Farmers National Banc Corp. Reports 2022 Second Quarter Results
Farmers National Banc Corp. (“Farmers” or the “Company”) (NASDAQ: FMNB) today reported second quarter net income of $16.0 million for the three months ended June 30, 2022, compared to $15.6 million for the three months ended June 30, 2021. Diluted earnings per share were $0.47 for the second quarter of 2022 versus $0.55 for the second quarter of 2021. The results for the second quarter of 2022 included pretax items of $674,000 for merger related costs, security losses of $60,000, and a gain of $92,000 on the sale of assets. Excluding these items (non-GAAP), net income for the quarter ended June 30, 2022, would have been $16.5 million, or $0.49 per diluted share.
Kevin J. Helmick, President and CEO commented, “Our results for the second quarter were very solid and we are particularly pleased with the growth of our loan portfolio. Our lending teams have been working hard over the past several quarters and we are excited to see strong organic loan growth return to our balance sheet.”
On March 23, 2022, Farmers entered into an agreement and plan of merger (the “Merger Agreement”) with Emclaire Financial Corp. (NASDAQ: EMCF), a Pennsylvania corporation (“Emclaire”), and the parent company of The Farmers National Bank of Emlenton (“Emlenton”). On July 20, 2022, the transaction received the approval of Emclaire’s shareholders. The transaction is expected to be completed after the satisfaction or waiver of the remaining closing conditions set forth in the Merger Agreement, including the receipt of all required regulatory approvals. Emclaire operates 19 branches in ten counties throughout western Pennsylvania. As of June 30, 2022, Emclaire had total assets of $1.0 billion, gross loans of $810.7 million, deposits of $937.6 million and equity of $80.2 million.
Balance Sheet
Total assets were $4.11 billion at June 30, 2022 compared to $4.21 billion at March 31, 2022 and $4.14 billion at December 31, 2021. Gross loans (excluding loans held for sale and PPP loans) grew from $2.28 billion at March 31, 2022 to $2.37 billion at June 30, 2022, or 15.7% on an annualized basis. The quarter exhibited broad based strength as the Company saw growth across every major loan category exclusive of PPP loans. At June 30, 2022, the Company has $2.5 million of PPP loans before deferred fees still to be forgiven, and $72,000 in net deferred fees associated with these loans yet to be recognized into income.
Available for sale securities decreased to $1.36 billion at June 30, 2022 compared to $1.43 billion at December 31, 2021. The increase in U.S. treasury rates during the first half of the year resulted in a gross unrealized loss of $206.1 million at June 30, 2022, compared to a gross unrealized loss of $100.7 million at March 31, 2022 and a gross unrealized gain of $11.7 million at December 31, 2021. Excluding the gross unrealized gains and losses, the portfolio has increased by $3.5 million from March 31, 2022 to June 30, 2022 and by $151.9 million from December 31, 2021 to June 30, 2022 as the Company added securities to utilize excess cash and take advantage of the higher interest rates. The volatility in the bond market is expected to continue in 2022, which may result in increased volatility in the fair value of the Company’s available for sale securities.
Deposits declined $68.3 million from $3.69 billion at March 31, 2022, to $3.63 billion at June 30, 2022 but are still above the $3.55 billion in deposits reported at December 31, 2021. The seasonality of municipal deposits was responsible for a large portion of the change in deposit balances between March 31, 2022 and June 30, 2022.
Total stockholders’ equity decreased to $321.4 million at June 30, 2022, compared to $393.9 million at March 31, 2022 and $472.4 million at December 31, 2021. The decrease in stockholders’ equity has primarily been due to declines in accumulated other comprehensive income associated with the rapid increase in U.S. treasury rates in 2022 which has had a negative effect on the value of the Company’s available for sale securities, and in turn, the dollar amount that flows through accumulated other comprehensive income. This also continues to have a negative impact on the Company’s tangible book value per share (non-GAAP), which was $6.46 at June 30, 2022 compared to $8.58 at March 31, 2022 and $10.91 at December 31, 2021.
Credit Quality
The Company recorded a provision for credit losses and unfunded commitments of $616,000 for the second quarter of 2022 compared to $50,000 for the second quarter of 2021. Growth in loans was the primary reason for the increase in the provision expense. Net charge-offs totaled $42,000 in the second quarter of 2022 compared to $179,000 in the second quarter of 2021. Net charge-offs as a percentage of average net loans was 1 basis point for the quarter ended June 30, 2022, compared to 4 basis points for the second quarter of 2021. The allowance for credit losses to total loans declined to 1.16% at June 30, 2022, compared to 1.17% and 1.26% at March 31, 2022 and December 31, 2021, respectively.
The Company’s ratio of non-performing loans to loans continues to decline. At June 30, 2022 the ratio was 0.59% compared to 0.61% at March 31, 2022 and 0.69% at December 31, 2021. Early stage delinquencies, defined as 30-89 days delinquent, were $8.7 million, or 0.37% of total loans, at June 30, 2022 compared to $8.9 million, or 0.38% of total loans at December 31, 2021.
Net Interest Income
Net interest income increased $5.2 million, or 19.7%, for the second quarter of 2022 compared to the same period in 2021 due to the acquisition of Cortland Bancorp (“Cortland”) offset by a reduction in PPP interest and fees. Interest and fees associated with PPP loans totaled $2.1 million in the second quarter of 2021 compared to $634,000 in the second quarter of 2022. The net interest margin was 3.25% in the second quarter of 2022 compared to 3.27% for the first quarter of 2022 and 3.52% for the second quarter of 2021. The decline in net interest margin in the second quarter of 2022 compared to the second quarter of 2021 was driven by the lower PPP income in 2022 compared to 2021 and a greater percentage of earning assets invested in securities rather than loans. Excluding the impact of acquisition marks and related accretion and PPP interest and fees, the net interest margin (non-GAAP) for the second quarter of 2022 was 3.16% compared to 3.12% for the first quarter of 2022 and 3.36% for the second quarter of 2021.
Noninterest Income
The Company’s noninterest income decreased $31,000, to $9.5 million for the second quarter of 2022 compared to the second quarter of 2021. Net gains on the sale of loans decreased to $365,000 in the second quarter of 2022 compared to $2.2 million in the second quarter of 2021. This drop was caused by lower mortgage production compared to the prior year, compressed margins and a lower saleable mix due to the increase in interest rates in 2022.
For the second quarter of 2022, service charges on deposit accounts were $1.1 million compared to $790,000 for the second quarter of 2021 primarily due to the acquisition of Cortland and growth. BOLI income likewise increased due to the acquisition to $405,000 in the second quarter of 2022 from $300,000 for the second quarter of 2021. Debit card and EFT fees increased to $1.5 million in the second quarter of 2022 compared to $1.3 million in the second quarter of 2021. The increase was due to the acquisition and increased volumes. Other noninterest income increased by $1.0 million in the second quarter of 2022 compared to the second quarter of 2021. The increase was due to the acquisition of Cortland and increased income related to investments in SBIC and SBA funds.
Noninterest Expense
Total noninterest expense was $21.5 million in the second quarter of 2022 compared with $17.1 million for the second quarter ended June 30, 2021. The year-over-year increase was primarily due to the acquisition of Cortland, continued higher healthcare benefit costs and more merger related costs in the second quarter of 2022 compared to the same quarter in 2021.
About Farmers National Banc Corp.
Founded in 1887, Farmers National Banc Corp. is a diversified financial services company headquartered in Canfield, Ohio, with $4.1 billion in banking assets. Farmers National Banc Corp.’s wholly-owned subsidiaries are comprised of The Farmers National Bank of Canfield, a full-service national bank engaged in commercial and retail banking with 46 banking locations in Mahoning, Trumbull, Columbiana, Portage, Stark, Wayne, Medina, Geauga and Cuyahoga Counties in Ohio and Beaver County in Pennsylvania, and Farmers Trust Company, which operates five trust offices and offers services in the same geographic markets. Total wealth management assets under care at June 30, 2022 are $2.9 billion. Farmers National Insurance, LLC, a wholly-owned subsidiary of The Farmers National Bank of Canfield, offers a variety of insurance products.
Non-GAAP Disclosure
This press release includes disclosures of Farmers’ tangible common equity ratio, return on average tangible assets, return on average tangible equity, net income excluding costs related to acquisition activities, net interest margin excluding acquisition marks and related accretion and PPP interest and fees, efficiency ratio less one-time expenses, and allowance for credit losses to gross loans, excluding PPP loans and acquired loans, which are financial measures not prepared in accordance with generally accepted accounting principles in the United States (GAAP). A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed by GAAP. Farmers believes that these non-GAAP financial measures provide both management and investors a more complete understanding of the underlying operational results and trends and Farmers’ marketplace performance. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with GAAP. The reconciliations of non-GAAP financial measures to their GAAP equivalents are included in the tables following Consolidated Financial Highlights below.
Forward-Looking Statements
This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about Farmers’ financial condition, results of operations, asset quality trends and profitability. Forward-looking statements are not historical facts but instead represent only management’s current expectations and forecasts regarding future events, many of which, by their nature, are inherently uncertain and outside of Farmers’ control. Forward-looking statements are preceded by terms such as “expects,” “believes,” “anticipates,” “intends” and similar expressions, as well as any statements related to future expectations of performance or conditional verbs, such as “will,” “would,” “should,” “could” or “may.” Farmers’ actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. Factors that could cause Farmers’ actual results to differ materially from those described in the forward-looking statements include impacts from the COVID-19 pandemic, including further resurgence in the spread of COVID-19, on local, national and global economic conditions; higher default rates on loans made to our customers related to COVID-19 and its impact on our customers’ operations and financial condition; unexpected changes in interest rates or disruptions in the mortgage markets related to COVID-19 or other responses to the health crisis; impacts of the upcoming U.S. elections on the regulatory landscape, capital markets, and response to and management of the COVID-19 pandemic including further economic stimulus from the federal government; Farmers’ failure to integrate Emclaire and Emlenton with Farmers in accordance with expectations; deviations from performance expectations related to Emclaire and Emlenton; and the other factors contained in Farmers’ Annual Report on Form 10-K for the year ended December 31, 2021 and subsequent Quarterly Reports on Form 10-Q filed with the Securities and Exchange Commission (SEC) and available on Farmers’ website (www.farmersbankgroup.com) and on the SEC’s website (www.sec.gov). Forward-looking statements are not guarantees of future performance and should not be relied upon as representing management’s views as of any subsequent date. Farmers does not undertake any obligation to update the forward-looking statements to reflect the impact of circumstances or events that may arise after the date of the forward-looking statements.
Farmers National Banc Corp. and Subsidiaries Consolidated Financial Highlights (Amounts in thousands, except per share results) Unaudited Consolidated Statements of Income For the Three Months Ended For the Six Months Ended June 30, March 31, Dec. 31, Sept. 30, June 30, June 30, June 30, Percent
2022
2022
2021
2021
2021
2022
2021
Change
Total interest income$
34,286
$
33,279
$
31,685
$
28,375
$
28,609
$
67,565
$
56,399
19.8
%
Total interest expense
2,575
2,037
1,986
1,841
2,119
4,612
4,642
-0.6
%
Net interest income
31,711
31,242
29,699
26,534
26,490
62,953
51,757
21.6
%
Provision (credit) for credit losses
616
(358
)
5,366
(948
)
50
258
475
-45.7
%
Noninterest income
9,477
17,698
9,538
9,015
9,508
27,175
19,640
38.4
%
Acquisition related costs
674
1,940
6,521
472
104
2,614
116
2153.4
%
Other expense
20,787
28,516
21,140
16,656
16,966
49,303
34,271
43.9
%
Income before income taxes
19,111
18,842
6,210
19,369
18,878
37,953
36,535
3.9
%
Income taxes
3,160
2,998
508
3,358
3,303
6,158
6,404
-3.8
%
Net income$
15,951
$
15,844
$
5,702
$
16,011
$
15,575
$
31,795
$
30,131
5.5
%
Average diluted shares outstanding
33,923
33,937
32,074
28,361
28,353
33,927
28,336
Basic earnings per share
0.47
0.47
0.18
0.57
0.55
0.94
1.07
Diluted earnings per share
0.47
0.47
0.18
0.56
0.55
0.94
1.06
Cash dividends per share
0.16
0.16
0.14
0.11
0.11
0.32
0.22
Performance Ratios Net Interest Margin (Annualized)
3.25
%
3.27
%
3.33
%
3.47
%
3.52
%
3.25
%
3.53
%
Efficiency Ratio (Tax equivalent basis)
49.95
%
61.36
%
63.61
%
46.04
%
45.70
%
55.56
%
47.17
%
Return on Average Assets (Annualized)
1.54
%
1.52
%
0.58
%
1.92
%
1.90
%
1.53
%
1.89
%
Return on Average Equity (Annualized)
17.97
%
13.89
%
5.24
%
16.93
%
17.17
%
15.67
%
17.15
%
Dividends to Net Income
33.95
%
34.18
%
82.99
%
19.41
%
19.95
%
34.07
%
20.62
%
Other Performance Ratios (Non-GAAP) Return on Average Tangible Assets
1.57
%
1.55
%
0.60
%
1.97
%
1.93
%
1.56
%
1.90
%
Return on Average Tangible Equity
25.23
%
17.92
%
6.57
%
19.63
%
19.81
%
20.96
%
19.76
%
Consolidated Statements of Financial Condition June 30, March 31, Dec. 31, Sept. 30, June 30,2022
2022
2021
2021
2021
Assets Cash and cash equivalents$
65,458
$
137,627
$
112,790
$
79,808
$
149,357
Securities available for sale
1,361,682
1,463,626
1,427,677
1,183,361
996,271
Other investments
34,451
34,019
30,459
19,041
20,573
Loans held for sale
2,714
1,904
4,545
2,628
1,922
Loans
2,374,485
2,304,971
2,331,082
1,894,216
1,959,865
Less allowance for credit losses
27,454
27,015
29,386
23,136
24,806
Net Loans
2,347,031
2,277,956
2,301,696
1,871,080
1,935,059
Other assets
303,028
290,723
265,582
161,129
156,876
Total Assets
$
4,114,364
$
4,205,855
$
4,142,749
$
3,317,047
$
3,260,058
Liabilities and Stockholders' Equity Deposits Noninterest-bearing
$
983,713
$
963,143
$
916,237
$
675,938
$
663,640
Interest-bearing
2,641,825
2,730,668
2,630,998
2,190,475
2,115,183
Total deposits
3,625,538
3,693,811
3,547,235
2,866,413
2,778,823
Other interest-bearing liabilities
137,985
87,872
87,758
49,649
78,369
Other liabilities
29,392
30,286
35,324
23,461
35,958
Total liabilities
3,792,915
3,811,969
3,670,317
2,939,523
2,893,150
Stockholders' Equity
321,449
393,886
472,432
377,524
366,908
Total Liabilities and Stockholders' Equity
$
4,114,364
$
4,205,855
$
4,142,749
$
3,317,047
$
3,260,058
Period-end shares outstanding
34,032
34,008
33,898
28,322
28,322
Book value per share
$
9.45
$
11.58
$
13.94
$
13.33
$
12.95
Tangible book value per share (Non-GAAP)*
6.46
8.58
10.91
11.61
11.23
* Tangible book value per share is calculated by dividing tangible common equity by outstanding shares Capital and Liquidity Common Equity Tier 1 Capital Ratio (a)
13.35
%
13.31
%
13.16
%
14.58
%
13.95
%
Total Risk Based Capital Ratio (a)
17.54
%
17.59
%
17.60
%
16.25
%
15.54
%
Tier 1 Risk Based Capital Ratio (a)
13.98
%
13.95
%
13.82
%
15.18
%
14.39
%
Tier 1 Leverage Ratio (a)
9.56
%
9.56
%
10.12
%
10.17
%
9.70
%
Equity to Asset Ratio
7.81
%
9.37
%
11.40
%
11.38
%
11.25
%
Tangible Common Equity Ratio (b)
5.47
%
7.11
%
9.15
%
10.06
%
9.90
%
Net Loans to Assets
57.04
%
54.16
%
55.56
%
56.41
%
59.36
%
Loans to Deposits
65.49
%
62.40
%
65.72
%
66.08
%
70.53
%
Asset Quality Non-performing loans$
14,107
$
14,046
$
16,195
$
14,744
$
13,873
Other Real Estate Owned
0
0
0
0
30
Non-performing assets
14,107
14,046
16,195
14,744
13,903
Loans 30 - 89 days delinquent
8,716
7,304
8,891
6,944
7,606
Charged-off loans
177
1,590
470
411
502
Recoveries
135
149
157
125
323
Net Charge-offs
42
1,441
313
286
179
Annualized Net Charge-offs to Average Net Loans Outstanding
0.01
%
0.25
%
0.06
%
0.06
%
0.04
%
Allowance for Credit Losses to Total Loans
1.16
%
1.17
%
1.26
%
1.22
%
1.27
%
Non-performing Loans to Total Loans
0.59
%
0.61
%
0.69
%
0.78
%
0.71
%
Allowance to Non-performing Loans
194.61
%
192.33
%
181.45
%
156.92
%
178.81
%
Non-performing Assets to Total Assets
0.34
%
0.33
%
0.39
%
0.44
%
0.43
%
(a) June 30, 2022 ratio is estimated (b) This is a non-GAAP financial measure. A reconciliation to GAAP is shown below For the Three Months Ended June 30, March 31, Dec. 31, Sept. 30, June 30, End of Period Loan Balances2022
2022
2021
2021
2021
Commercial real estate$
1,040,243
$
1,000,972
$
1,011,891
$
690,407
$
704,809
Commercial
285,981
298,903
313,836
302,356
351,261
Residential real estate
464,489
455,501
453,635
376,901
383,187
HELOC
129,392
128,221
127,433
106,750
107,153
Consumer
218,219
192,586
189,522
189,497
190,064
Agricultural loans
230,477
224,845
232,365
226,896
223,427
Total, excluding net deferred loan costs
$
2,368,801
$
2,301,028
$
2,328,682
$
1,892,807
$
1,959,901
For the Three Months Ended For the Six Months Ended June 30, March 31, Dec. 31, Sept. 30, June 30, June 30, June 30, Noninterest Income
2022
2022
2021
2021
2021
2022
2021
Service charges on deposit accounts$
1,139
$
1,145
$
1,138
$
924
$
790
$
2,284
$
1,598
Bank owned life insurance income, including death benefits
405
409
414
340
300
814
584
Trust fees
2,376
2,519
2,509
2,335
2,358
4,895
4,594
Insurance agency commissions
1,086
1,047
706
799
948
2,133
1,951
Security gains (losses), including fair value changes for equity securities
(60
)
(11
)
25
459
32
(71
)
520
Retirement plan consulting fees
323
397
378
334
389
720
709
Investment commissions
557
694
611
638
523
1,251
1,027
Net gains on sale of loans
365
1,129
1,728
1,466
2,191
1,494
5,091
Other mortgage banking fee income (loss), net
39
60
2
32
(55
)
99
(170
)
Debit card and EFT fees
1,528
1,416
1,424
1,227
1,322
2,944
2,493
Other noninterest income
1,719
8,893
603
461
710
10,612
1,243
Total Noninterest Income
$
9,477
$
17,698
$
9,538
$
9,015
$
9,508
$
27,175
$
19,640
For the Three Months Ended For the Six Months Ended June 30, March 31, Dec. 31, Sept. 30, June 30, June 30, June 30, Noninterest Expense
2022
2022
2021
2021
2021
2022
2021
Salaries and employee benefits
$
11,073
$
11,831
$
10,230
$
9,321
$
9,866
$
22,904
$
19,842
Occupancy and equipment
2,918
2,680
2,422
1,899
1,890
5,598
4,165
State and local taxes
697
678
620
552
551
1,375
1,105
Professional fees
1,056
3,135
1,296
1,009
830
4,191
1,886
Merger related costs
674
1,940
6,521
472
104
2,614
116
Advertising
487
392
776
466
357
879
617
FDIC insurance
282
267
152
140
120
549
290
Intangible amortization
419
420
414
316
316
839
632
Core processing charges
1,123
745
880
860
831
1,868
1,458
Other noninterest expenses
2,732
8,368
4,350
2,093
2,205
11,100
4,276
Total Noninterest Expense
$
21,461
$
30,456
$
27,661
$
17,128
$
17,070
$
51,917
$
34,387
Average Balance Sheets and Related Yields and Rates (Dollar Amounts in Thousands) Three Months Ended Three Months Ended June 30, 2022 June 30, 2021 AVERAGE YIELD/ AVERAGE YIELD/ BALANCE INTEREST (1) RATE (1) BALANCE INTEREST (1) RATE (1) EARNING ASSETS Loans (2)
$
2,337,251
$
25,792
4.41
%
$
2,005,151
$
23,669
4.73
%
Taxable securities
1,100,538
5,223
1.90
512,779
2,511
1.96
Tax-exempt securities (2)
474,034
3,832
3.23
340,539
2,952
3.48
Other investments
34,030
216
2.54
14,666
121
3.31
Federal funds sold and other
69,532
95
0.55
228,495
58
0.10
Total earning assets
4,015,385
35,158
3.50
3,101,630
29,311
3.79
Nonearning assets
140,334
178,686
Total assets$
4,155,719
$
3,280,316
INTEREST-BEARING LIABILITIES Time deposits$
354,692
$
552
0.62
%
$
392,663
$
1,008
1.03
%
Brokered time deposits
45,767
49
0.43
15,429
29
0.75
Savings deposits
837,726
141
0.07
516,428
165
0.13
Demand deposits - interest bearing
1,430,273
909
0.25
1,226,894
627
0.20
Short term borrowings
42,527
97
0.91
4,674
3
0.26
Long term borrowings
87,914
827
3.76
74,496
287
1.55
Total interest-bearing liabilities
$
2,798,899
2,575
0.37
$
2,230,584
2,119
0.38
NONINTEREST-BEARING LIABILITIES AND STOCKHOLDERS' EQUITY Demand deposits - noninterest bearing
972,174
666,053
Other liabilities
29,665
19,926
Stockholders' equity
354,981
363,753
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY$
4,155,719
$
3,280,316
Net interest income and interest rate spread$
32,583
3.13
%
$
27,192
3.41
%
Net interest margin3.25
%
3.52
%
(1) Interest and yields are calculated on a tax-equivalent basis where applicable. (2) For 2022, adjustments of $78 thousand and $794 thousand, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. For 2021, adjustments of $92 thousand and $610 thousand, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. These adjustments were based on a marginal federal income tax rate of 21%, less disallowances. Six Months Ended Six Months Ended June 30, 2022 June 30, 2021 AVERAGE YIELD/ AVERAGE YIELD/ BALANCE INTEREST (1) RATE (1) BALANCE INTEREST (1) RATE (1) EARNING ASSETS Loans (2)$
2,326,392
$
51,438
4.42
%
$
2,029,901
$
47,569
4.73
%
Taxable securities
1,054,506
9,810
1.86
421,847
4,230
2.02
Tax-exempt securities (2)
467,947
7,559
3.23
311,453
5,565
3.60
Other investments
32,584
346
2.12
14,753
242
3.31
Federal funds sold and other
93,591
143
0.31
257,746
129
0.10
Total earning assets
3,975,020
69,296
3.49
3,035,700
57,735
3.84
Nonearning assets
192,085
182,672
Total assets$
4,167,105
$
3,218,372
INTEREST-BEARING LIABILITIES Time deposits$
366,617
$
1,196
0.65
%
$
416,429
$
2,263
1.10
%
Brokered time deposits
30,745
64
0.42
23,669
75
0.64
Savings deposits
840,533
308
0.07
506,188
358
0.14
Demand deposits - interest bearing
1,420,957
1,327
0.19
1,155,642
1,359
0.24
Short term borrowings
22,486
98
0.87
3,735
7
0.38
Long term borrowings
87,856
1,619
3.69
75,248
580
1.55
Total interest-bearing liabilities
$
2,769,194
4,612
0.33
$
2,180,911
4,642
0.43
NONINTEREST-BEARING LIABILITIES AND STOCKHOLDERS' EQUITY Demand deposits - noninterest bearing
$
964,380
$
661,550
Other liabilities
27,842
21,577
Stockholders' equity
405,689
354,334
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY$
4,167,105
$
3,218,372
Net interest income and interest rate spread$
64,684
3.16
%
$
53,093
3.41
%
Net interest margin3.25
%
3.53
%
(1) Interest and yields are calculated on a tax-equivalent basis where applicable. (2) For 2022, adjustments of $162 thousand and $1.6 million, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. For 2021, adjustments of $187 thousand and $1.1 million, respectively, were made to tax equate income on tax exempt loans and tax exempt securities. These adjustments were based on a marginal federal income tax rate of 21%, less disallowances. Reconciliation of Total Assets to Tangible Assets For the Three Months Ended For the Six Months Ended June 30, March 31, Dec. 31, Sept. 30, June 30, June 30, June 30,
2022
2022
2021
2021
2021
2022
2021
Total Assets$
4,114,364
$
4,205,855
$
4,142,749
$
3,317,047
$
3,260,058
$
4,114,364
$
3,260,058
Less Goodwill and other intangibles
101,767
102,187
102,606
48,670
48,985
101,767
48,985
Tangible Assets
$
4,012,597
$
4,103,668
$
4,040,143
$
3,268,377
$
3,211,073
$
4,012,597
$
3,211,073
Average Assets
4,155,719
4,178,618
3,879,901
3,304,708
3,280,316
4,167,105
3,218,372
Less average Goodwill and other intangibles
102,042
102,462
84,580
48,879
49,193
102,251
49,350
Average Tangible Assets
$
4,053,677
$
4,076,156
$
3,795,321
$
3,255,829
$
3,231,123
$
4,064,854
$
3,169,022
Reconciliation of Common Stockholders' Equity to Tangible Common Equity For the Three Months Ended For the Six Months Ended June 30, March 31, Dec. 31, Sept. 30, June 30, June 30, June 30,
2022
2022
2021
2021
2021
2022
2021
Stockholders' Equity$
321,449
$
393,886
$
472,432
$
377,524
$
366,908
$
321,449
$
366,908
Less Goodwill and other intangibles
101,767
102,187
102,606
48,670
48,985
101,767
48,985
Tangible Common Equity
$
219,682
$
291,699
$
369,826
$
328,854
$
317,923
$
219,682
$
317,923
Average Stockholders' Equity
354,981
456,206
431,709
375,208
363,753
405,689
354,334
Less average Goodwill and other intangibles
102,042
102,462
84,580
48,879
49,193
102,251
49,350
Average Tangible Common Equity
$
252,939
$
353,744
$
347,129
$
326,329
$
314,560
$
303,438
$
304,984
Reconciliation of Net Income, Less Merger and Certain Items For the Three Months Ended For the Six Months Ended June 30, March 31, Dec. 31, Sept. 30, June 30, June 30, June 30,
2022
2022
2021
2021
2021
2022
2021
Net income$
15,951
$
15,844
$
5,702
$
16,011
$
15,575
$
31,795
$
30,131
Acquisition related costs - after tax
564
1,540
5,232
468
83
2,104
92
Acquisition related provision - after tax
0
0
3,846
0
0
0
0
Lawsuit settlement income - after tax
0
(6,616
)
0
0
0
(6,616
)
0
Lawsuit settlement contingent legal expense - after tax
0
1,639
0
0
0
1,639
0
Charitable donation - after tax
0
4,740
0
0
0
4,740
0
FHLB prepayment penalties - after tax
0
0
1,425
257
0
0
0
Net loss (gain) on asset/security sales - after tax
(25
)
97
134
(362
)
(26
)
72
(370
)
Gain on sale of credit card portfolio - after tax
0
0
(189
)
0
0
0
0
Net income - Adjusted
$
16,490
$
17,244
$
16,150
$
16,374
$
15,632
$
33,734
$
29,853
Diluted EPS excluding merger and one-time items
$
0.49
$
0.51
$
0.50
$
0.58
$
0.55
$
0.99
$
1.05
Return on Average Assets excluding merger and certain items (Annualized)
1.59
%
1.65
%
1.65
%
1.97
%
1.91
%
1.62
%
1.86
%
Return on Average Equity excluding merger and certain items (Annualized)
18.58
%
15.12
%
14.84
%
17.31
%
17.24
%
16.63
%
16.85
%
Return on Average Tangible Equity excluding acquisition costs and certain items (Annualized)
26.08
%
19.50
%
18.46
%
19.91
%
19.93
%
22.23
%
19.58
%
Efficiency ratio excluding certain items For the Three Months Ended For the Six Months Ended June 30, March 31, Dec. 31, Sept. 30, June 30, June 30, June 30,
2022
2022
2021
2021
2021
2022
2021
Net interest income, after tax$
32,583
$
32,100
$
30,486
$
27,256
$
27,192
$
64,684
$
53,093
Noninterest income
9,477
17,698
9,538
9,015
9,508
27,175
19,640
Legal settlement income
0
(8,375
)
0
0
0
(8,375
)
0
Net loss (gain) on asset/security sales
(32
)
123
170
(458
)
(33
)
91
(469
)
Gain on sale of credit card portfolio
0
0
(239
)
0
0
0
0
Net interest income and noninterest income adjusted
42,028
41,546
39,955
35,813
36,667
83,575
72,264
Noninterest expense less intangible amortization
21,042
30,036
27,247
16,813
16,755
51,078
33,757
Charitable donation
0
6,000
0
0
0
6,000
0
Contingent legal settlement expense
0
2,075
0
0
0
2,075
0
Acquisition related costs
674
1,940
6,521
472
104
2,614
116
FHLB prepayment penalties
0
0
1,804
325
0
0
0
Noninterest income adjusted
20,368
20,021
18,922
16,016
16,651
40,389
33,641
Efficiency ratio excluding one-time items
48.46
%
48.19
%
47.36
%
44.72
%
45.41
%
48.33
%
46.55
%
Net interest margin excluding acquisition marks and PPP interest and fees For the Three Months Ended For the Six Months Ended June 30, March 31, Dec. 31, Sept. 30, June 30, June 30, June 30,
2022
2022
2021
2021
2021
2022
2021
Net interest income, taxable equivalent$
32,583
$
32,100
$
30,486
$
27,256
$
27,192
$
64,684
$
53,093
Acquisition marks
381
957
496
(35
)
200
1,338
471
PPP interest and fees
634
686
979
1,402
2,097
1,320
4,241
Adjusted and annualized net interest income
126,272
121,828
115,098
102,712
99,854
124,052
96,762
Average earning assets
4,015,385
3,931,506
3,631,320
3,120,336
3,101,630
3,975,020
3,218,372
less PPP average balances
16,019
30,003
47,939
76,990
131,856
22,972
128,531
Adjusted average earning assets
3,999,366
3,901,503
3,583,381
3,043,346
2,969,774
3,952,048
3,089,841
Net interest margin excluding marks and PPP interest and fees
3.16
%
3.12
%
3.21
%
3.37
%
3.36
%
3.14
%
3.13
%
View source version on businesswire.com: https://www.businesswire.com/news/home/20220726005969/en/