter Ended
March 31   June 30   September 30   December 31   Year-to-Date
 
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 0.81 0.76 0.95 3.40
2015 1.18 0.78 0.69 2.66
 
                         
Earnings per Diluted Share
 
Quarter Ended
March 31   June 30   September 30   December 31   Year-to-Date
 
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 0.80 0.76 0.95 3.38
2015 1.17 0.78 0.69 2.65
CITY HOLDING COMPANY AND SUBSIDIARIES        
Consolidated Statements of Income
(Unaudited) ($ in 000s, except per share data)
 
Three Months Ended September 30,
  2015         2014
 
Interest Income
Interest and fees on loans $ 27,875 $ 29,292
Interest on investment securities:
Taxable 2,621 2,864
Tax-exempt   272   282
Total Interest Income 30,768 32,438
 
Interest Expense
Interest on deposits 2,686 2,730
Interest on short-term borrowings 69 86
Interest on long-term debt   155   152
Total Interest Expense   2,910   2,968
Net Interest Income 27,858 29,470
Provision for loan losses   451   1,872
Net Interest Income After Provision for Loan Losses 27,407 27,598
 
Non-Interest Income
Gains on sale of investment securities - 71
Service charges 6,907 6,934
Bankcard revenue 3,895 3,796
Insurance commissions - 1,396
Trust and investment management fee income 1,176 1,103
Bank owned life insurance 929 771
Other income   799   538
Total Non-Interest Income 13,706 14,609
 
Non-Interest Expense
Salaries and employee benefits 12,179 13,144
Occupancy and equipment 2,575 2,531
Depreciation 1,522 1,542
FDIC insurance expense 456 432
Advertising 777 799
Bankcard expenses 785 877
Postage, delivery, and statement mailings 523 557
Office supplies 384 405
Legal and professional fees 620 476
Telecommunications 418 510
Repossessed asset losses, net of expenses 492 31
Merger related expenses 175 -
Other expenses   4,471   3,021
Total Non-Interest Expense   25,377   24,325
Income Before Income Taxes 15,736 17,882
Income tax expense   5,129   6,010
Net Income Available to Common Shareholders $ 10,607 $ 11,872
 
Distributed earnings allocated to common shareholders $ 6,362 $ 6,073
Undistributed earnings allocated to common shareholders   4,125   5,673
Net earnings allocated to common shareholders $ 10,487 $ 11,746
 
Average common shares outstanding 15,178 15,363
Effect of dilutive securities:
Employee stock options and warrants   20   82
Shares for diluted earnings per share   15,198   15,445
 
Basic earnings per common share $ 0.69 $ 0.76
Diluted earnings per common share $ 0.69 $ 0.76
Dividends declared per common share $ 0.42 $ 0.40
 
Comprehensive Income $ 11,939 $ 11,460
CITY HOLDING COMPANY AND SUBSIDIARIES          
Consolidated Statements of Income
(Unaudited) ($ in 000s, except per share data)
 
Nine months ended September 30,
  2015         2014
 
Interest Income
Interest and fees on loans $ 86,075 $ 87,647
Interest on investment securities:
Taxable 7,974 8,797
Tax-exempt   803   840
Total Interest Income 94,852 97,284
 
Interest Expense
Interest on deposits 8,126 8,220
Interest on short-term borrowings 236 246
Interest on long-term debt   458   453
Total Interest Expense   8,820   8,919
Net Interest Income 86,032 88,365
Provision for loan losses   4,175   3,670
Net Interest Income After Provision for Loan Losses 81,857 84,695
 
Non-Interest Income
Gains on sale of investment securities 2,130 972
Service charges 19,423 19,833
Bankcard revenue 11,971 11,319
Insurance commissions - 4,740
Trust and investment management fee income 3,577 3,251
Bank owned life insurance 2,476 2,292
Gain on sale of insurance division 11,084 -
Other income   2,471   1,646
Total Non-Interest Income 53,132 44,053
 
Non-Interest Expense
Salaries and employee benefits 36,551 39,260
Occupancy and equipment 7,694 7,541
Depreciation 4,549 4,553
FDIC insurance expense 1,351 1,199
Advertising 2,182 2,548
Bankcard expenses 2,485 2,607
Postage, delivery, and statement mailings 1,591 1,662
Office supplies 1,077 1,235
Legal and professional fees 1,729 1,497
Telecommunications 1,356 1,354
Repossessed asset losses, net of expenses 1,047 552
Merger related expenses 283 -
Other expenses   9,891   7,998
Total Non-Interest Expense   71,786   72,006
Income Before Income Taxes 63,203 56,742
Income tax expense   22,621   18,310
Net Income Available to Common Shareholders $ 40,582 $ 38,432
 
Distributed earnings allocated to common shareholders $ 19,086 $ 18,220
Undistributed earnings allocated to common shareholders   21,040   19,809
Net earnings allocated to common shareholders $ 40,126 $ 38,029
 
Average common shares outstanding 15,111 15,509
Effect of dilutive securities:
Employee stock options and warrants   21   85
Shares for diluted earnings per share   15,132   15,594
 
Basic earnings per common share $ 2.66 $ 2.45
Diluted earnings per common share $ 2.65 $ 2.44
Dividends declared per common share $ 1.26 $ 1.20
 
Comprehensive Income $ 41,181 $ 40,501
CITY HOLDING COMPANY AND SUBSIDIARIES        
Consolidated Statements of Changes in Stockholders' Equity
(Unaudited) ($ in 000s)
 
 
Three Months Ended
September 30, 2015     September 30, 2014
 
Balance at July 1 $ 411,240 $ 397,231
 
Net income 10,607 11,872
Other comprehensive income:

Change in unrealized (loss) gain on securities available-for-sale

1,332 (412 )
Cash dividends declared ($0.42/share) and ($0.40/share), respectively (6,435 ) (6,169 )
Issuance of stock award shares, net 370 321
Exercise of 42,500 stock options 1,653 -
Purchase of 262,205 common shares of treasury   -         (11,170 )
Balance at September 30 $ 418,767       $ 391,673  
 
 
 
Nine Months Ended
September 30, 2015     September 30, 2014
 
Balance at January 1 $ 390,853 $ 387,623
 
Net income 40,582 38,432
Other comprehensive income:
Change in unrealized gain (loss) on securities available-for-sale 599 2,069
Cash dividends declared ($1.26/share) and ($1.20/share), respectively (19,242 ) (18,681 )
Issuance of stock award shares, net 1,430 1,210
Exercise of 71,750 stock options 2,649 -
Exercise of 19,000 stock options - 553
Exercise of 61,796 warrants 1,896 -
Purchase of 456,856 common shares of treasury   -     (19,533 )
Balance at September 30 $ 418,767   $ 391,673  
CITY HOLDING COMPANY AND SUBSIDIARIES        
Condensed Consolidated Quarterly Statements of Income
(Unaudited) ($ in 000s, except per share data)
     
Quarter Ended
September 30 June 30 March 31 December 31 September 30
  2015       2015       2015       2014       2014  
 
Interest income

 

$ 30,768 $ 31,720 $ 32,364 $ 32,282 $ 32,438
Taxable equivalent adjustment

 

  147       144       142       164       152  
Interest income (FTE) 30,915 31,864 32,506 32,446 32,590
Interest expense

 

  2,910       2,937       2,973       3,041       2,968  
Net interest income

 

28,005 28,927 29,533 29,405 29,622
Provision for loan losses   451       2,836       888       384       1,872  
Net interest income after provision
for loan losses 27,554 26,091 28,645 29,021 27,750
 
Noninterest income 13,706 15,405 24,021 14,669 14,609
Noninterest expense   25,377       23,244       23,165       23,035       24,325  
Income before income taxes 15,883 18,252 29,501 20,655 18,034
Income tax expense 5,129 6,125 11,367 5,961 6,010
Taxable equivalent adjustment   147       144       142       164       152  
Net income $ 10,607     $ 11,983     $ 17,992     $ 14,530     $ 11,872  
 
                           
 
Distributed earnings allocated to common shareholders $ 6,362 $ 6,344 $ 6,315 $ 5,996 $ 6,073
Undistributed earnings allocated to common shareholders   4,125       5,505       11,468       8,378       5,673  
Net earnings allocated to common shareholders $ 10,487     $ 11,849     $ 17,783     $ 14,374     $ 11,746  
 
Average common shares outstanding 15,178 15,104 15,067 15,096 15,363
 
Effect of dilutive securities:
Employee stock options and warrants   20       23       82       86       82  
 
Shares for diluted earnings per share   15,198       15,127       15,149       15,182       15,445  
 
Basic earnings per common share $ 0.69 $ 0.78 $ 1.18 $ 0.95 $ 0.76
Diluted earnings per common share 0.69 0.78 1.17 0.95 0.76
 
Cash dividends declared per share 0.42 0.42 0.42 0.40 0.40
                           
 
Net Interest Margin 3.62 % 3.82 % 3.99 % 3.89 % 3.95 %
 
Interest Income from Accretion Related to Fair Value Adjustments Recorded as a Result of Acquisition $ 1,056 $ 1,607 $ 2,450 $ 1,307 $ 1,836
 
Net Interest Margin (excluding accretion) 3.48 % 3.60 % 3.66 % 3.71 % 3.71 %
CITY HOLDING COMPANY AND SUBSIDIARIES        
Non-Interest Income and Non-Interest Expense  
(Unaudited) ($ in 000s)
 
Quarter Ended
September 30 June 30 March 31 December 31 September 30
2015   2015   2015   2014   2014
 
Non-Interest Income:
Service charges $ 6,907 $ 6,589 $ 5,927 $ 6,750 $ 6,934
Bankcard revenue 3,895 4,002 4,074 3,744 3,796
Insurance commissions - - - 1,238 1,396
Trust and investment management fee income 1,176 1,201 1,200 1,363 1,103
Bank owned life insurance 929 783 764 778 771
Gain on sale of insurance division - - 11,084 - -
Other income 799   714   958   612   538
Subtotal 13,706 13,289 24,007 14,485 14,538
Gains on sale of investment securities -   2,116   14   184   71
Total Non-Interest Income $ 13,706   $ 15,405   $ 24,021   $ 14,669   $ 14,609
 
Non-Interest Expense:
Salaries and employee benefits $ 12,179 $ 12,193 $ 12,179 $ 12,489 $ 13,144
Occupancy and equipment 2,575 2,529 2,590 2,449 2,531
Depreciation 1,522 1,516 1,511 1,534 1,542
FDIC insurance expense 456 445 450 448 432
Advertising 777 701 704 726 799
Bankcard expenses 785 829 870 948 877
Postage, delivery and statement mailings 523 507 561 549 557
Office supplies 384 347 346 360 405
Legal and professional fees 620 542 567 552 476
Telecommunications 418 463 475 522 510
Repossessed asset gains, net of expenses 492 335 220 27 31
Merger related expenses 175 108 - - -
Other expenses 4,471   2,729   2,692   2,431   3,021
Total Non-Interest Expense $ 25,377   $ 23,244   $ 23,165   $ 23,035   $ 24,325
 
                     
 
Employees (Full Time Equivalent) 828 844 845 889 908
Branch Locations 82 82 82 82 82
CITY HOLDING COMPANY AND SUBSIDIARIES    
Consolidated Balance Sheets
($ in 000s)
 
September 30, 2015   December 31, 2014
(Unaudited)
Assets
Cash and due from banks $ 109,627 $ 138,503
Interest-bearing deposits in depository institutions   9,081       9,725  
Cash and cash equivalents 118,708 148,228
 
Investment securities available-for-sale, at fair value 300,865 254,043
Investment securities held-to-maturity, at amortized cost 81,095 90,786
Other securities   9,926       9,857  
Total investment securities 391,886 354,686
 
Gross loans 2,696,438 2,652,066
Allowance for loan losses   (20,941 )     (20,150 )
Net loans 2,675,497 2,631,916
 
Bank owned life insurance 97,157 95,116
Premises and equipment, net 73,419 77,988
Accrued interest receivable 7,690 6,826
Net deferred tax assets 33,342 36,766
Intangible assets 70,653 74,198
Other assets   36,266       35,909  
Total Assets $ 3,504,618     $ 3,461,633  
 
Liabilities
Deposits:
Noninterest-bearing $ 542,177 $ 545,465
Interest-bearing:
Demand deposits 647,792 639,932
Savings deposits 693,184 660,727
Time deposits   982,349       1,026,663  
Total deposits 2,865,502 2,872,787
Short-term borrowings
Customer repurchase agreements 147,036 134,931
Long-term debt 16,495 16,495
Other liabilities   56,818       46,567  
Total Liabilities 3,085,851 3,070,780
 
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 September 30, 2015 and December 31, 2014
less 3,179,832 and 3,345,590 shares in treasury, respectively 46,249 46,249
Capital surplus 106,108 107,370
Retained earnings 383,551 362,211
Cost of common stock in treasury (113,581 ) (120,818 )
Accumulated other comprehensive loss:
Unrealized gain on securities available-for-sale 1,789 1,190
Underfunded pension liability   (5,349 )     (5,349 )
Total Accumulated Other Comprehensive Loss   (3,560 )     (4,159 )
Total Stockholders' Equity   418,767       390,853  
Total Liabilities and Stockholders' Equity $ 3,504,618     $ 3,461,633  
CITY HOLDING COMPANY AND SUBSIDIARIES      
Investment Portfolio  
(Unaudited) ($ in 000s)
 
Original Cost

 

Credit-Related Net

Investment

Impairment Losses

through

September 30,

2015

 

Unrealized Gains

(Losses)

  Carrying Value
 
US Government Agencies $ 5 $ - $ - $ 5
Mortgage Backed Securities 303,754 - 2,568 306,322
Municipal Bonds 42,254 - 448 42,702
Pooled Bank Trust Preferreds 18,381 (16,571 ) 35 1,845
Single Issuer Bank Trust Preferreds,
Subdebt of Financial Institutions, and
Bank Holding Company Preferred Stocks 27,541 (15 ) (1,072 ) 26,454
Money Markets and Mutual Funds 1,525 - 4 1,529
Federal Reserve Bank and FHLB stock 9,926 - - 9,926
Community Bank Equity Positions   3,715   (1,584 )   972     3,103
Total Investments $ 407,101 $ (18,170 ) $ 2,955   $ 391,886
CITY HOLDING COMPANY AND SUBSIDIARIES        
Loan Portfolio  
(Unaudited) ($ in 000s)
 
September 30 June 30 March 31 December 31 September 30
  2015     2015     2015     2014     2014
 
Residential real estate (1) $ 1,358,083 $ 1,325,453 $ 1,303,258 $ 1,294,576 $ 1,274,062
Home equity - junior liens 144,748 143,772 143,670 145,604 146,965
Commercial and industrial 124,495 142,065 132,127 140,548 139,220
Commercial real estate (2) 1,029,103 1,032,333 1,011,777 1,028,831 1,025,835
Consumer 36,751 37,555 38,436 39,705 41,042
DDA overdrafts   3,258     3,279     3,203     2,802     3,618
Gross Loans $ 2,696,438   $ 2,684,457   $ 2,632,471   $ 2,652,066   $ 2,630,742
 
Construction loans included in:
(1) - Residential real estate loans $ 14,765 $ 15,412 $ 17,459 $ 22,992 $ 22,426
(2) - Commercial real estate loans $ 11,970 $ 4,043 $ 30,554 $ 28,652 $ 24,875
CITY HOLDING COMPANY AND SUBSIDIARIES        
Acquisition Activity - Accretion  
(Unaudited) ($ in 000s)
 
 

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 2015 $ 123 $ 129 $ 2,158 $ 40 $ 2,450
2Q 2015 189 129 1,249 40 1,607
3Q 2015 245 129 642 40 1,056
Remainder 2015 88 129 588 40 845
2016 247 497 1,358 48 2,150
2017 130 - 1,015 - 1,145
 
a - 1Q, 2Q & 3Q 2015 amounts are based on actual results. Remainder 2015, 2016 and 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 September 30,
2015 2014
Average Yield/ Average Yield/
Balance Interest Rate Balance Interest Rate
 
Assets:
Loan portfolio (1):
Residential real estate (2) $ 1,482,445 $ 14,469 3.87% $ 1,400,072 $ 14,077 3.99%
Commercial, financial, and agriculture (2) 1,156,264 12,174 4.18% 1,155,269 13,733 4.72%
Installment loans to individuals (2), (3) 40,720 875 8.53% 44,801 995 8.81%
Previously securitized loans (4) ***   357 *** ***   487 ***
Total loans 2,679,429 27,875 4.13% 2,600,142 29,292 4.47%
Securities:
Taxable 352,567 2,621 2.95% 335,760 2,864 3.38%
Tax-exempt (5)   29,675   419   5.60%   28,199   434   6.11%
Total securities 382,242 3,040 3.16% 363,959 3,298 3.60%
Deposits in depository institutions   9,924   -   -   8,924   -   -
Total interest-earning assets 3,071,595 30,915 3.99% 2,973,025 32,590 4.35%
Cash and due from banks 156,575 107,550
Bank premises and equipment 74,543 79,865
Other assets 237,803 246,357
Less: Allowance for loan losses   (21,425)       (20,893)    
Total assets $ 3,519,091     $ 3,385,904    
 
Liabilities:
Interest-bearing demand deposits 644,375 122 0.08% 615,830 138 0.09%
Savings deposits 691,600 165 0.09% 633,690 192 0.12%
Time deposits (2) 989,149 2,399 0.96% 1,036,370 2,400 0.92%
Short-term borrowings 135,274 69 0.20% 132,484 86 0.26%
Long-term debt   16,495   155   3.73%   16,495   152   3.66%
Total interest-bearing liabilities 2,476,893 2,910 0.47% 2,434,869 2,968 0.48%
Noninterest-bearing demand deposits 594,821 522,083
Other liabilities 28,583 30,188
Stockholders' equity   418,794       398,764    
Total liabilities and stockholders' equity
$ 3,519,091     $ 3,385,904    
Net interest income   $ 28,005     $ 29,622  
Net yield on earning assets       3.62%       3.95%
 
 
(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 September 30, 2015 Three Months Ended September 30, 2014
Virginia Savings Community Total Virginia Savings Community Total
Residential real estate $ 95 $ 162 $ 257 $ 103 $ 105 $ 208
Commercial, financial, and agriculture 130 446 576 169 1,110 1,279
Installment loans to individuals 20 34 54 43 119 162
Time deposits   129   40   169   135   52   187
$ 374 $ 682 $ 1,056 $ 450 $ 1,386 $ 1,836
 
 
(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 $0.
(5) Computed on a fully federal tax-equivalent basis assuming a tax rate of approximately 35%.
CITY HOLDING COMPANY AND SUBSIDIARIES          
Consolidated Average Balance Sheets, Yields, and Rates
(Unaudited) ($ in 000s)  
 
Nine Months Ended September 30,
2015 2014
Average Yield/ Average Yield/
Balance Interest Rate Balance Interest Rate
 
Assets:
Loan portfolio (1):
Residential real estate (2) $ 1,459,246 $ 42,797 3.92% $ 1,373,854 $ 41,425 4.03%
Commercial, financial, and agriculture (2) 1,157,677 38,759 4.48% 1,158,198 41,308 4.77%
Installment loans to individuals (2), (3) 41,338 3,209 10.38% 46,209 3,284 9.50%
Previously securitized loans (4) ***   1,310 *** ***   1,630 ***
Total loans 2,658,262 86,075 4.33% 2,578,261 87,647 4.55%
Securities:
Taxable 340,585 7,974 3.13% 342,349 8,797 3.44%
Tax-exempt (5)   29,222   1,235   5.65%   27,685   1,292   6.24%
Total securities 369,807 9,209 3.33% 370,034 10,089 3.65%
Deposits in depository institutions   9,790   -   -   8,955   -   -
Total interest-earning assets 3,037,859 95,284 4.19% 2,957,250 97,736 4.42%
Cash and due from banks 202,423 127,229
Bank premises and equipment 76,273 81,038
Other assets 242,294 246,654
Less: Allowance for loan losses   (20,960)       (21,194)    
Total assets $ 3,537,889     $ 3,390,977    
 
Liabilities:
Interest-bearing demand deposits 643,086 379 0.08% 612,720 479 0.10%
Savings deposits 698,433 520 0.10% 628,996 597 0.13%
Time deposits (2) 1,005,548 7,227 0.96% 1,052,625 7,144 0.91%
Short-term borrowings 138,192 236 0.23% 128,230 246 0.26%
Long-term debt   16,495   458   3.71%   16,495   453   3.67%
Total interest-bearing liabilities 2,501,754 8,820 0.47% 2,439,066 8,919 0.49%
Noninterest-bearing demand deposits 584,046 522,341
Other liabilities 40,207 32,526
Stockholders' equity   411,882       397,044    
Total liabilities and stockholders' equity
$ 3,537,889     $ 3,390,977    
Net interest income   $ 86,464     $ 88,817  
Net yield on earning assets       3.81%       4.02%
 

(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"):
 
 
Nine Months Ended September 30, 2015 Nine Months Ended September 30, 2014
Virginia Savings Community Total Virginia Savings Community Total
Residential real estate $ 246 $ 451 $ 697 $ 361 $ 363 $ 724
Commercial, financial, and agriculture 236 3,447 3,683 424 3,149 3,573
Installment loans to individuals 75 151 226 113 473 586
Time deposits   387   120   507   401   197   598
$ 944 $ 4,169 $ 5,113 $ 1,299 $ 4,182 $ 5,481
 
 
(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)
 
September 30 June 30 March 31 December 31 September 30
 

2015 (a)

 

  2015     2015     2014     2014  
 
Tier I Capital:
Stockholders' equity $ 418,767 $ 411,240 $ 405,075 $ 390,853 $ 391,673
Goodwill and other intangibles (69,103 ) (69,153 ) (69,227 ) (74,011 ) (74,247 )
Accumulated other comprehensive loss 3,560 4,892 3,253 4,159 2,921
Qualifying trust preferred stock 16,000 16,000 16,000 16,000 16,000
Excess deferred tax assets   -     -     (1,564 )   (3,838 )   (3,131 )
Total tier I capital $ 369,224 $ 362,979 $ 353,537 $ 333,163 $ 333,216
Qualifying trust preferred stock   (16,000 ) $ (16,000 ) $ (16,000 ) * *
Total CET I capital $ 353,224   $ 346,979   $ 337,537   * *
             
 
Total Risk-Based Capital:
Tier I capital $ 369,224 $ 362,979 $ 353,537 $ 333,163 $ 333,216
Qualifying allowance for loan losses 20,941 20,809 20,179 20,150 20,487
Unrealized gain on securities   447     600     704     560     630  
Total risk-based capital $ 390,612   $ 384,388   $ 374,420   $ 353,873   $ 354,333  
 
Net risk-weighted assets $ 2,449,191 $ 2,448,848 $ 2,404,331 $ 2,493,078 $ 2,493,938
             
 
Ratios:
Average stockholders' equity to average assets 11.90 % 11.54 % 11.48 % 11.40 % 11.78 %
Tangible capital ratio 10.14 % 9.89 % 9.60 % 9.35 % 9.58 %
Risk-based capital ratios:
CET 1 capital 14.42 % 14.17 % 14.04 % * *
Tier I capital 15.08 % 14.82 % 14.70 % 13.36 % 13.36 %
Total risk-based capital 15.95 % 15.70 % 15.57 % 14.19 % 14.21 %
Leverage capital 10.71 % 10.38 % 10.23 % 9.89 % 10.07 %
 
 
(a) September 30, 2015 risk-based capital ratios are estimated.
(*) Basel III CET 1 ratio requirements are effective beginning January 1, 2015 and are not required for prior periods.
             
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Intangibles
(Unaudited) ($ in 000s)
 
As of and for the Quarter Ended
September 30 June 30 March 31 December 31 September 30
  2015     2015     2015     2014     2014  
 
Intangibles, net $ 70,653 $ 70,779 $ 70,964 $ 74,198 $ 74,434
Intangibles amortization expense 126 185 214 236 236
CITY HOLDING COMPANY AND SUBSIDIARIES  
Summary of Loan Loss Experience
(Unaudited) ($ in 000s)
 
Quarter Ended
September 30 June 30 March 31 December 31 September 30
  2015     2015     2015     2014     2014  
 
Balance at beginning of period $ 20,809 $ 20,179 $ 20,150 $ 20,487 $ 20,536
 
Charge-offs:
Commercial and industrial 89 (1,898 ) (94 ) 7 (325 )
Commercial real estate (1 ) 61 (337 ) (260 ) (696 )
Residential real estate (229 ) (272 ) (257 ) (414 ) (605 )
Home equity (128 ) (17 ) (91 ) (21 ) (142 )
Consumer (28 ) (69 ) (74 ) (17 ) (49 )
DDA overdrafts   (414 )   (313 )   (311 )   (363 )   (390 )
Total charge-offs (711 ) (2,508 ) (1,164 ) (1,068 ) (2,207 )
 
Recoveries:
Commercial and industrial 45 9 18 4 4
Commercial real estate 18 23 8 19 11
Residential real estate 66 54 10 96 28
Home equity - - - - -
Consumer 75 51 28 32 43
DDA overdrafts   188     165     241     196     200  
Total recoveries 392 302 305 347 286
         
Net charge-offs (319 ) (2,206 ) (859 ) (721 ) (1,921 )
Provision for (recovery of) acquired loans (24 ) 299 246 148 (3 )
Provision for loan losses   475     2,537     642     236     1,875  
Balance at end of period $ 20,941   $ 20,809   $ 20,179   $ 20,150   $ 20,487  
 
Loans outstanding $ 2,696,438   $ 2,684,457   $ 2,632,471   $ 2,652,066   $ 2,630,742  
Average loans outstanding   2,679,429     2,658,484     2,636,400     2,639,106     2,600,142  
Allowance as a percent of loans outstanding   0.78 %   0.78 %   0.77 %   0.76 %   0.78 %
Allowance as a percent of non-performing loans  

95.81

%   130.98 %   121.81 %   128.10 %   112.61 %
Net charge-offs (annualized) as a percent of average loans outstanding
  0.05 %   0.33 %   0.13 %   0.11 %   0.30 %

Net charge-offs, excluding overdraft

deposit accounts, (annualized) as a

percent of average loans outstanding

  0.01 %   0.31 %   0.12 %   0.08 %   0.27 %
CITY HOLDING COMPANY AND SUBSIDIARIES        
Summary of Non-Performing Assets    
(Unaudited) ($ in 000s)
 
September 30 June 30 March 31 December 31 September 30
    2015           2015           2015           2014           2014      
 
Nonaccrual loans $  

21,407

  $   15,623   $   16,182   $   15,307   $   17,384  
Accruing loans past due 90 days or more     449           264           384           423           809      
Total non-performing loans

21,856

15,887 16,566 15,730 18,193
Other real estate owned     6,026           6,729           8,771           8,180           9,162      
Total non-performing assets $  

27,882

      $   22,616       $   25,337       $   23,910       $   27,355      
 
Non-performing assets as a percent of loans and
other real estate owned

1.03

% 0.84 % 0.96 % 0.90 % 1.04 %
                         
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Summary of Troubled Debt Restructurings
(Unaudited) ($ in 000s)
 
September 30 June 30 March 31 December 31 September 30
    2015           2015           2015           2014           2014      
 
Residential real estate $ 18,154 $ 19,021 $ 19,067 $ 18,492 $ 18,040
Home equity - junior liens 2,746 2,662 2,741 2,688 2,821
Commercial and industrial 62 66 70 73 77
Commercial real estate 1,921 1,872 1,894 2,263 2,270
Consumer     -           -           -           -           -      
Total $   22,883       $   23,621       $   23,772       $   23,516       $   23,208      
 
                         
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Summary of Total Past Due Loans
(Unaudited) ($ in 000s)
Originated
September 30 June 30 March 31 December 31 September 30
    2015           2015           2015           2014           2014      
 
Residential real estate $ 4,813 $ 4,107 $ 4,326 $ 5,164 $ 5,276
Home equity - junior liens 548 393 543 746 751
Commercial and industrial

4

600 113 310 188
Commercial real estate 1,183 536 299 479 938
Consumer 89 82 122 197 58
DDA overdrafts     330           327           215           318           592      
Total past due loans $  

6,967

      $   6,045       $   5,618       $   7,214       $   7,803      
 
Acquired  
September 30 June 30 March 31 December 31 September 30
    2015           2015           2015           2014           2014      
 
Residential real estate $ 709 $ 1,163 $ 1,792 $ 714 $ 500
Home equity - junior liens 10 5 86 2 16
Commercial and industrial 351 14 490 143 96
Commercial real estate 2,439 2,179 2,018 2,372 2,972
Consumer 129 175 150 221 162
DDA overdrafts     -           -           -           -           -      
Total past due loans $   3,638       $   3,536       $   4,536       $   3,452       $   3,746      
 
Total  
September 30 June 30 March 31 December 31 September 30
    2015           2015           2015           2014           2014      
 
Residential real estate $

5,522

$ 5,270 $ 6,118 $ 5,878 $ 5,776
Home equity - junior liens 558 398 629 748 767
Commercial and industrial

355

614 603 453 284
Commercial real estate 3,622 2,715 2,317 2,851 3,910
Consumer 218 257 272 418 220
DDA overdrafts     330           327           215           318           592      
Total past due loans $  

10,605

      $   9,581       $   10,154       $   10,666       $   11,549      
 
Total past due loans as a percent of loans outstanding

0.39

% 0.36 % 0.39 % 0.40 % 0.44 %
CITY HOLDING COMPANY AND SUBSIDIARIES              
Summary of Purchased Credit Impaired Loans
(Unaudited) ($ in 000s)
 
Virginia Savings Acquisition
September 30 June 30 March 31 December 31 September 30
2015   2015   2015   2014   2014
 
Contractual required principal and interest 2,149 2,376 2,419 2,407 3,481
Carrying value 1,861 1,984 1,979 1,964 2,987
 
Community Acquisition
September 30 June 30 March 31 December 31 September 30
2015   2015   2015   2014   2014
 
Contractual required principal and interest 17,834 18,546 20,189 23,277 24,147
Carrying value 13,400 13,958 14,627 15,365 15,518

City Holding Company
Charles R. Hageboeck, 304-769-1102
President and Chief Executive Officer