EAU CLAIRE, Wis., Jan. 26, 2018 (GLOBE NEWSWIRE) -- Citizens Community Bancorp, Inc. (the
"Company") (Nasdaq:CZWI), the parent company of Citizens Community Federal N.A. (the “Bank”), today
reported GAAP earnings increased to $1.34 million, or $0.23 per diluted share in Q1 fiscal 2018, compared to $940,000, or $0.18 per
share one year earlier and a loss of $458,000, or ($0.08) one quarter earlier. The Q1 fiscal 2018 operations reflect a full
quarter earnings impact from the Wells Financial acquisition, the decrease in tax rate due to Tax Cuts and Jobs Act ("the Tax Act")
of 2017, offset by higher professional costs, severance costs, and a $275,000, or $0.05 per share additional one-time tax
expense associated with the recently passed Tax Act discussed above. The quarter reflected continued growth in commercial/ag
loans while indirect lending balances have declined.
The Board of Directors increased the annual cash dividend 25% to $0.20 per share over the annual dividend paid to holders of
common stock in 2017. The dividend will be payable on March 8, 2018 to shareholders of record on February 9, 2018.
Core earnings (non-GAAP) increased 140% to $1.8 million, or $0.30 per diluted share for Q1 fiscal 2018, compared to $0.7
million, or $0.14 per diluted share from the prior quarter. Q1 fiscal 2018 core earnings (non-GAAP) exclude modest merger and
branch closure expenditures and the net impact of the Tax Act which are itemized on the accompanying financial table
"Reconciliation of GAAP Earnings (loss) and Core Earnings (non-GAAP)".
Core earnings is a non-GAAP measure that management believes enhances investors' ability to better understand the underlying
business performance and trends related to core business activities. For a detailed reconciliation of GAAP to non-GAAP results, see
the accompanying financial table "Reconciliation of GAAP Earnings (loss) and Core Earnings (non-GAAP)".
“We continue to make progress in transforming our balance sheet composition, which is translating into stronger core
earnings. Our commercial loan growth reflects our commercial bankers' successful calling efforts and the addition of new
commercial and ag bankers to our team. The efforts to improve our funding sources and costs by increasing transaction
oriented, core deposits continues,” said Stephen Bianchi, President and Chief Executive Officer. “Our commitment to expense
management is ongoing as we use technology to automate and manage workflows, specifically in commercial banking.”
Q1 Fiscal 2018 Financial Highlights: (at or for the periods ended December 31, 2017, compared to September 30,
2017 and /or December 31, 2016)
- GAAP net income reflected earnings of $1.34 million in Q1 fiscal 2018, compared to $940,000 from a year ago, and a loss of
$458,000 in Q4 fiscal 2017.
- Net interest income increased 35.5% to $7.53 million in Q1 fiscal 2018, from $5.56 million in Q1 fiscal 2017 and 22.0% from
$6.17 million one quarter earlier, largely due to the full quarter impact of the Wells acquisition.
- Net interest margin (NIM) expanded to 3.42% for the current quarter, compared to 3.36% for Q1 fiscal 2017 and 3.29% for Q4
fiscal 2017, largely due to the full quarter impact of the Wells acquisition.
- Loan loss provision increased to $100,000 in Q1 fiscal 2018 compared to no provisions one year earlier and decreased from
$319,000 the previous quarter.
- Total non-interest income increased 56% to $1.94 million in Q1 fiscal 2018, compared to $1.24 million in Q1 fiscal 2017 and
39% from $1.39 million one quarter earlier. Growth in non-interest income is being driven by the impact of the Wells
acquisition which has resulted in higher deposit charges and increased loan fees and service charges due to gain on sale of
residential loan income.
- Total non-interest expense increased to $7.14 million for Q1 fiscal 2018 from $5.39 million for Q1 fiscal 2017 and declined
from $7.91 million in Q4 fiscal 2017, largely due to lower merger and branch closure expenses, partially offset by a full
quarter's expenses related to the Wells acquisition.
- Net loans were $725.1 million at December 31, 2017, compared to $543.0 million at December 31, 2016, reflecting the Wells
acquisition and $727.1 million at September 30, 2017.
- Total deposits were $741.1 million at December 31, 2017, compared to $535.1 million at December 31, 2016 and $742.5 million
at September 30, 2017.
- The allowance for loan and lease losses was 0.80% of total loans at December 31, 2017, compared to 1.08% one year earlier and
0.81% the preceding quarter. The lower ratio for Q1 fiscal 2018 relative to one year earlier was a result of the larger
balance of loans related to the acquisition of Wells Financial that were recorded at fair values and therefore without provisions
for loan losses.
- Nonperforming assets were $14.2 million, or 1.50% of total assets at December 31, 2017, compared to $7.4 million, or 1.08% of
total assets at December 31, 2016, and $14.1 million, or 1.49% of total assets at September 30, 2017. In the current
quarter, the impact of paydowns on non-performing loans was offset by the transfer of an owned, closed branch acquired in the
Wells acquisition.
- Bank capital ratios exceeded regulatory guidelines for a well-capitalized financial institution under the Basel III
regulatory requirements at December 31, 2017:
|
|
|
|
|
|
|
Citizens
Community
Federal N.A. |
|
To Be Well Capitalized Under
Prompt Corrective Action
Provisions |
Total capital (to risk weighted assets) |
|
13.4 |
% |
|
10.0 |
% |
Tier 1 capital (to risk weighted assets) |
|
12.5 |
% |
|
8.0 |
% |
Common equity tier 1 capital (to risk weighted assets) |
|
12.5 |
% |
|
6.5 |
% |
Tier 1 leverage ratio (to adjusted total assets) |
|
9.3 |
% |
|
5.0 |
% |
|
|
|
|
|
|
|
Balance Sheet and Asset Quality Review
Total assets were $943.0 million at December 31, 2017, compared to $686.4 million at December 31, 2016, and $940.7 million at
September 30, 2017. The increase in total assets from a year ago was primarily due to the acquisition of Wells Financial.
Loan balances decreased slightly from the immediate prior quarter due to the pay down of indirect loans and one to four family
real estate loans. Meanwhile, commercial real estate loans increased through originations outpacing loan pay downs. At December 31,
2017, commercial and agricultural real estate loans totaled 39.4% of the total loan portfolio versus 37.2% the prior quarter and
27.6% one year earlier. One to four family residential and home equity real estate loans represented 32.4% of the total loan
portfolio versus 33.6% the prior quarter, while consumer related non-real estate loans totaled 17.0% of the total loan portfolio
versus 18.5% the prior quarter.
The allowance for loan and lease losses was largely unchanged at December 31, 2017 and totaled $5.9 million, representing 0.80%
of total loans, compared to $5.9 million and 0.81% of total loans at September 30, 2017. Net charged off loans totaled
$183,000 for the first quarter ended December 31, 2017 compared to $151,000 for the quarter ended December 31, 2016.
Nonperforming assets were $14.2 million, or 1.50% of total assets at December 31, 2017 compared to $7.4 million, or 1.08% of
total assets at December 31, 2016, and $14.1 million, or 1.49% of total assets at September 30, 2017. Included in
nonperforming assets are approximately $5.1 million of REO properties acquired in the Wells Financial acquisition.
Additionally, the level of other real estate owned increased to $7.0 million at December 31, 2017 from $6.0 million one quarter
earlier due to the transfer of an owned, closed branch acquired in the Wells acquisition.
Deposits totaled $741.1 million at December 31, 2017, compared to $535.1 million at December 31, 2016, and $742.5 million at
September 30, 2017. Noninterest-bearing deposits increased to $78.7 million at December 31, 2017, compared to $75.3 million
at September 30, 2017, and $47.5 million at December 31, 2016. Core deposits, excluding time deposits, increased to $452.5
million, or 61.1% of total deposits compared to $451.7 million at September 30, 2017, or 60.8% of total deposits.
Federal Home Loan Bank ("FHLB") advances totaled $94.0 million at December 31, 2017, compared to $90.0 million at September 30,
2017. Other borrowings decreased slightly to $29.9 million at December 31, 2017, compared to $30.3 million at September 30,
2017. The Bank has used borrowings and equity capital to fund acquisitions of other financial institutions, branch closings
and FHLB advances to support organic loan growth.
Tangible book value per share (non-GAAP) was $9.98 at December 31, 2017, compared to $11.09 at December 31, 2016, and $9.78 at
September 30, 2017.
Capital ratios for the Bank continued to remain well above regulatory requirements.
Review of Operations
Net interest income increased to $7.5 million for Q1 fiscal 2018, compared to $5.6 million for Q1 fiscal 2017 and $6.2 million
on a linked quarter basis. The NIM increased to 3.42% for Q1 fiscal 2018, compared to 3.36% for the same quarter one year
earlier and 3.29% for Q4 fiscal 2017. The increase in the net interest margin was supported by higher yields on loans
and lower cost of funds.
Loan yields increased to 4.72% for Q1 fiscal 2018 compared to 4.61% one year earlier and 4.59% for the immediately prior
quarter. Meanwhile, deposit costs declined to 0.72% for Q1 fiscal 2018 from 0.89% one year earlier and 0.77% for Q4
fiscal 2017. Costs on the FHLB and other borrowings increased to 2.33% for Q1 fiscal 2018 from 1.37% one year earlier
and 2.12% for the preceding quarter. “The improved net interest margin is largely due to the full quarter impact of the Wells
merger along with the result of our changing balance sheet composition which reflects more direct lending of commercial related
loans and funding the loans with lower cost deposits,” said Jim Broucek, Chief Financial Officer.
For Q1 fiscal 2018, provision for loan losses totaling $100,000 was recorded, responsive to organic loan growth. Net
charge offs were $183,000 for Q1 fiscal 2018, compared to $151,000 for Q1 fiscal 2017. Allowance for loan and lease losses to
total loans was 0.80%, at December 31, 2017, compared to 1.08% at December 31, 2016 and 0.81%, at September 30, 2017.
Total non-interest expense was $7.1 million for Q1 fiscal 2018 compared to $5.4 million for Q1 fiscal 2017 and $7.9 million for
Q4 fiscal 2017. Total non-interest expense for the first quarter includes severance expense related to an executive departure
and slightly higher professional fees.
The Tax Cuts and Jobs Act was enacted December 22, 2017, reducing the corporate Federal income tax rate for the Company from 34%
to 24.5% in fiscal 2018 and 21% in fiscal 2019. Additionally, the Tax Act made other changes to U.S. corporate income tax
laws. GAAP requires that the impact of the provisions of the Tax Act be accounted for in the period of enactment. The
Company revalued its net deferred tax assets to account for the future impact of lower corporate tax rates. For the first
quarter ended December 31, 2017, the Company recorded a one-time net tax charge of $275,000 related to the revaluation of the
deferred assets related to both the revaluation of timing differences and the unrealized loss on securities. This increase in
income tax expense was partially offset by an approximately $135,000 reduction in income tax expense due to a lower corporate tax
rate.
These financial results are preliminary until the Form 10-Q is filed in February 2018.
About the Company
Citizens Community Bancorp, Inc. (NASDAQ: “CZWI”) is the holding company of Citizens Community Federal N.A., a national bank
based in Altoona, Wisconsin, serving customers in Wisconsin, Minnesota and Michigan through 21 branch locations. Its primary
markets include the Chippewa Valley Region in Wisconsin, the Twin Cities and Mankato, MN, and various rural communities around
these areas. The company offers traditional community banking services to businesses, Ag operators and consumers, including
one-to-four family mortgages. The company’s recently completed merger with Wells Federal Bank of Wells, MN expands its market share
in Mankato and southern Minnesota and added seven branch locations along with expanded services through Wells Insurance Agency.
Cautionary Statement Regarding Forward-Looking Statements
Certain statements contained in this release are considered “forward-looking statements” within the meaning of the Private
Securities Litigation Reform Act of 1995. These statements may be identified by the use of forward-looking words or phrases such as
“anticipate,” “believe,” “could,” “expect,” “intend,” “may,” “planned,” “potential,” “should,” “will,” “would” or the negative of
those terms or other words of similar meaning. Such forward-looking statements in this release are inherently subject to many
uncertainties arising in the operations and business environment of Citizens Community Federal N.A. (“CCFBank”). These
uncertainties include the combined company’s ability to achieve the synergies and value creation contemplated by the transaction
with Wells Financial; management’s ability to promptly and effectively integrate the businesses of the two companies; the diversion
of management time on post acquisition integration issues; the effects of governmental regulation of the financial services
industry; industry consolidation; technological developments and major world news events; general economic conditions, in
particular, relating to consumer demand for CCFBank’s products and services; CCFBank’s ability to maintain current deposit and loan
levels at current interest rates; competitive and technological developments; deteriorating credit quality, including changes in
the interest rate environment reducing interest margins; prepayment speeds, loan origination and sale volumes, charge-offs and loan
loss provisions; CCFBank’s ability to maintain required capital levels and adequate sources of funding and liquidity; maintaining
capital requirements may limit CCFBank’s operations and potential growth; changes and trends in capital markets; competitive
pressures among depository institutions; effects of critical accounting estimates and judgments; changes in accounting policies or
procedures as may be required by the Financial Accounting Standards Board (FASB) or other regulatory agencies overseeing CCFBank;
CCFBank’s ability to implement its cost-savings and revenue enhancement initiatives, including costs associated with its branch
consolidation and new market branch growth initiatives; legislative or regulatory changes or actions or significant litigation
adversely affecting CCFBank; fluctuation of the Company’s stock price; CCFBank's ability to attract and retain key personnel;
CCFBank's ability to secure confidential information through the use of computer systems and telecommunications networks; and the
impact of reputational risk created by these developments on such matters as business generation and retention, funding and
liquidity. Shareholders, potential investors and other readers are urged to consider these factors carefully in evaluating the
forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. Such uncertainties and
other risks that may affect the Company’s performance are discussed further in Part I, Item 1A, “Risk Factors,” in the Company’s
Form 10-K, for the year ended September 30, 2017 filed with the Securities and Exchange Commission ("SEC") on December 13, 2017 and
the Company's subsequent filings with the SEC. The Company undertakes no obligation to make any revisions to the forward-looking
statements contained in this news release or to update them to reflect events or circumstances occurring after the date of this
release.
Non-GAAP Financial Measures
This press release contains non-GAAP financial measures, which management believes may be helpful in understanding the Company's
results of operations or financial position and comparing results over different periods. Non-GAAP measures eliminate the
impact of certain one-time expenses such as acquisition and branch closure costs and related data processing termination fees,
legal costs, severance pay, accelerated depreciation expense and lease termination fees and the net impact of the Tax Cuts and Jobs
Act of 2017. Merger related charges represent expenses to either satisfy contractual obligations of acquired entities without
any useful benefit to the Company or to convert and consolidate customer records onto the Company platforms. These costs are
unique to each transaction based on the contracts in existence at the merger date. Where non-GAAP financial measures are
used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found
in this press release. These disclosures should not be viewed as a substitute for operating results determined in accordance with
GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other banks and financial
institutions.
Contact: Steve Bianchi, CEO
(715)-836-9994
|
|
CITIZENS COMMUNITY BANCORP,
INC. |
|
Consolidated Balance Sheets
(unaudited) |
|
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
December 31,
2017 |
|
September 30,
2017 |
|
December 31,
2016 |
|
Assets |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
47,215 |
|
|
$ |
41,677 |
|
|
$ |
20,444 |
|
|
Other interest bearing deposits |
|
7,155 |
|
|
8,148 |
|
|
745 |
|
|
Securities available for sale "AFS" |
|
96,548 |
|
|
95,883 |
|
|
81,136 |
|
|
Securities held to maturity "HTM" |
|
5,227 |
|
|
5,453 |
|
|
6,235 |
|
|
Non-marketable equity securities, at cost |
|
8,151 |
|
|
7,292 |
|
|
5,365 |
|
|
Loans receivable |
|
730,918 |
|
|
732,995 |
|
|
548,904 |
|
|
Allowance for loan losses |
|
(5,859 |
) |
|
(5,942 |
) |
|
(5,917 |
) |
|
Loans receivable, net |
|
725,059 |
|
|
727,053 |
|
|
542,987 |
|
|
Loans held for sale |
|
2,179 |
|
|
2,334 |
|
|
— |
|
|
Mortgage servicing rights |
|
1,866 |
|
|
1,886 |
|
|
— |
|
|
Office properties and equipment, net |
|
8,517 |
|
|
9,645 |
|
|
5,166 |
|
|
Accrued interest receivable |
|
3,189 |
|
|
3,291 |
|
|
2,073 |
|
|
Intangible assets |
|
5,287 |
|
|
5,449 |
|
|
829 |
|
|
Goodwill |
|
10,444 |
|
|
10,444 |
|
|
4,663 |
|
|
Foreclosed and repossessed assets, net |
|
7,031 |
|
|
6,017 |
|
|
784 |
|
|
Other assets |
|
15,164 |
|
|
16,092 |
|
|
15,987 |
|
|
TOTAL ASSETS |
|
$ |
943,032 |
|
|
$ |
940,664 |
|
|
$ |
686,414 |
|
|
Liabilities and Stockholders’
Equity |
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
Deposits |
|
$ |
741,069 |
|
|
$ |
742,504 |
|
|
$ |
535,112 |
|
|
Federal Home Loan Bank advances |
|
94,000 |
|
|
90,000 |
|
|
73,491 |
|
|
Other borrowings |
|
29,899 |
|
|
30,319 |
|
|
11,000 |
|
|
Other liabilities |
|
3,610 |
|
|
4,358 |
|
|
2,985 |
|
|
Total liabilities |
|
868,578 |
|
|
867,181 |
|
|
622,588 |
|
|
Stockholders’ equity: |
|
|
|
|
|
|
|
Common stock— $0.01 par value, authorized 30,000,000; 5,883,603;
5,888,816 and
5,261,170 shares issued and outstanding, respectively |
|
59 |
|
|
59 |
|
|
53 |
|
|
Additional paid-in capital |
|
63,348 |
|
|
63,383 |
|
|
54,983 |
|
|
Retained earnings |
|
12,241 |
|
|
10,764 |
|
|
10,047 |
|
|
Unearned deferred compensation |
|
(391 |
) |
|
(456 |
) |
|
(205 |
) |
|
Accumulated other comprehensive (loss) gain |
|
(803 |
) |
|
(267 |
) |
|
(1,052 |
) |
|
Total stockholders’ equity |
|
74,454 |
|
|
73,483 |
|
|
63,826 |
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
$ |
943,032 |
|
|
$ |
940,664 |
|
|
$ |
686,414 |
|
|
|
|
|
CITIZENS COMMUNITY BANCORP,
INC. |
Consolidated Statements of Operations
(unaudited) |
(in thousands, except per share
data)
|
|
|
|
|
|
Three Months Ended |
|
|
December 31,
2017 |
|
September 30,
2017 |
|
December 31,
2016 |
Interest and dividend income: |
|
|
|
|
|
|
Interest and fees on loans |
|
$ |
8,721 |
|
|
$ |
7,194 |
|
|
$ |
6,530 |
|
Interest on investments |
|
691 |
|
|
576 |
|
|
418 |
|
Total interest and dividend income |
|
9,412 |
|
|
7,770 |
|
|
6,948 |
|
Interest expense: |
|
|
|
|
|
|
Interest on deposits |
|
1,202 |
|
|
1,095 |
|
|
1,119 |
|
Interest on FHLB borrowed funds |
|
261 |
|
|
217 |
|
|
173 |
|
Interest on other borrowed funds |
|
422 |
|
|
286 |
|
|
99 |
|
Total interest expense |
|
1,885 |
|
|
1,598 |
|
|
1,391 |
|
Net interest income before provision for loan losses |
|
7,527 |
|
|
6,172 |
|
|
5,557 |
|
Provision for loan losses |
|
100 |
|
|
319 |
|
|
— |
|
Net interest income after provision for loan losses |
|
7,427 |
|
|
5,853 |
|
|
5,557 |
|
Non-interest income: |
|
|
|
|
|
|
Net gains on available for sale securities |
|
— |
|
|
82 |
|
|
29 |
|
Service charges on deposit accounts |
|
460 |
|
|
368 |
|
|
398 |
|
Loan fees and service charges |
|
776 |
|
|
453 |
|
|
533 |
|
Other |
|
703 |
|
|
488 |
|
|
283 |
|
Total non-interest income |
|
1,939 |
|
|
1,391 |
|
|
1,243 |
|
Non-interest expense: |
|
|
|
|
|
|
Compensation and benefits |
|
3,555 |
|
|
3,233 |
|
|
2,604 |
|
Occupancy |
|
705 |
|
|
584 |
|
|
1,068 |
|
Office |
|
438 |
|
|
443 |
|
|
281 |
|
Data processing |
|
704 |
|
|
650 |
|
|
472 |
|
Amortization of intangible assets |
|
162 |
|
|
100 |
|
|
43 |
|
Amortization of mortgage servicing rights |
|
90 |
|
|
39 |
|
|
— |
|
Advertising, marketing and public relations |
|
149 |
|
|
302 |
|
|
63 |
|
FDIC premium assessment |
|
142 |
|
|
69 |
|
|
83 |
|
Professional services |
|
688 |
|
|
860 |
|
|
401 |
|
Other |
|
510 |
|
|
1,629 |
|
|
378 |
|
Total non-interest expense |
|
7,143 |
|
|
7,909 |
|
|
5,393 |
|
Income (loss) before provision (benefit) for income taxes |
|
2,223 |
|
|
(665 |
) |
|
1,407 |
|
Provision (benefit) for income taxes |
|
883 |
|
|
(207 |
) |
|
467 |
|
Net income (loss) attributable to common stockholders |
|
$ |
1,340 |
|
|
$ |
(458 |
) |
|
$ |
940 |
|
Per share information: |
|
|
|
|
|
|
Basic earnings (loss) |
|
$ |
0.23 |
|
|
$ |
(0.08 |
) |
|
$ |
0.18 |
|
Diluted earnings (loss) |
|
$ |
0.23 |
|
|
$ |
(0.08 |
) |
|
$ |
0.18 |
|
Cash dividends paid |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Book value per share at end of period |
|
$ |
12.65 |
|
|
$ |
12.48 |
|
|
$ |
12.13 |
|
Tangible book value per share at end of period (non-GAAP) |
|
$ |
9.98 |
|
|
$ |
9.78 |
|
|
$ |
11.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Certain items previously reported were reclassified for consistency with the current presentation.
Reconciliation of GAAP Earnings (loss) and Core Earnings (non-GAAP):
|
|
|
|
|
Three Months Ended |
|
|
December
31,
2017 |
|
September
30,
2017 |
|
December
31,
2016 |
|
(Dollars in Thousands, except share data) |
GAAP earnings (loss) before income taxes |
|
$ |
2,223 |
|
|
$ |
(665 |
) |
|
$ |
1,407 |
|
Merger related costs (1) |
|
94 |
|
|
1,517 |
|
|
— |
|
Branch closure costs (2) |
|
7 |
|
|
255 |
|
|
633 |
|
Core earnings before income taxes (3) |
|
2,324 |
|
|
1,107 |
|
|
2,040 |
|
Provision for income tax on core earnings (4) |
|
569 |
|
|
376 |
|
|
694 |
|
Core earnings after income taxes (3) |
|
$ |
1,755 |
|
|
$ |
731 |
|
|
$ |
1,346 |
|
GAAP diluted earnings (loss) per share, net of tax |
|
$ |
0.23 |
|
|
$ |
(0.08 |
) |
|
$ |
0.18 |
|
Merger related costs, net of tax |
|
0.02 |
|
|
0.19 |
|
|
— |
|
Branch closure costs, net of tax |
|
— |
|
|
0.03 |
|
|
0.07 |
|
Tax Cuts and Jobs Act of 2017 tax provision (5) |
|
0.05 |
|
|
— |
|
|
— |
|
Core diluted earnings per share, net of tax |
|
$ |
0.30 |
|
|
$ |
0.14 |
|
|
$ |
0.25 |
|
|
|
|
|
|
|
|
Average diluted shares outstanding |
|
5,920,899 |
|
|
5,629,363 |
|
|
5,262,718 |
|
|
|
|
|
|
|
|
|
|
|
(1) Costs incurred are included as data processing, advertising, marketing and public relations, professional fees and
other non-interest expense in the consolidated statement of operations.
(2) Branch closure costs include severance pay recorded in compensation and benefits, accelerated depreciation expense and
lease termination fees included in occupancy and other costs included in other non-interest expense in the consolidated statement
of operations. In addition, other non-interest expense includes costs related to the valuation reduction of the Ridgeland
branch office in the fourth quarter of fiscal 2017.
(3) Core earnings is a non-GAAP measure that management believes enhances investors' ability to better understand the underlying
business performance and trends related to core business activities.
(4) Provision for income tax on core earnings is calculated at 24.5% for the three months ended December 31, 2017 and at 34%
for all quarters in the prior fiscal year, which represents our federal statutory tax rate for each respective period presented.
(5) As a result of the Tax Cuts and Jobs Act of 2017, we recorded a one-time net tax provision of $275 in December 2017, which is
included in provision for income taxes expense in the consolidated statement of operations.
(6) Reconciliation of tangible book value:
|
|
|
|
|
|
|
Tangible book value per share at end of period |
|
December 31,
2017 |
|
September 30,
2017 |
|
December 31,
2016 |
Total stockholders' equity |
|
$ |
74,454 |
|
|
$ |
73,483 |
|
|
$ |
63,826 |
|
Less: Goodwill |
|
(10,444 |
) |
|
(10,444 |
) |
|
(4,663 |
) |
Less: Intangible assets |
|
(5,287 |
) |
|
(5,449 |
) |
|
(829 |
) |
Tangible common equity (non-GAAP) |
|
$ |
58,723 |
|
|
$ |
57,590 |
|
|
$ |
58,334 |
|
Ending common shares outstanding |
|
5,883,603 |
|
|
5,888,816 |
|
|
5,260,098 |
|
Tangible book value per share (non-GAAP) |
|
$ |
9.98 |
|
|
$ |
9.78 |
|
|
$ |
11.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming Assets:
|
|
|
|
|
|
|
|
|
December 31, 2017
and Three Months Ended |
|
September 30, 2017
and Twelve Months Ended |
|
December 31, 2016
and Three Months Ended |
Nonperforming assets: |
|
|
|
|
|
|
Nonaccrual loans |
|
6,388 |
|
|
$ |
7,452 |
|
|
$ |
5,750 |
|
Accruing loans past due 90 days or more |
|
739 |
|
|
589 |
|
|
894 |
|
Total nonperforming loans (“NPLs”) |
|
7,127 |
|
|
8,041 |
|
|
6,644 |
|
Other real estate owned |
|
6,996 |
|
|
5,962 |
|
|
655 |
|
Other collateral owned |
|
35 |
|
|
55 |
|
|
129 |
|
Total nonperforming assets (“NPAs”) |
|
$ |
14,158 |
|
|
$ |
14,058 |
|
|
$ |
7,428 |
|
Troubled Debt Restructurings (“TDRs”) |
|
$ |
7,263 |
|
|
$ |
5,851 |
|
|
$ |
3,529 |
|
Nonaccrual TDRs |
|
$ |
1,327 |
|
|
$ |
621 |
|
|
$ |
410 |
|
Average outstanding loan balance |
|
$ |
731,957 |
|
|
$ |
653,717 |
|
|
$ |
561,672 |
|
Loans, end of period |
|
730,918 |
|
|
732,995 |
|
|
548,904 |
|
Total assets, end of period |
|
943,032 |
|
|
940,664 |
|
|
686,414 |
|
ALL, at beginning of period |
|
5,942 |
|
|
6,068 |
|
|
6,068 |
|
Loans charged off: |
|
|
|
|
|
|
Residential real estate |
|
(24 |
) |
|
(233 |
) |
|
(43 |
) |
Commercial/agriculture real estate |
|
(1 |
) |
|
— |
|
|
— |
|
Consumer non-real estate |
|
(194 |
) |
|
(389 |
) |
|
(172 |
) |
Commercial agriculture non-real estate |
|
— |
|
|
(9 |
) |
|
— |
|
Total loans charged off |
|
(219 |
) |
|
(631 |
) |
|
(215 |
) |
Recoveries of loans previously charged off: |
|
|
|
|
|
|
Residential real estate |
|
13 |
|
|
14 |
|
|
3 |
|
Commercial/agriculture real estate |
|
— |
|
|
— |
|
|
— |
|
Consumer non-real estate |
|
22 |
|
|
171 |
|
|
61 |
|
Commercial agriculture non-real estate |
|
1 |
|
|
1 |
|
|
— |
|
Total recoveries of loans previously charged off: |
|
36 |
|
|
186 |
|
|
64 |
|
Net loans charged off (“NCOs”) |
|
(183 |
) |
|
(445 |
) |
|
(151 |
) |
Additions to ALL via provision for loan losses charged to operations |
|
100 |
|
|
319 |
|
|
— |
|
ALL, at end of period |
|
$ |
5,859 |
|
|
$ |
5,942 |
|
|
$ |
5,917 |
|
Ratios: |
|
|
|
|
|
|
ALL to NCOs (annualized) |
|
800.41 |
% |
|
1,335.28 |
% |
|
979.64 |
% |
NCOs (annualized) to average loans |
|
0.10 |
% |
|
0.07 |
% |
|
0.11 |
% |
ALL to total loans |
|
0.80 |
% |
|
0.81 |
% |
|
1.08 |
% |
NPLs to total loans |
|
0.98 |
% |
|
1.10 |
% |
|
1.21 |
% |
NPAs to total assets |
|
1.50 |
% |
|
1.49 |
% |
|
1.08 |
% |
|
|
|
|
|
|
|
|
|
|
Nonaccrual Loans Rollforward:
|
|
|
Quarter Ended |
|
|
|
|
|
|
|
|
|
|
|
December
31,
2017 |
|
September
30,
2017 |
|
June 30,
2017 |
|
March 31,
2017 |
|
December
31,
2016 |
Balance, beginning of period |
$ |
7,452 |
|
|
$ |
6,035 |
|
|
$ |
5,767 |
|
|
$ |
5,750 |
|
|
$ |
3,191 |
|
Additions |
263 |
|
|
$ |
488 |
|
|
557 |
|
|
308 |
|
|
3,433 |
|
Acquired nonaccrual loans |
— |
|
|
1,449 |
|
|
— |
|
|
— |
|
|
— |
|
Charge-offs |
(74 |
) |
|
(22 |
) |
|
(12 |
) |
|
(68 |
) |
|
(150 |
) |
Transfers to foreclosed and repossessed assets |
(46 |
) |
|
(153 |
) |
|
(109 |
) |
|
(14 |
) |
|
(220 |
) |
Return to accrual status |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Payments received |
(1,207 |
) |
|
(345 |
) |
|
(168 |
) |
|
(209 |
) |
|
(504 |
) |
Other, net |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Balance, end of period |
$ |
6,388 |
|
|
$ |
7,452 |
|
|
$ |
6,035 |
|
|
$ |
5,767 |
|
|
$ |
5,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Real Estate Owned Rollforward:
|
|
|
Quarter Ended |
|
|
|
|
|
|
|
|
|
|
|
December
31,
2017 |
|
September
30,
2017 |
|
June 30,
2017 |
|
March 31,
2017 |
|
December
31,
2016 |
Balance, beginning of period |
$ |
5,962 |
|
|
$ |
580 |
|
|
$ |
648 |
|
|
$ |
655 |
|
|
$ |
725 |
|
Loans transferred in |
57 |
|
|
$ |
175 |
|
|
82 |
|
|
— |
|
|
179 |
|
Acquired OREO |
— |
|
|
5,343 |
|
|
— |
|
|
— |
|
|
— |
|
Branch properties transferred in |
1,444 |
|
|
250 |
|
|
— |
|
|
— |
|
|
— |
|
Sales |
(394 |
) |
|
(353 |
) |
|
(150 |
) |
|
— |
|
|
(249 |
) |
Writedowns |
(16 |
) |
|
(33 |
) |
|
— |
|
|
(7 |
) |
|
— |
|
Other, net |
(57 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Balance, end of period |
$ |
6,996 |
|
|
$ |
5,962 |
|
|
$ |
580 |
|
|
$ |
648 |
|
|
$ |
655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Troubled Debt Restructurings:
|
|
|
|
|
|
|
December 31, 2017 |
|
September 30, 2017 |
|
December 31, 2016 |
|
Number of
Modifications |
|
Recorded
Investment |
|
Number of
Modifications |
|
Recorded
Investment |
|
Number of
Modifications |
|
Recorded
Investment |
Troubled debt restructurings: |
|
|
|
|
|
|
|
|
|
|
|
Residential real estate |
33 |
|
|
$ |
3,667 |
|
|
32 |
|
|
$ |
3,678 |
|
|
30 |
|
|
$ |
3,214 |
|
Commercial/Agricultural real estate |
12 |
|
|
2,699 |
|
|
8 |
|
|
1,890 |
|
|
— |
|
|
— |
|
Consumer non-real estate |
19 |
|
|
166 |
|
|
20 |
|
|
195 |
|
|
22 |
|
|
315 |
|
Commercial/Agricultural non-real estate |
6 |
|
|
731 |
|
|
2 |
|
|
88 |
|
|
— |
|
|
— |
|
Total loans |
70 |
|
|
$ |
7,263 |
|
|
62 |
|
|
$ |
5,851 |
|
|
52 |
|
|
$ |
3,529 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan Composition:
|
|
|
|
|
|
|
|
|
December 31, 2017 |
|
September 30, 2017 |
|
December 31, 2016 |
Originated Loans: |
|
|
|
|
|
|
Residential real estate: |
|
|
|
|
|
|
One to four family |
|
$ |
128,396 |
|
|
$ |
132,380 |
|
|
$ |
151,180 |
|
Purchased HELOC loans |
|
16,968 |
|
|
18,071 |
|
|
— |
|
Commercial/Agricultural real estate: |
|
|
|
|
|
|
Commercial real estate |
|
110,815 |
|
|
97,155 |
|
|
62,724 |
|
Agricultural real estate |
|
11,580 |
|
|
10,628 |
|
|
4,803 |
|
Multi-family real estate |
|
30,868 |
|
|
24,486 |
|
|
15,550 |
|
Construction and land development |
|
12,682 |
|
|
12,399 |
|
|
12,812 |
|
Consumer non-real estate: |
|
|
|
|
|
|
Originated indirect paper |
|
79,492 |
|
|
85,732 |
|
|
111,507 |
|
Purchased indirect paper |
|
26,210 |
|
|
29,555 |
|
|
44,006 |
|
Other Consumer |
|
14,465 |
|
|
14,496 |
|
|
17,851 |
|
Commercial/Agricultural non-real estate: |
|
|
|
|
|
|
Commercial non-real estate |
|
39,594 |
|
|
35,198 |
|
|
20,803 |
|
Agricultural non-real estate |
|
12,649 |
|
|
12,493 |
|
|
9,621 |
|
Total originated loans |
|
$ |
483,719 |
|
|
$ |
472,593 |
|
|
$ |
450,857 |
|
Acquired Loans: |
|
|
|
|
|
|
Residential real estate: |
|
|
|
|
|
|
One to four family |
|
$ |
92,681 |
|
|
$ |
97,183 |
|
|
$ |
24,884 |
|
Commercial/Agricultural real estate: |
|
|
|
|
|
|
Commercial real estate |
|
60,828 |
|
|
62,807 |
|
|
28,444 |
|
Agricultural real estate |
|
53,447 |
|
|
57,374 |
|
|
24,133 |
|
Multi-family real estate |
|
1,708 |
|
|
1,742 |
|
|
— |
|
Construction and land development |
|
7,156 |
|
|
7,309 |
|
|
2,710 |
|
Consumer non-real estate: |
|
|
|
|
|
|
Other Consumer |
|
4,777 |
|
|
6,172 |
|
|
604 |
|
Commercial/Agricultural non-real estate: |
|
|
|
|
|
|
Commercial non-real estate |
|
19,229 |
|
|
20,053 |
|
|
12,650 |
|
Agricultural non-real estate |
|
11,061 |
|
|
11,380 |
|
|
4,466 |
|
Total acquired loans |
|
$ |
250,887 |
|
|
$ |
264,020 |
|
|
$ |
97,891 |
|
Total Loans: |
|
|
|
|
|
|
Residential real estate: |
|
|
|
|
|
|
One to four family |
|
$ |
221,077 |
|
|
$ |
229,563 |
|
|
$ |
176,064 |
|
Purchased HELOC loans |
|
16,968 |
|
|
18,071 |
|
|
— |
|
Commercial/Agricultural real estate: |
|
|
|
|
|
|
Commercial real estate |
|
171,643 |
|
|
159,962 |
|
|
91,168 |
|
Agricultural real estate |
|
65,027 |
|
|
68,002 |
|
|
28,936 |
|
Multi-family real estate |
|
32,576 |
|
|
26,228 |
|
|
15,550 |
|
Construction and land development |
|
19,838 |
|
|
19,708 |
|
|
15,522 |
|
Consumer non-real estate: |
|
|
|
|
|
|
Originated indirect paper |
|
79,492 |
|
|
85,732 |
|
|
111,507 |
|
Purchased indirect paper |
|
26,210 |
|
|
29,555 |
|
|
44,006 |
|
Other Consumer |
|
19,242 |
|
|
20,668 |
|
|
18,455 |
|
Commercial/Agricultural non-real estate: |
|
|
|
|
|
|
Commercial non-real estate |
|
58,823 |
|
|
55,251 |
|
|
33,453 |
|
Agricultural non-real estate |
|
23,710 |
|
|
23,873 |
|
|
14,087 |
|
Gross loans |
|
$ |
734,606 |
|
|
$ |
736,613 |
|
|
$ |
548,748 |
|
Unearned net deferred fees and costs and loans in process |
|
1,252 |
|
|
1,471 |
|
|
1,605 |
|
Unamortized discount on acquired loans |
|
(4,940 |
) |
|
(5,089 |
) |
|
(1,449 |
) |
Total loans receivable |
|
$ |
730,918 |
|
|
$ |
732,995 |
|
|
$ |
548,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposit Composition:
|
|
|
|
|
|
|
|
|
December 31,
2017 |
|
September 30,
2017 |
|
December 31,
2016 |
Non-interest bearing demand deposits |
|
$ |
78,685 |
|
|
$ |
75,318 |
|
|
$ |
47,463 |
|
Interest bearing demand deposits |
|
149,058 |
|
|
147,912 |
|
|
50,779 |
|
Savings accounts |
|
98,941 |
|
|
102,756 |
|
|
51,826 |
|
Money market accounts |
|
125,831 |
|
|
125,749 |
|
|
125,923 |
|
Certificate accounts |
|
288,554 |
|
|
290,769 |
|
|
259,121 |
|
Total deposits |
|
$ |
741,069 |
|
|
$ |
742,504 |
|
|
$ |
535,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average balances, Interest Yields and Rates:
|
|
|
|
|
|
|
|
|
Three months ended
December 31, 2017 |
|
Three months ended
September 30, 2017 |
|
Three months ended
December 31, 2016 |
|
|
Average
Balance |
|
Interest
Income/
Expense |
|
Average
Yield/
Rate (1) |
|
Average
Balance |
|
Interest
Income/
Expense |
|
Average
Yield/
Rate (1) |
|
Average
Balance |
|
Interest
Income/
Expense |
|
Average
Yield/
Rate (1) |
Average interest earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
30,848 |
|
|
$ |
67 |
|
|
0.86 |
% |
|
$ |
32,692 |
|
|
$ |
71 |
|
|
0.86 |
% |
|
$ |
10,238 |
|
|
$ |
12 |
|
|
0.47 |
% |
Loans receivable |
|
733,203 |
|
|
8,721 |
|
|
4.72 |
% |
|
621,530 |
|
|
7,194 |
|
|
4.59 |
% |
|
561,519 |
|
|
6,530 |
|
|
4.61 |
% |
Interest bearing deposits |
|
7,714 |
|
|
32 |
|
|
1.65 |
% |
|
4,571 |
|
|
18 |
|
|
1.56 |
% |
|
745 |
|
|
3 |
|
|
1.60 |
% |
Investment securities (1) |
|
100,737 |
|
|
513 |
|
|
2.23 |
% |
|
90,467 |
|
|
430 |
|
|
2.24 |
% |
|
86,617 |
|
|
358 |
|
|
1.97 |
% |
Non-marketable equity securities, at cost |
|
7,336 |
|
|
79 |
|
|
4.27 |
% |
|
5,701 |
|
|
57 |
|
|
3.97 |
% |
|
5,200 |
|
|
45 |
|
|
3.43 |
% |
Total interest earning assets |
|
$ |
879,838 |
|
|
$ |
9,412 |
|
|
4.27 |
% |
|
$ |
754,961 |
|
|
$ |
7,770 |
|
|
4.13 |
% |
|
$ |
664,319 |
|
|
$ |
6,948 |
|
|
4.19 |
% |
Average interest bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings accounts |
|
$ |
96,230 |
|
|
$ |
22 |
|
|
0.09 |
% |
|
$ |
72,476 |
|
|
$ |
21 |
|
|
0.11 |
% |
|
$ |
43,743 |
|
|
$ |
17 |
|
|
0.15 |
% |
Demand deposits |
|
146,838 |
|
|
90 |
|
|
0.24 |
% |
|
98,416 |
|
|
79 |
|
|
0.32 |
% |
|
48,989 |
|
|
74 |
|
|
0.60 |
% |
Money market accounts |
|
123,459 |
|
|
167 |
|
|
0.54 |
% |
|
128,039 |
|
|
168 |
|
|
0.52 |
% |
|
130,057 |
|
|
134 |
|
|
0.41 |
% |
CD’s |
|
263,429 |
|
|
839 |
|
|
1.26 |
% |
|
235,076 |
|
|
752 |
|
|
1.27 |
% |
|
245,646 |
|
|
814 |
|
|
1.31 |
% |
IRA’s |
|
34,992 |
|
|
84 |
|
|
0.95 |
% |
|
31,302 |
|
|
75 |
|
|
0.95 |
% |
|
29,000 |
|
|
80 |
|
|
1.09 |
% |
Total deposits |
|
$ |
664,948 |
|
|
$ |
1,202 |
|
|
0.72 |
% |
|
$ |
565,309 |
|
|
$ |
1,095 |
|
|
0.77 |
% |
|
$ |
497,435 |
|
|
$ |
1,119 |
|
|
0.89 |
% |
FHLB advances and other borrowings |
|
116,359 |
|
|
683 |
|
|
2.33 |
% |
|
93,978 |
|
|
503 |
|
|
2.12 |
% |
|
78,841 |
|
|
272 |
|
|
1.37 |
% |
Total interest bearing liabilities |
|
$ |
781,307 |
|
|
$ |
1,885 |
|
|
0.96 |
% |
|
$ |
659,287 |
|
|
$ |
1,598 |
|
|
0.96 |
% |
|
$ |
576,276 |
|
|
$ |
1,391 |
|
|
0.96 |
% |
Net interest income |
|
|
|
$ |
7,527 |
|
|
|
|
|
|
$ |
6,172 |
|
|
|
|
|
|
$ |
5,557 |
|
|
|
Interest rate spread |
|
|
|
|
|
3.31 |
% |
|
|
|
|
|
3.17 |
% |
|
|
|
|
|
3.23 |
% |
Net interest margin |
|
|
|
|
|
3.42 |
% |
|
|
|
|
|
3.29 |
% |
|
|
|
|
|
3.36 |
% |
Average interest earning assets to average interest bearing liabilities |
|
|
|
|
|
1.13 |
|
|
|
|
|
|
1.15 |
|
|
|
|
|
|
1.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Fully taxable equivalent.
|
CITIZENS COMMUNITY FEDERAL N.A. |
Selected Capital Composition Highlights
(unaudited) |
|
|
|
December 31,
2017 |
|
September 30,
2017 |
|
December 31,
2016 |
|
To Be Well Capitalized Under
Prompt Corrective Action
Provisions |
Total capital (to risk weighted assets) |
|
13.4 |
% |
|
13.2 |
% |
|
14.7 |
% |
|
10.0 |
% |
Tier 1 capital (to risk weighted assets) |
|
12.5 |
% |
|
12.4 |
% |
|
13.5 |
% |
|
8.0 |
% |
Common equity tier 1 capital (to risk weighted assets) |
|
12.5 |
% |
|
12.4 |
% |
|
13.5 |
% |
|
6.5 |
% |
Tier 1 leverage ratio (to adjusted total assets) |
|
9.3 |
% |
|
9.2 |
% |
|
9.8 |
% |
|
5.0 |
% |