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 Quarterly Results

CHCO

City Holding Company (“Company” or “City”) (NASDAQ:CHCO), a $6.2 billion bank holding company headquartered in Charleston, West Virginia, today announced quarterly net income of $24.3 million and diluted earnings of $1.63 per share for the quarter ended March 31, 2023. During the first quarter of 2023, the Company completed its acquisition of Citizens Commerce Bancshares, Inc. (“Citizens”) and its principal banking subsidiary, Citizens Commerce Bank of Versailles, Kentucky, on March 10, 2023. The results for the quarter ended March 31, 2023, include $2.0 million of credit loss expense associated with loans acquired from Citizens in its total provision for credit losses and $5.6 million of acquisition and integration expenses related to the acquisition. These expenses reduced diluted earnings per share on an after-tax-basis by $0.40.

Net Interest Income

The Company’s net interest income increased approximately $1.4 million, or 2.7%, from $52.0 million during the fourth quarter of 2022 to $53.5 million during the first quarter of 2023. The Company’s tax equivalent net interest income increased $1.4 million, or 2.6%, from $52.4 million for the fourth quarter of 2022 to $53.8 million for the first quarter of 2023. The acquisition of Citizens added $0.5 million of net interest income during the quarter ended March 31, 2023. Due to recent increases in the Federal Funds rate, net interest income increased by $3.0 million due to an increase in loan yields (net of loan fees and accretion) of 43 basis points and by $0.5 million due to an increase in investment yields of 21 basis points. In addition, loan fees increased $0.6 million and an increase of 99 basis points in the yield on deposits in depository institutions increased net interest income by $0.4 million from the quarter ended December 31, 2022. These increases were partially offset by an increase in the cost of interest bearing liabilities (38 basis points) which decreased net interest income by $3.5 million. The Company’s reported net interest margin increased from 3.89% for the fourth quarter of 2022 to 4.05% for the first quarter of 2023.

Credit Quality

The Company’s ratio of nonperforming assets to total loans and other real estate owned remained stable at 0.17%, or $6.3 million, at December 31, 2022 and 0.17%, or $6.5 million, at March 31, 2023. Total past due loans decreased from $9.2 million, or 0.25% of total loans outstanding, at December 31, 2022, to $5.9 million, or 0.15% of total loans outstanding at March 31, 2023.

As a result of the Company’s quarterly analysis of the adequacy of the allowance for credit losses, the Company recorded a provision for credit losses of $2.9 million in the first quarter of 2023, compared to a recovery of credit losses of $0.8 million for the comparable period in 2022, and a provision for credit losses of $0.5 million for the fourth quarter of 2022. In connection with the completion of our acquisition of Citizens during the quarter ended March 31, 2023, the Company recorded $2.0 million of credit loss expense associated with loans acquired from Citizens in its total provision for credit losses. In addition, the provision for credit losses included $0.9 million that was primarily related to the downgrade of two commercial loans.

Non-interest Income

Non-interest income was $18.7 million during the quarter ended March 31, 2023, as compared to $17.5 million during the quarter ended March 31, 2022. During the first quarter of 2023, the Company reported $0.8 million of realized gains from the sale of investment securities and $0.4 million of unrealized fair value gains on the Company’s equity securities compared to $0.7 million of unrealized fair value losses on the Company’s equity securities during the first quarter of 2022. The gain from the sale of securities in the first quarter of 2023 was primarily due to the sale of Citizens investment portfolio of approximately $41 million shortly after the acquisition date. These securities were marked to market in accordance with purchase accounting rules and due to a change in market conditions and an opportunity to increase the yield on the portfolio, the Company elected to liquidate those securities. The proceeds also enabled the Company an opportunity to enhance its liquidity position.

Exclusive of these items, non-interest income decreased $0.6 million, or 3.4%, from $18.2 million for the first quarter of 2022 to $17.5 million for the first quarter of 2023. This decrease was largely attributable to a decrease of $1.2 million in bank owned life insurance due to a decrease in death benefit proceeds and a decrease of $0.2 million, or 2.4%, in service charges. These decreases were partially offset by an increase in other income of $0.5 million. Citizens’ contribution to noninterest income for the quarter ended March 31, 2023, was less than $0.1 million.

Non-interest Expenses

Non-interest expenses increased $9.1 million, or 30.8%, from $29.5 million in the first quarter of 2022 to $38.6 million in the first quarter of 2023. During the quarter ended March 31, 2023, the Company recognized $5.6 million of acquisition and integration expenses associated with the completed acquisition of Citizens. Excluding these expenses, non-interest expenses increased $3.5 million from $29.5 million in the quarter ended March 31, 2022 to $33.0 million in the quarter ended March 31, 2023. This increase was largely due to an increase in salaries and employee benefits of $2.1 million due to higher salary adjustments, increased incentive compensation, and increased health insurance cost. In addition, other expenses increased $1.3 million and equipment and software-related expenses increased $0.3 million. The acquisition of Citizens increased noninterest expenses by approximately $0.2 million during the quarter ended March 31, 2023.

Balance Sheet Trends

Loans increased $248.4 million (6.8%) from December 31, 2022 to $3.89 billion at March 31, 2023, primarily due to the Company’s acquisition of Citizens ($254.7 million). Excluding the acquisition, total loans decreased $6.3 million (0.2%), from December 31, 2022 to $3.64 billion at March 31, 2023. Commercial real estate loans decreased $27.6 million during the quarter ended March 31, 2023. This decrease was partially offset by increases in consumer loans of $15.1 million (31.0%), home equity loans of $3.3 million (2.4%), and commercial and industrial loans of $2.3 million (0.6%).

Period-end deposit balances increased $266.9 million from December 31, 2022, to March 31, 2023, due to the Company’s acquisition of Citizens ($298.7 million). Total average depository balances increased $27.1 million, or 0.6%, from the quarter ended December 31, 2022 to the quarter ended March 31, 2023. This growth was primarily attributable to deposits acquired from Citizens ($73.0 million). Exclusive of these contributions, average depository balances declined $45.9 million, or 0.9%, from the quarter ended December 31, 2022. Average savings deposit balances decreased $53.2 million, average time deposit balances decreased $30.7 million, and average noninterest-bearing demand deposit balances decreased $21.5 million. These decreases were partially offset by an increase in average interest-bearing demand deposit balances of $59.5 million.

Income Tax Expense

The Company’s effective income tax rate for the first quarter of 2023 was 20.5% compared to 19.8% for the year ended December 31, 2022, and 19.7%, for the quarter ended March 31, 2022.

Capitalization and Liquidity

The Company’s loan to deposit ratio was 75.8% and the loan to asset ratio was 62.7% at March 31, 2023. The Company maintained investment securities totaling 23.8% of assets as of the same date. The Company’s deposit mix is weighted heavily toward checking and saving accounts, which fund 67.2% of assets at March 31, 2023. Time deposits fund 15.5% of assets at March 31, 2023, with only 10.9% of time deposits having balances of more than $250,000, reflecting the core retail orientation of the Company.

City Holding Company is the parent company of City National Bank of West Virginia (“City National”). City National has borrowing facilities with the Federal Reserve Board and the Federal Home Loan Bank that can be accessed as necessary to fund operations and to provide contingency funding. As of March 31, 2023, City National had the capacity to borrow an additional $1.6 billion from these existing borrowing facilities. In addition, $803.2 million of City National’s investment securities were unpledged at March 31, 2023.

The Company continues to be strongly capitalized with tangible equity of $487 million at March 31, 2023. The Company’s tangible equity ratio increased slightly from 8.0% at December 31, 2022 to 8.1% at March 31, 2023. At March 31, 2023, City National’s Leverage Ratio was 9.18%, its Common Equity Tier I ratio was 14.08%, its Tier I Capital ratio was 14.08%, and its Total Risk-Based Capital ratio was 14.63%. These regulatory capital ratios are significantly above levels required to be considered “well capitalized,” which is the highest possible regulatory designation.

On March 29, 2023, the Board of Directors of the Company approved a quarterly cash dividend of $0.65 per share payable April 28, 2023, to shareholders of record as of April 14, 2023. During the quarter ended March 31, 2023, the Company repurchased 218,000 common shares at a weighted average price of $92.10 per share as part of a one million share repurchase plan authorized by the Board of Directors in May 2022. As of March 31, 2023, the Company could repurchase 599,000 additional shares under the current program. In connection with the acquisition of Citizens, the Company issued 667,000 shares of common stock on March 10, 2023.

City National operates 99 branches across West Virginia, Kentucky, Virginia, and Ohio.

Forward-Looking Information

This news release contains certain forward-looking statements that are included pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements express only management’s beliefs regarding future results or events and are subject to inherent uncertainty, risks, and changes in circumstances, many of which are outside of management’s control. Uncertainty, risks, changes in circumstances and other factors could cause the Company’s actual results to differ materially from those projected in the forward-looking statements. Factors that could cause actual results to differ from those discussed in such forward-looking statements include, but are not limited to those set forth in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022 under “ITEM 1A Risk Factors” and the following: (1) general economic conditions, especially in the communities and markets in which we conduct our business; (2) ongoing uncertainties on the Company’s business, results of operations and financial condition caused by the scope of the recovery of the COVID-19 pandemic;(3) credit risk, including risk that negative credit quality trends may lead to a deterioration of asset quality, risk that our allowance for credit losses may not be sufficient to absorb actual losses in our loan portfolio, and risk from concentrations in our loan portfolio; (4) changes in the real estate market, including the value of collateral securing portions of our loan portfolio; (5) changes in the interest rate environment; (6) operational risk, including cybersecurity risk and risk of fraud, data processing system failures, and network breaches; (7) changes in technology and increased competition, including competition from non-bank financial institutions; (8) changes in consumer preferences, spending and borrowing habits, demand for our products and services, and customers’ performance and creditworthiness; (9) difficulty growing loan and deposit balances; (10) our ability to effectively execute our business plan, including with respect to future acquisitions; (11) changes in regulations, laws, taxes, government policies, monetary policies and accounting policies affecting bank holding companies and their subsidiaries; (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; (13) regulatory enforcement actions and adverse legal actions; (14) difficulty attracting and retaining key employees; and (15) other economic, competitive, technological, operational, governmental, regulatory, and market factors affecting our operations. Forward-looking statements made herein reflect management's expectations as of the date such statements are made. Such information is provided to assist stockholders and potential investors in understanding current and anticipated financial operations of the Company and is included pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances that arise after the date such statements are made. Further, the Company is required to evaluate subsequent events through the filing of its March 31, 2023 Form 10-Q. The Company will continue to evaluate the impact of any subsequent events on the preliminary March 31, 2023 results and will adjust the amounts if necessary.

CITY HOLDING COMPANY AND SUBSIDIARIES

Financial Highlights
(Unaudited)
Three Months Ended
March 31, 2023 December 31, 2022 September 30, 2022 June 30, 2022 March 31, 2022
Earnings
Net Interest Income (fully taxable equivalent)

$

53,767

$

52,381

$

49,108

$

41,611

$

38,239

Net Income available to common shareholders

24,341

30,672

27,374

22,683

21,342

Per Share Data
Earnings per share available to common shareholders:
Basic

$

1.63

$

2.06

$

1.84

$

1.51

$

1.41

Diluted

1.63

2.05

1.83

1.51

1.41

Weighted average number of shares (in thousands):
Basic

14,818

14,756

14,776

14,888

14,974

Diluted

14,844

14,785

14,800

14,909

15,002

Period-end number of shares (in thousands)

15,260

14,788

14,856

14,864

15,045

Cash dividends declared

$

0.65

$

0.65

$

0.65

$

0.60

$

0.60

Book value per share (period-end)

$

42.66

$

39.08

$

36.91

$

39.83

$

42.03

Tangible book value per share (period-end)

31.91

31.25

29.09

31.99

34.27

Market data:
High closing price

$

100.27

$

101.94

$

90.24

$

83.07

$

85.99

Low closing price

89.17

89.32

78.40

73.88

76.82

Period-end closing price

90.88

93.09

88.69

79.88

78.70

Average daily volume (in thousands)

84

75

58

87

59

Treasury share activity:
Treasury shares repurchased (in thousands)

218

69

9

208

38

Average treasury share repurchase price

$

92.10

$

93.12

$

80.24

$

78.33

$

78.09

Key Ratios (percent)
Return on average assets

1.63

%

2.08

%

1.83

%

1.51

%

1.42

%

Return on average tangible equity

19.9

%

27.3

%

21.8

%

18.1

%

15.3

%

Yield on interest earning assets

4.66

%

4.23

%

3.72

%

3.15

%

2.94

%

Cost of interest bearing liabilities

0.86

%

0.48

%

0.21

%

0.15

%

0.17

%

Net Interest Margin

4.05

%

3.89

%

3.57

%

3.04

%

2.82

%

Non-interest income as a percent of total revenue

24.7

%

26.5

%

27.2

%

30.9

%

32.4

%

Efficiency Ratio

45.7

%

45.3

%

46.3

%

50.5

%

51.7

%

Price/Earnings Ratio (a)

13.95

11.30

12.08

13.23

13.93

Capital (period-end)
Average Shareholders' Equity to Average Assets

10.31

%

9.57

%

10.32

%

10.26

%

11.25

%

Tangible equity to tangible assets

8.05

%

8.02

%

7.41

%

7.76

%

8.75

%

Consolidated City Holding Company risk based capital ratios (b):
CET I

15.64

%

16.23

%

15.82

%

15.85

%

16.18

%

Tier I

15.64

%

16.23

%

15.82

%

15.85

%

16.18

%

Total

16.18

%

16.62

%

16.22

%

16.26

%

16.60

%

Leverage

10.20

%

10.01

%

9.74

%

9.42

%

9.58

%

City National Bank risk based capital ratios (b):
CET I

14.08

%

13.88

%

14.68

%

14.80

%

14.82

%

Tier I

14.08

%

13.88

%

14.68

%

14.80

%

14.82

%

Total

14.63

%

14.28

%

15.07

%

15.21

%

15.24

%

Leverage

9.18

%

8.55

%

9.05

%

8.81

%

8.80

%

Other (period-end)
Branches

99

94

94

94

94

FTE

958

909

903

915

897

Assets per FTE (in thousands)

$

6,483

$

6,467

$

6,588

$

6,825

$

6,703

Deposits per FTE (in thousands)

5,362

5,357

5,492

5,621

5,574

(a) The price/earnings ratio is computed based on annualized quarterly earnings.
(b) March 31, 2023 risk-based capital ratios are estimated.
CITY HOLDING COMPANY AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited) ($ in 000s, except per share data)
Three Months Ended
March 31, 2023 December 31, 2022 September 30, 2022 June 30, 2022 March 31, 2022
Interest Income
Interest and fees on loans

$

47,004

$

42,963

$

38,493

$

33,208

$

31,874

Interest on investment securities:
Taxable

11,773

11,119

9,556

7,547

6,223

Tax-exempt

1,162

1,262

1,228

1,205

1,216

Interest on deposits in depository institutions

1,591

1,244

1,530

782

238

Total Interest Income

61,530

56,588

50,807

42,742

39,551

Interest Expense
Interest on deposits

5,690

3,010

1,585

1,328

1,521

Interest on short-term borrowings

2,381

1,533

440

124

114

Total Interest Expense

8,071

4,543

2,025

1,452

1,635

Net Interest Income

53,459

52,045

48,782

41,290

37,916

Provision for (Recovery of) credit losses

2,918

500

730

-

(756

)

Net Interest Income After Provision for (Recovery of) Credit Losses

50,541

51,545

48,052

41,290

38,672

Non-Interest Income
Net gains on sale of investment securities

773

4

-

-

-

Unrealized gains (losses) recognized on equity securities still held

361

(262

)

1

(601

)

(723

)

Service charges

6,563

7,056

7,487

7,067

6,725

Bankcard revenue

6,603

6,791

7,052

7,062

6,444

Trust and investment management fee income

2,252

2,343

2,158

2,100

2,197

Bank owned life insurance

804

1,813

754

978

2,014

Other income

1,326

791

792

1,243

791

Total Non-Interest Income

18,682

18,536

18,244

17,849

17,448

Non-Interest Expense
Salaries and employee benefits

17,673

17,148

17,398

16,413

15,577

Occupancy related expense

2,640

2,725

2,664

2,620

2,709

Equipment and software related expense

3,092

3,341

2,949

2,732

2,769

FDIC insurance expense

445

413

416

409

435

Advertising

760

802

854

951

798

Bankcard expenses

1,509

1,356

1,405

1,665

1,606

Postage, delivery, and statement mailings

647

597

578

551

636

Office supplies

420

441

466

427

410

Legal and professional fees

470

610

532

525

527

Telecommunications

606

627

651

754

584

Repossessed asset losses (gains), net of expenses

16

54

(3

)

(32

)

40

Merger related expenses

5,645

268

-

-

-

Other expenses

4,700

4,203

3,591

3,674

3,436

Total Non-Interest Expense

38,623

32,585

31,501

30,689

29,527

Income Before Income Taxes

30,600

37,496

34,795

28,450

26,593

Income tax expense

6,259

6,824

7,421

5,767

5,251

Net Income Available to Common Shareholders

$

24,341

$

30,672

$

27,374

$

22,683

$

21,342

Distributed earnings allocated to common shareholders

$

9,833

$

9,521

$

9,564

$

8,837

$

8,943

Undistributed earnings allocated to common shareholders

14,294

20,857

17,555

13,643

12,199

Net earnings allocated to common shareholders

$

24,127

$

30,378

$

27,119

$

22,480

$

21,142

Average common shares outstanding

14,818

14,756

14,776

14,888

14,974

Shares for diluted earnings per share

14,844

14,785

14,800

14,909

15,002

Basic earnings per common share

$

1.63

$

2.06

$

1.84

$

1.51

$

1.41

Diluted earnings per common share

$

1.63

$

2.05

$

1.83

$

1.51

$

1.41

CITY HOLDING COMPANY AND SUBSIDIARIES
Consolidated Balance Sheets
($ in 000s)
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
March 31, 2023 December 31, 2022 September 30, 2022 June 30, 2022 March 31, 2022
Assets
Cash and due from banks

$

69,804

$

68,333

$

65,051

$

90,449

$

100,877

Interest-bearing deposits in depository institutions

233,006

131,667

233,302

606,530

497,171

Cash and cash equivalents

302,810

200,000

298,353

696,979

598,048

Investment securities available-for-sale, at fair value

1,456,259

1,505,520

1,489,392

1,497,227

1,409,513

Other securities

24,728

23,807

24,372

24,383

24,785

Total investment securities

1,480,987

1,529,327

1,513,764

1,521,610

1,434,298

Gross loans

3,894,686

3,646,258

3,628,752

3,566,758

3,559,905

Allowance for credit losses

(22,724

)

(17,108

)

(17,011

)

(17,015

)

(17,280

)

Net loans

3,871,962

3,629,150

3,611,741

3,549,743

3,542,625

Bank owned life insurance

124,238

120,674

121,283

120,528

120,522

Premises and equipment, net

73,430

70,786

71,686

72,388

73,067

Accrued interest receivable

18,395

18,287

17,256

16,342

16,101

Net deferred tax assets

42,146

44,884

49,888

30,802

18,001

Goodwill and intangible assets

164,099

115,735

116,081

116,428

116,774

Other assets

132,715

149,263

147,716

118,375

92,331

Total Assets

$

6,210,782

$

5,878,106

$

5,947,768

$

6,243,195

$

6,011,767

Liabilities
Deposits:
Noninterest-bearing

$

1,420,990

$

1,351,415

$

1,429,281

$

1,531,660

$

1,357,266

Interest-bearing:
Demand deposits

1,356,017

1,233,482

1,160,970

1,189,056

1,191,492

Savings deposits

1,397,523

1,396,869

1,427,785

1,435,645

1,425,528

Time deposits

962,235

888,100

939,769

985,567

1,024,559

Total deposits

5,136,765

4,869,866

4,957,805

5,141,928

4,998,845

Short-term borrowings
Customer repurchase agreements

293,256

290,964

304,807

402,368

288,483

Other liabilities

129,711

139,424

136,868

106,906

92,009

Total Liabilities

5,559,732

5,300,254

5,399,480

5,651,202

5,379,337

Stockholders' Equity
Preferred stock

-

-

-

-

-

Common stock

47,619

47,619

47,619

47,619

47,619

Capital surplus

177,529

170,980

170,138

169,557

170,206

Retained earnings

721,727

706,696

685,657

667,933

654,138

Cost of common stock in treasury

(179,436

)

(215,955

)

(209,644

)

(209,133

)

(194,819

)

Accumulated other comprehensive (loss) income:
Unrealized (loss) gain on securities available-for-sale

(112,967

)

(128,066

)

(141,997

)

(80,498

)

(41,229

)

Underfunded pension liability

(3,422

)

(3,422

)

(3,485

)

(3,485

)

(3,485

)

Total Accumulated Other Comprehensive (Loss) Income

(116,389

)

(131,488

)

(145,482

)

(83,983

)

(44,714

)

Total Stockholders' Equity

651,050

577,852

548,288

591,993

632,430

Total Liabilities and Stockholders' Equity

$

6,210,782

$

5,878,106

$

5,947,768

$

6,243,195

$

6,011,767

Regulatory Capital
Total CET 1 capital

$

606,675

$

598,068

$

582,213

$

564,158

$

565,048

Total tier 1 capital

606,675

598,068

582,213

564,158

565,048

Total risk-based capital

627,718

612,654

596,708

578,657

579,807

Total risk-weighted assets

3,878,994

3,685,207

3,679,511

3,558,249

3,492,920

CITY HOLDING COMPANY AND SUBSIDIARIES
Loan Portfolio
(Unaudited) ($ in 000s)
March 31, 2023 December 31, 2022 September 30, 2022 June 30, 2022 March 31, 2022
Commercial and industrial

$

390,861

$

373,890

$

375,735

$

360,481

$

337,384

1-4 Family

119,017

116,192

109,710

108,765

108,424

Hotels

327,554

340,404

355,001

337,910

314,902

Multi-family

195,042

174,786

186,440

203,856

209,359

Non Residential Non-Owner Occupied

679,782

585,964

569,369

551,240

637,092

Non Residential Owner Occupied

223,096

174,961

177,673

180,188

200,180

Commercial real estate (1)

1,544,491

1,392,307

1,398,193

1,381,959

1,469,957

Residential real estate (2)

1,737,604

1,693,523

1,678,770

1,651,005

1,588,860

Home equity

151,341

134,317

130,837

125,742

121,460

Consumer

66,994

48,806

41,902

44,580

39,778

DDA overdrafts

3,395

3,415

3,315

2,991

2,466

Gross Loans

$

3,894,686

$

3,646,258

$

3,628,752

$

3,566,758

$

3,559,905

Construction loans included in:
(1) - Commercial real estate loans

$

4,715

$

4,130

$

4,125

$

6,767

$

14,877

(2) - Residential real estate loans

25,224

21,122

19,333

18,751

16,253

CITY HOLDING COMPANY AND SUBSIDIARIES
Asset Quality Information
(Unaudited) ($ in 000s)
Three Months Ended
March 31, 2023 December 31, 2022 September 30, 2022 June 30, 2022 March 31, 2022
Allowance for Credit Losses
Balance at beginning of period

$

17,108

$

17,011

$

17,015

$

17,280

$

18,166

Charge-offs:
Commercial and industrial

-

(120

)

(408

)

-

(34

)

Commercial real estate

(3

)

(31

)

-

(24

)

-

Residential real estate

(32

)

(66

)

(93

)

(56

)

(50

)

Home equity

(67

)

(189

)

(71

)

(19

)

-

Consumer

(62

)

(15

)

(16

)

(9

)

(23

)

DDA overdrafts

(450

)

(670

)

(719

)

(604

)

(631

)

Total charge-offs

(614

)

(1,091

)

(1,307

)

(712

)

(738

)

Recoveries:
Commercial and industrial

83

94

149

32

59

Commercial real estate

158

120

9

25

53

Residential real estate

10

49

1

4

45

Home equity

4

34

2

3

17

Consumer

23

31

29

19

28

DDA overdrafts

398

360

383

364

406

Total recoveries

676

688

573

447

608

Net recoveries (charge-offs)

62

(403

)

(734

)

(265

)

(130

)

Provision for (recovery of) credit losses

2,918

500

730

-

(756

)

PCD Loan Reserves

2,811

-

-

-

-

Adoption of ASU 2022-02

(175

)

-

-

-

-

Balance at end of period

$

22,724

$

17,108

$

17,011

$

17,015

$

17,280

Loans outstanding

$

3,894,686

$

3,646,258

$

3,628,752

$

3,566,758

$

3,559,905

Allowance as a percent of loans outstanding

0.58

%

0.47

%

0.47

%

0.48

%

0.49

%

Allowance as a percent of non-performing loans

400.1

%

317.3

%

320.5

%

292.6

%

331.3

%

Average loans outstanding

$

3,700,194

$

3,648,996

$

3,596,523

$

3,559,713

$

3,527,393

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

-0.01

%

0.04

%

0.08

%

0.03

%

0.01

%

CITY HOLDING COMPANY AND SUBSIDIARIES
Asset Quality Information, continued
(Unaudited) ($ in 000s)
March 31, 2023 December 31, 2022 September 30, 2022 June 30, 2022 March 31, 2022
Nonaccrual Loans
Residential real estate

$

2,700

$

1,969

$

2,089

$

1,561

$

1,786

Home equity

35

55

140

54

99

Commercial and industrial

994

1,015

785

1,360

1,069

Commercial real estate

1,931

2,166

2,293

2,783

2,241

Consumer

19

-

-

-

-

Total nonaccrual loans

5,679

5,205

5,307

5,758

5,195

Accruing loans past due 90 days or more

-

187

-

58

21

Total non-performing loans

5,679

5,392

5,307

5,816

5,216

Other real estate owned

843

909

1,071

946

1,099

Total non-performing assets

$

6,522

$

6,301

$

6,378

$

6,762

$

6,315

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

0.17

%

0.17

%

0.18

%

0.19

%

0.18

%

Past Due Loans
Residential real estate

$

4,783

$

7,091

$

3,452

$

5,298

$

4,976

Home equity

551

650

521

282

505

Commercial and industrial

98

234

221

130

56

Commercial real estate

148

710

221

46

744

Consumer

3

100

27

49

32

DDA overdrafts

276

391

561

430

392

Total past due loans

$

5,859

$

9,176

$

5,003

$

6,235

$

6,705

Total past due loans as a percent of loans outstanding

0.15

%

0.25

%

0.14

%

0.17

%

0.19

%

CITY HOLDING COMPANY AND SUBSIDIARIES
Consolidated Average Balance Sheets, Yields, and Rates
(Unaudited) ($ in 000s)
Three Months Ended
March 31, 2023 December 31, 2022 March 31, 2022
Average Yield/ Average Yield/ Average Yield/
Balance Interest Rate Balance Interest Rate Balance Interest Rate
Assets:
Loan portfolio (1):
Residential real estate (2)

$

1,840,828

$

20,007

4.41

%

$

1,824,327

$

18,973

4.11

%

$

1,667,683

$

15,735

3.83

%

Commercial, financial, and agriculture (2)

1,795,309

26,248

5.93

%

1,773,937

23,346

5.22

%

1,815,549

15,532

3.47

%

Installment loans to individuals (2), (3)

64,057

749

4.74

%

50,732

646

5.05

%

44,161

607

5.57

%

Total loans

3,700,194

47,004

5.15

%

3,648,996

42,965

4.67

%

3,527,393

31,874

3.66

%

Securities:
Taxable

1,322,060

11,773

3.61

%

1,315,453

11,118

3.35

%

1,207,333

6,223

2.09

%

Tax-exempt (4)

204,957

1,471

2.91

%

211,326

1,597

3.00

%

232,474

1,539

2.68

%

Total securities

1,527,017

13,244

3.52

%

1,526,779

12,715

3.30

%

1,439,807

7,762

2.19

%

Deposits in depository institutions

160,115

1,590

4.03

%

162,732

1,245

3.04

%

540,197

238

0.18

%

Total interest-earning assets

5,387,326

61,838

4.66

%

5,338,507

56,925

4.23

%

5,507,397

39,874

2.94

%

Cash and due from banks

67,891

69,223

101,806

Premises and equipment, net

71,422

71,482

73,827

Goodwill and intangible assets

124,546

115,952

116,994

Other assets

327,442

332,855

217,662

Less: Allowance for credit losses

(18,143

)

(17,332

)

(18,454

)

Total assets

$

5,960,484

$

5,910,687

$

5,999,232

Liabilities:
Interest-bearing demand deposits

$

1,234,981

$

1,741

0.57

%

$

1,150,327

$

684

0.24

%

$

1,142,278

$

130

0.05

%

Savings deposits

1,376,317

1,348

0.40

%

1,412,246

829

0.23

%

1,384,460

175

0.05

%

Time deposits (2)

902,583

2,601

1.17

%

916,845

1,497

0.65

%

1,048,185

1,216

0.47

%

Customer repurchase agreements

281,861

2,381

3.43

%

303,599

1,534

2.00

%

276,360

114

0.17

%

Total interest-bearing liabilities

3,795,742

8,071

0.86

%

3,783,017

4,544

0.48

%

3,851,283

1,635

0.17

%

Noninterest-bearing demand deposits

1,420,676

1,428,013

1,398,663

Other liabilities

129,411

134,075

74,084

Stockholders' equity

614,655

565,582

675,202

Total liabilities and
stockholders' equity

$

5,960,484

$

5,910,687

$

5,999,232

Net interest income

$

53,767

$

52,381

$

38,239

Net yield on earning assets

4.05

%

3.89

%

2.82

%

(1)For purposes of this table, non-accruing loans have been included in average balances and the following amounts (in thousands) of net loan fees have been included in interest income:
Loan fees, net (includes PPP fees)

$

518

$

(41

)

$

298

(2) Included in the above table are the following amounts (in thousands) for the accretion of the fair value adjustments related to the Company's acquisitions:
Residential real estate

$

76

$

67

$

90

Commercial, financial, and agriculture

177

135

286

Installment loans to individuals

4

4

19

Time deposits

9

21

21

$

266

$

227

$

416

(3) Includes the Company’s consumer and DDA overdrafts loan categories.
(4) Computed on a fully federal tax-equivalent basis assuming a tax rate of approximately 21%.
CITY HOLDING COMPANY AND SUBSIDIARIES
Non-GAAP Reconciliations
(Unaudited) ($ in 000s, except per share data)
Three Months Ended
March 31, 2023 December 31, 2022 September 30, 2022 June 30, 2022 March 31, 2022
Net Interest Income/Margin
Net interest income ("GAAP")

$

53,459

$

52,045

$

48,782

$

41,290

$

37,916

Taxable equivalent adjustment

308

336

326

321

323

Net interest income, fully taxable equivalent

$

53,767

$

52,381

$

49,108

$

41,611

$

38,239

Average interest earning assets

$

5,387,326

$

5,338,507

$

5,460,409

$

5,485,604

$

5,507,397

Net Interest Margin

4.05

%

3.89

%

3.57

%

3.04

%

2.82

%

Accretion related to fair value adjustments

-0.02

%

-0.02

%

-0.01

%

-0.02

%

-0.03

%

Net Interest Margin (excluding accretion)

4.03

%

3.87

%

3.56

%

3.02

%

2.79

%

Tangible Equity Ratio (period end)
Equity to assets ("GAAP")

10.48

%

9.83

%

9.22

%

9.48

%

10.52

%

Effect of goodwill and other intangibles, net

-2.43

%

-1.81

%

-1.81

%

-1.72

%

-1.77

%

Tangible common equity to tangible assets

8.05

%

8.02

%

7.41

%

7.76

%

8.75

%

Return on average tangible equity ("GAAP")

19.9

%

27.3

%

21.8

%

18.1

%

15.3

%

Impact of merger related expenses

3.6

%

-

-

-

-

Impact of merger related provision

1.3

%

-

-

-

-

Return on tangible equity, excluding merger related expenses and provision

24.8

%

27.3

%

21.8

%

18.1

%

15.3

%

Return on assets ("GAAP")

1.63

%

2.08

%

1.83

%

1.51

%

1.42

%

Impact of merger related expenses

0.31

%

-

-

-

-

Impact of merger related provision

0.10

%

-

-

-

-

Return on assets, excluding merger related expenses and provision

2.04

%

2.08

%

1.83

%

1.51

%

1.42

%

Commercial Loan Information (period end)
Commercial Sector Total % of Total Loans Average DSC Average LTV
Natural Gas Extraction

$

25,179

0.65

%

3.68

64

%

Natural Gas Distribution

23,711

0.61

%

2.61

N/A

Masonry Contractors

23,017

0.59

%

1.13

84

%

Sheet Metal Work Manufacturing

23,491

0.60

%

1.57

68

%

Beer & Ale Merchant Wholesalers

26,766

0.69

%

3.28

N/A

Gasoline Stations with Convenience Stores

53,556

1.38

%

4.19

65

%

Lessors of Residential Buildings & Dwellings

303,311

7.79

%

1.89

66

%

1-4 Family

114,768

2.95

%

2.97

68

%

Multi-Family

160,664

4.13

%

1.84

66

%

Lessors of Nonresidential Buildings

468,836

12.05

%

1.70

65

%

Office Buildings

44,926

1.15

%

1.64

64

%

Lessors of Mini-Warehouses & Self-Storage Units

44,510

1.15

%

1.62

62

%

Assisted Living Facilities

28,944

0.74

%

1.38

57

%

Hotels & Motels

335,086

8.61

%

1.43

52

%

Average Balance Median Balance
Commercial Loans

$

453

$

92

Commercial Real Estate Loans

498

119

CITY HOLDING COMPANY AND SUBSIDIARIES
Non-GAAP Reconciliations, continued
(Unaudited) ($ in 000s, except per share data)
Estimated Uninsured Deposits by Deposit Type
March 31, 2023 December 31, 2022
Noninterest-Bearing Demand Deposits

19

%

20

%

Interest-Bearing Deposits
Demand Deposits

8

%

10

%

Savings Deposits

11

%

14

%

Time Deposits

14

%

13

%

Total Deposits

13

%

14

%

Retail Deposits
Noninterest-Bearing

4

%

5

%

Interest-Bearing

11

%

11

%

Total Retail Deposits

9

%

10

%

Commercial Deposits
Noninterest-Bearing Deposits

31

%

32

%

Interest-Bearing Deposits

13

%

16

%

Total Commercial Deposits

23

%

26

%

The amounts listed above represent management's best estimate as of the respective period shown.
Average Deposits by Category March 31, 2023 December 31, 2022
Retail Deposits
Noninterest-Bearing

$

619,889

$

637,368

Interest-Bearing

3,125,132

3,012,999

Total Average Retail Deposits

$

3,745,021

$

3,650,367

Commercial Deposits
Noninterest-Bearing Deposits

$

800,787

$

790,645

Interest-Bearing Deposits

388,749

466,419

Total Average Commercial Deposits

$

1,189,536

$

1,257,064

CITY HOLDING COMPANY AND SUBSIDIARIES
Non-GAAP Reconciliations, continued
(Unaudited) ($ in 000s, except per share data)
Net Growth in DDA Accounts
Year New DDA Accounts Net Number of New Accounts Percentage

2023 YTD*

8,467

1,644

0.7

%

2022

28,442

4,544

1.9

%

2021

32,800

8,860

3.8

%

2020

30,360

6,740

3.0

%

2019

32,040

3,717

1.7

%

2018

30,400

4,310

2.2

%

2017

28,525

2,711

1.4

%

2016

28,650

2,820

1.5

%

* - 2023 YTD amounts exclude accounts added in connection with the acquisitions of Citizens Commerce Bancshares, Inc., Poage Bankshares, Inc. and Farmers Deposit Bancorp, Inc.