8-K
CIVISTA BANCSHARES, INC. (CIVB)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to section 13 or 15(d)
of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) July 28, 2023
Civista Bancshares, Inc.
(Exact name of Registrant as specified in its charter)
| Ohio | 001-36192 | 34-1558688 |
|---|---|---|
| (State or other jurisdiction of<br> <br>incorporation or organization) | (Commission<br> <br>File Number) | (IRS Employer<br> <br>Identification No.) |
100 East Water Street, P.O. Box 5016, Sandusky, Ohio 44870
(Address of principle executive offices)
Registrant’s telephone number, including area code: (419) 625-4121
N/A
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|---|---|
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| --- | --- |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| --- | --- |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
| --- | --- |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Act of 1934 (§240.12b-2 of this chapter)
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading<br> <br>Symbol(s) | Name of each exchange<br> <br>on which registered |
|---|---|---|
| Common | CIVB | NASDAQ Capital Market |
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
| Item 2.02 | Results of Operations and Financial Condition |
|---|
On July 28, 2023, Civista Bancshares, Inc. announced preliminary unaudited earnings for the three and six-month periods ended June 30, 2023. A copy of the press release is furnished as Exhibit 99.1 to this report and incorporated here by reference.
In accordance with General Instruction B.2 of Form 8-K, the information in this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
| Item 9.01 | Financial Statements and Exhibits |
|---|
Exhibit 104 Cover Page Interactive File-the cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
2
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| Civista Bancshares, Inc. | |
|---|---|
| (Registrant) | |
| Date: July 28, 2023 | /s/ Todd A. Michel |
| Todd A. Michel, | |
| Senior Vice President & Controller |
3
EX-99.1
Exhibit 99.1
Civista Bancshares, Inc. Announces Second Quarter 2023 Financial Results
Sandusky, Ohio, July 28, 2023 /PRNewswire/– Civista Bancshares, Inc. (NASDAQ:CIVB) (“Civista”) announced its unaudited financial results for the three and six month periods ending June 30, 2023.
Second quarter and year-to-date 2023 highlights:
| • | Net income of $10.0 million, or $0.64 per diluted share, for the second quarter of 2023, compared to<br>$7.7 million, or $0.53 per diluted share, for the second quarter of 2022. |
|---|---|
| • | Net income of $22.9 million, or $1.45 per diluted share, compared to $16.2 million, or $1.10 per<br>diluted share, for the six months ended June 30, 2023 and 2022, respectively. |
| --- | --- |
| • | Low cost of deposits of 107 basis points and total funding costs of 151 basis points for the quarter.<br> |
| --- | --- |
| • | Based on the June 30, 2023 market close share price of $17.40, the $0.15 second quarter dividend is<br>equivalent to an annualized yield of 3.45% and a dividend payout ratio of 23.44%. |
| --- | --- |
“Our second quarter earnings were impacted by increased rate pressure on deposits and our decision to hold more of our newly originated leases on the balance sheet. Despite this, we continue to post strong profits and our earnings per share has increased 32 percent when compared to the same period a year ago”, said Dennis G. Shaffer, CEO and President of Civista.
1
Results of Operations:
For the three-month periods ended June 30, 2023 and 2022
Net interest income increased $7.1 million, or 29.1%, for the second quarter of 2023 compared to the same period of 2022. Interest income increased $17.3 million while interest expense increased $10.2 million. Both increases were driven by both increases in rates and increases in volumes.
Net interest margin increased 43 basis points to 3.86% for the second quarter of 2023, compared to 3.43% for the same period a year ago.
The increase in interest income was primarily due to a 164 basis point increase in asset yield, which led to $10.4 million of the increase in interest income. Additionally, a $392.4 million increase in average earning assets led to $6.9 million of the increase in interest income. The increase in volume can be attributed to both organic growth and to the acquisitions during 2022 of Comunibanc Corp (“Comunibanc”) and Vision Financial group (“VFG”).
Interest expense increased $10.2 million, or 567.9%, for the second quarter of 2023, compared to the same period last year. The average rate paid on interest-bearing liabilities increased 171 basis points, while average interest-bearing liabilities increased $458.5 million. The increase in interest-bearing liabilities was primarily in brokered time deposits and short-term borrowings to fund growth. This shift in the funding mix, as well as rising rates, is driving the increase in the funding rate. Interest-bearing deposit costs have increased 140 basis points compared to a year ago.
2
Average Balance Analysis
(Unaudited - Dollars in thousands)
| Three Months Ended June 30, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||||||
| Average | Yield/ | Average | Yield/ | |||||||||||||
| balance | Interest | rate* | balance | Interest | rate* | |||||||||||
| Assets: | ||||||||||||||||
| Interest-earning assets: | ||||||||||||||||
| Loans** | $ | 2,593,286 | $ | 37,978 | 5.87 | % | $ | 2,033,378 | $ | 21,851 | 4.31 | % | ||||
| Taxable securities *** | 370,002 | 2,984 | 2.93 | % | 297,256 | 1,775 | 2.23 | % | ||||||||
| Non-taxable securities *** | 288,513 | 2,319 | 3.79 | % | 259,096 | 1,882 | 3.52 | % | ||||||||
| Interest-bearing deposits in other banks | 6,937 | 54 | 3.12 | % | 276,632 | 556 | 0.81 | % | ||||||||
| Total interest-earning assets *** | $ | 3,258,738 | $ | 43,335 | 5.31 | % | $ | 2,866,362 | $ | 26,064 | 3.67 | % | ||||
| Noninterest-earning assets: | ||||||||||||||||
| Cash and due from financial institutions | 47,560 | 44,538 | ||||||||||||||
| Premises and equipment, net | 61,220 | 22,264 | ||||||||||||||
| Accrued interest receivable | 11,191 | 7,993 | ||||||||||||||
| Intangible assets | 135,669 | 84,167 | ||||||||||||||
| Bank owned life insurance | 53,878 | 46,966 | ||||||||||||||
| Other assets | 60,253 | 46,608 | ||||||||||||||
| Less allowance for loan losses | (34,668 | ) | (27,174 | ) | ||||||||||||
| Total Assets | $ | 3,593,841 | $ | 3,091,724 | ||||||||||||
| Liabilities and Shareholders’ Equity: | ||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||
| Demand and savings | $ | 1,364,648 | $ | 1,546 | 0.45 | % | $ | 1,401,351 | $ | 247 | 0.07 | % | ||||
| Time | 548,307 | 5,988 | 4.38 | % | 228,733 | 463 | 0.81 | % | ||||||||
| Short-term FHLB borrowings | 242,395 | 3,113 | 5.15 | % | 75,000 | 193 | 1.03 | % | ||||||||
| Long-term FHLB borrowings | 3,107 | 17 | 2.19 | % | — | — | 0.00 | % | ||||||||
| Other borrowings | 13,018 | 132 | 4.07 | % | — | — | 0.00 | % | ||||||||
| Subordinated debentures | 103,854 | 1,198 | 4.62 | % | 103,714 | 890 | 3.44 | % | ||||||||
| Repurchase agreements | 13,234 | 2 | 0.06 | % | 21,291 | 3 | 0.06 | % | ||||||||
| Total interest-bearing liabilities | $ | 2,288,563 | $ | 11,996 | 2.10 | % | $ | 1,830,089 | $ | 1,796 | 0.39 | % | ||||
| Noninterest-bearing deposits | 904,757 | 894,887 | ||||||||||||||
| Other liabilities | 52,874 | 53,476 | ||||||||||||||
| Shareholders’ equity | 347,647 | 313,272 | ||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 3,593,841 | $ | 3,091,724 | ||||||||||||
| Net interest income and interest rate spread | $ | 31,339 | 3.22 | % | $ | 24,268 | 3.28 | % | ||||||||
| Net interest margin *** | 3.86 | % | 3.43 | % | ||||||||||||
| * - | Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and<br>investments, included in the yields above, was $617 thousand and $501 thousand for the periods ended June 30, 2023 and 2022, respectively. | |||||||||||||||
| --- | --- | |||||||||||||||
| ** - | Average balance includes nonaccrual loans | |||||||||||||||
| --- | --- | |||||||||||||||
| *** - | Average yield on investments were calculated by adjusting the average balances of taxable and nontaxable<br>securities by unrealized losses of $60.4 million and $34.3 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. | |||||||||||||||
| --- | --- |
3
For the six-month periods ended June 30, 2023 and 2022
Net interest income increased $16.7 million, or 35.5%, compared to the same period in 2022.
Interest income increased $34.1 million, or 67.3%, for the six months of 2023. Average earning assets increased $394.8 million, resulting in an increase in interest income of $14.2 million. Average yields increased 162 basis points, resulting in an increase in interest income of $19.9 million. The increase in volume can be attributed to both organic growth and to the acquisitions during 2022 of Comunibanc and VFG.
Interest expense increased $17.4 million, or 493.0%, for the six months of 2023 compared to the same period of 2022. Average rates increased 149 basis points compared to 2022, resulting in $8.9 million of the increase in interest expense. Average interest-bearing liabilities increased $419.1 million, resulting in $8.5 million of the increase in interest expense.
Net interest margin increased 59 basis points to 3.99% for the six months of 2023, compared to 3.40% for the same period a year ago.
4
Average Balance Analysis
(Unaudited - Dollars in thousands)
| Six Months Ended June 30, | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||||||||
| Average | Yield/ | Average | Yield/ | |||||||||||||
| balance | Interest | rate* | balance | Interest | rate* | |||||||||||
| Assets: | ||||||||||||||||
| Interest-earning assets: | ||||||||||||||||
| Loans ** | $ | 2,571,020 | $ | 74,376 | 5.83 | % | $ | 2,020,254 | $ | 42,889 | 4.28 | % | ||||
| Taxable securities *** | 372,413 | 5,818 | 2.85 | % | 305,827 | 3,495 | 2.21 | % | ||||||||
| Non-taxable securities *** | 284,845 | 4,581 | 3.80 | % | 259,976 | 3,671 | 3.59 | % | ||||||||
| Interest-bearing deposits in other banks | 7,166 | 99 | 2.79 | % | 254,562 | 675 | 0.53 | % | ||||||||
| Total interest-earning assets *** | $ | 3,235,444 | $ | 84,874 | 5.27 | % | $ | 2,840,619 | $ | 50,730 | 3.65 | % | ||||
| Noninterest-earning assets: | ||||||||||||||||
| Cash and due from financial institutions | 44,584 | 133,452 | ||||||||||||||
| Premises and equipment, net | 62,002 | 22,292 | ||||||||||||||
| Accrued interest receivable | 10,924 | 7,577 | ||||||||||||||
| Intangible assets | 135,625 | 84,270 | ||||||||||||||
| Bank owned life insurance | 53,754 | 46,847 | ||||||||||||||
| Other assets | 60,478 | 41,838 | ||||||||||||||
| Less allowance for loan losses | (32,555 | ) | (26,976 | ) | ||||||||||||
| Total Assets | $ | 3,570,256 | $ | 3,149,919 | ||||||||||||
| Liabilities and Shareholders’ Equity: | ||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||
| Demand and savings | $ | 1,374,305 | $ | 2,629 | 0.39 | % | $ | 1,392,411 | $ | 481 | 0.07 | % | ||||
| Time | 429,016 | 8,137 | 3.82 | % | 234,640 | 934 | 0.80 | % | ||||||||
| Short-term FHLB borrowings | 306,952 | 7,370 | 4.84 | % | 178 | — | 0.00 | % | ||||||||
| Long-term FHLB borrowings | 3,274 | 37 | 2.28 | % | 75,000 | 383 | 1.03 | % | ||||||||
| Other borrowings | 13,918 | 390 | 5.66 | % | — | — | 0.00 | % | ||||||||
| Subordinated debentures | 103,834 | 2,367 | 4.60 | % | 103,713 | 1,726 | 3.36 | % | ||||||||
| Repurchase agreements | 17,008 | 4 | 0.05 | % | 23,249 | 6 | 0.05 | % | ||||||||
| Total interest-bearing liabilities | $ | 2,248,307 | $ | 20,934 | 1.88 | % | $ | 1,829,191 | $ | 3,530 | 0.39 | % | ||||
| Noninterest-bearing deposits | 926,929 | 914,163 | ||||||||||||||
| Other liabilities | 50,599 | 76,372 | ||||||||||||||
| Shareholders’ equity | 344,421 | 330,193 | ||||||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 3,570,256 | $ | 3,149,919 | ||||||||||||
| Net interest income and interest rate spread | $ | 63,940 | 3.39 | % | $ | 47,200 | 3.26 | % | ||||||||
| Net interest margin *** | 3.99 | % | 3.40 | % | ||||||||||||
| * - | Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and<br>investments, included in the yields above, was $1.2 million and $977 thousand for the periods ended June 30, 2023 and 2022, respectively. | |||||||||||||||
| --- | --- | |||||||||||||||
| ** - | Average balance includes nonaccrual loans | |||||||||||||||
| --- | --- | |||||||||||||||
| *** - | 2023 and 2022 average yield on investments were calculated by adjusting the average balances of taxable and<br>nontaxable securities by unrealized losses of $61.8 million and $13.4 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin. | |||||||||||||||
| --- | --- |
5
Provision for credit losses for the second quarter of 2023 was $861 thousand compared to $400 thousand for the second quarter of 2022, primarily related to loan and lease growth.
On January 1, 2023, Civista adopted CECL, which resulted in an adjustment to the reserve of approximately $4.3 million. For the six months ended June 30, 2023, provision for credit losses was $1.5 million, compared to $700 thousand for the same period of 2022. The reserve ratio increased to 1.33% as of June 30, 2023 from 1.12% at December 31, 2022.
The adoption of CECL also resulted in an additional $3.4 million reserve for unfunded commitments, which is reflected as a liability in the consolidated financial statements. Provision for unfunded commitments for the second quarter of 2023 was $264 thousand and $465 thousand for the six months ended June 30, 2023. There was no provision for unfunded commitments during the first six months of 2022.
For the second quarter of 2023, noninterest income totaled $9.1 million, an increase of $3.5 million, or 62.4%, compared to the prior year’s second quarter.
Noninterest income
(unaudited - dollars in thousands)
| Three months ended June 30, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | change | % change | |||||||
| Service charges | $ | 1,831 | $ | 1,540 | 18.9 | % | ||||
| Net gain on sale of securities | — | 6 | ) | -100.0 | % | |||||
| Net gain/(loss) on equity securities | (170 | ) | 39 | ) | -535.9 | % | ||||
| Net gain on sale of loans | 615 | 573 | 7.3 | % | ||||||
| ATM/Interchange fees | 1,450 | 1,355 | 7.0 | % | ||||||
| Wealth management fees | 1,180 | 1,228 | ) | -3.9 | % | |||||
| Lease revenue and residual income | 2,201 | — | 0.0 | % | ||||||
| Bank owned life insurance | 311 | 233 | 33.5 | % | ||||||
| Tax refund processing fees | 475 | 475 | 0.0 | % | ||||||
| Other | 1,256 | 186 | 575.3 | % | ||||||
| Total noninterest income | $ | 9,149 | $ | 5,635 | 62.4 | % |
All values are in US Dollars.
Service charges increased due to a $169 thousand, split between increases on personal and business deposit accounts. Overdraft fees also increased by $122 thousand.
Net gain/loss on equity securities change was the result of a market valuation adjustment.
Lease revenue and residual income increased $2.2 million due to the acquisition of VFG during 2022.
Other income increased as result of a $553 thousand increase related to the timing of claims at our risk management subsidiary, $354 thousand of interim rent at VFG, and $116 thousand increase in swap fee income.
6
For the six months ended June 30, 2023, noninterest income totaled $20.2 million, a decrease of $6.9 million, or 52.3%, compared to the same period in the prior year.
Noninterest income
(unaudited - dollars in thousands)
| Six months ended June 30, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | change | % change | |||||||
| Service charges | $ | 3,604 | $ | 3,119 | 15.5 | % | ||||
| Net gain on sale of securities | — | 6 | ) | -100.0 | % | |||||
| Net gain/(loss) on equity securities | (238 | ) | 89 | ) | -367.4 | % | ||||
| Net gain on sale of loans | 1,246 | 1,509 | ) | -17.4 | % | |||||
| ATM/Interchange fees | 2,803 | 2,596 | 8.0 | % | ||||||
| Wealth management fees | 2,373 | 2,505 | ) | -5.3 | % | |||||
| Lease revenue and residual income | 4,247 | — | 0.0 | % | ||||||
| Bank owned life insurance | 564 | 477 | 18.2 | % | ||||||
| Tax refund processing fees | 2,375 | 2,375 | 0.0 | % | ||||||
| Other | 3,243 | 602 | 438.7 | % | ||||||
| Total noninterest income | $ | 20,217 | $ | 13,278 | 52.3 | % |
All values are in US Dollars.
Service charges increased due to a $273 thousand, split between increases on personal and business deposit accounts. Overdraft fees also increased by $212 thousand.
Net gain/loss on equity securities change was the result of a market valuation adjustment.
Net gain on sale of loans decreased primarily due to a decrease in volume of loans sold.
Lease revenue and residual income increased $4.20 million due to the acquisition of VFG during 2022.
Other income increased as result of a $1.5 million fee collected associated with the renewal of the company’s contract with MasterCard. Other income also increased as result of a $361 thousand increase related to the timing of claims at our risk management subsidiary, $581 thousand in interim rent at VFG, and $177 thousand increase in swap fee income.
7
For the second quarter of 2023, noninterest expense totaled $27.9 million, an increase of $7.5 million, or 37.0%, compared to the prior year’s second quarter.
Noninterest expense
(unaudited - dollars in thousands)
| Three months ended June 30, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | change | % change | |||||
| Compensation expense | $ | 14,978 | $ | 11,947 | 25.4 | % | ||
| Net occupancy and equipment | 4,135 | 1,588 | 160.4 | % | ||||
| Contracted data processing | 559 | 433 | 29.1 | % | ||||
| Taxes and assessments | 1,183 | 823 | 43.7 | % | ||||
| Professional services | 1,239 | 1,209 | 2.5 | % | ||||
| Amortization of intangible assets | 399 | 217 | 83.9 | % | ||||
| ATM/Interchange expense | 615 | 542 | 13.5 | % | ||||
| Marketing | 540 | 380 | 42.1 | % | ||||
| Software maintenance expense | 1,059 | 790 | 34.1 | % | ||||
| Other | 3,206 | 2,450 | 30.9 | % | ||||
| Total noninterest expense | $ | 27,913 | $ | 20,379 | 37.0 | % |
All values are in US Dollars.
Compensation expense increased primarily due to $2.3 million of salaries related to the acquisition of Comunibanc and VFG. The quarter-to-date average full time equivalent (FTE) employees were 532 at June 30, 2023, an increase of 80 FTEs over the same period in 2022. Annual merit increases, employee insurance and other payroll related expenses also increased.
The increase in occupancy and equipment expense is primarily due to a $2.0 million increase in equipment depreciation related to the acquisition of VFG. Additionally, equipment expense increased related to the acquisition of Comunibanc.
Contracted data processing fees increased due to an increase in monthly process fees.
Taxes and assessments increased due to an increase in the FDIC assessment rate charged.
The increase in amortization expense is due to $188 thousand related to the core deposit intangible associated with the acquisition of Comunibanc.
Marketing expense increased due to a general increase in marketing and increase marketing efforts in newly acquired markets related to the Comunibanc and VFG acquisitions.
The increase in software maintenance expense is due to both increases in software maintenance contracts as well as the implementation of the new digital banking platform.
The increase in other operating expense is primarily due to a $264 thousand provision for credit losses on unfunded commitments. Travel & entertainment, donations, bad check loss and education & training all increased as well.
8
The efficiency ratio was 67.9% for the quarter ended June 30, 2023, compared to 67.0% for the quarter ended June 30, 2022. The change in the efficiency ratio is primarily due to an increase in noninterest expense, partially offset by an increase in net interest income.
Civista’s effective income tax rate for the second quarter 2023 was 14.3% compared to 15.6% in 2022.
For the six months ended June 30, 2023, noninterest expense totaled $55.5 million, an increase of $14.9 million, or 36.7%, compared to the same period in the prior year.
Noninterest expense
(unaudited - dollars in thousands)
| Six months ended June 30, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | change | % change | |||||
| Compensation expense | $ | 30,083 | $ | 24,170 | 24.5 | % | ||
| Net occupancy and equipment | 8,255 | 3,233 | 155.3 | % | ||||
| Contracted data processing | 1,079 | 1,053 | 2.5 | % | ||||
| Taxes and assessments | 1,957 | 1,617 | 21.0 | % | ||||
| Professional services | 2,794 | 2,258 | 23.7 | % | ||||
| Amortization of intangible assets | 797 | 434 | 83.6 | % | ||||
| ATM/Interchange expense | 1,195 | 1,055 | 13.3 | % | ||||
| Marketing | 1,045 | 697 | 49.9 | % | ||||
| Software maintenance expense | 1,937 | 1,498 | 29.3 | % | ||||
| Other | 6,404 | 4,622 | 38.6 | % | ||||
| Total noninterest expense | $ | 55,546 | $ | 40,637 | 36.7 | % |
All values are in US Dollars.
Compensation expense increased primarily due to $4.4 million of salaries related to the acquisition of Comunibanc and VFG. The year-to-date average full time equivalent (FTE) employees were 532 at June 30, 2023, an increase of 84 FTEs over the same period in 2022. Employee insurance and other payroll related expenses also increased.
The increase in occupancy and equipment expense is primarily due to a $4.1 million increase in equipment depreciation related to the acquisition of VFG. Additionally, Equipment expense increased related to the acquisition of Comunibanc.
Professional services primarily increased due to advisory fees for the company’s MasterCard contract of $400 thousand. Recruiter fees also increased $169 thousand.
The increase in amortization expense is due to $377 thousand related to the core deposit intangible associated with the acquisition of Comunibanc.
Marketing expense increased due to a general increase in marketing and increase marketing efforts in newly acquired markets related to the Comunibanc and VFG acquisitions.
The increase in software maintenance expense is due to both increases in software maintenance contracts as well as the implementation of the new digital banking platform.
9
The increase in other operating expense is primarily due to a $465 thousand provision for credit losses on unfunded commitments. Business promotion, travel & entertainment, donations, bad check loss and education & training all increased as well.
The efficiency ratio was 65.1% for the six months ended June 30, 2023 compared to 66.1% for the six months ended June 30, 2022. The change in the efficiency ratio is primarily due to an increase in noninterest expense, partially offset by an increase in net interest income.
Civista’s effective income tax rate was 15.5% for the six months of both 2023 and 2022.
Balance Sheet
Total assets increased $78.2 million, or 2.2%, from December 31, 2022 to June 30, 2023, primarily due to growth in the loan portfolio.
End of period loan and lease balances
(unaudited - dollars in thousands)
| June 30, | December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | ||||||
| Commercial and Agriculture | $ | 292,091 | $ | 278,595 | 4.8 | % | |||
| Commercial Real Estate: | |||||||||
| Owner Occupied | 367,797 | 371,147 | ) | -0.9 | % | ||||
| Non-owner Occupied | 1,063,263 | 1,018,736 | 4.4 | % | |||||
| Residential Real Estate | 589,066 | 552,781 | 6.6 | % | |||||
| Real Estate Construction | 234,261 | 243,127 | ) | -3.6 | % | ||||
| Farm Real Estate | 24,123 | 24,708 | ) | -2.4 | % | ||||
| Lease financing receivable | 46,553 | 36,797 | 26.5 | % | |||||
| Consumer and Other | 19,126 | 20,775 | ) | -7.9 | % | ||||
| Total Loans | $ | 2,636,280 | $ | 2,546,666 | 3.5 | % |
All values are in US Dollars.
Loan and lease balances increased $89.6 million, or 3.5% since December 31, 2022. Commercial revolving lines of credit balances continue to be less than forty percent advanced. Commercial growth is attributable to increased leasing production. Commercial Real Estate continued to grow due to consistent demand in the Non-owner Occupied category, especially in the multi-family area in the major Ohio metropolitan areas. Real Estate Construction diminished slightly with the caveat that undrawn construction availability continues to be near all-time highs. Residential Real Estate has grown with new production in our Community Reinvestment Act (“CRA”) product, more home construction loans, and more ARM products in this higher rate environment.
10
Deposits
Total deposits increased $322.8 million, or 12.3%, from December 31, 2022 to June 30, 2023.
End of period deposit balances
(unaudited - dollars in thousands)
| June 30, | December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | % Change | ||||||
| Noninterest-bearing demand | $ | 1,002,461 | $ | 896,333 | 11.8 | % | |||
| Interest-bearing demand | 503,726 | 527,879 | ) | -4.6 | % | ||||
| Savings and money market | 854,231 | 876,427 | ) | -2.5 | % | ||||
| Time deposits | 582,356 | 319,345 | 82.4 | % | |||||
| Total Deposits | $ | 2,942,774 | $ | 2,619,984 | 12.3 | % |
All values are in US Dollars.
The increase in noninterest-bearing demand of $106.1 million was primarily due to a $179.3 million increase in balances related to the tax refund processing program, which is a seasonal increase. This seasonal increase was partially offset by a $59.9 million decrease in noninterest-bearing business accounts and $26.4 million noninterest-bearing personal accounts. The $24.1 million decrease in interest-bearing demand deposits was spread across personal, business, and public fund accounts. The decrease in savings and money market was primarily due to a $39.7 million decrease in statement savings, a $26.4 million decrease in personal money markets, partially offset by a $40.0 million increase in brokered money market accounts. The increase in time certificates was primarily due to a $202.5 million increase in brokered time deposits. Jumbo time certificates also increased $44.2 million.
FHLB overnight advances totaled $142.0 million on June 30, 2023, down from $393.7 million on December 31, 2022. FHLB term advances totaled $2.9 million on June 30, 2023, down from $3.6 million on December 31, 2022.
Stock Repurchase Program
So far in 2023, Civista has not repurchased any shares, leaving the entire $13.5 million of the current repurchase authorization remaining. The current repurchase plan will expire in May 2024. In January, Civista liquidated 5,620 shares held by employees, at $21.52 per share, to satisfy tax obligations stemming from vesting of restricted shares.
Shareholders’ Equity
Total shareholders’ equity increased $15.0 million from December 31, 2022 to June 30, 2023, primarily due to a $12.3 million increase in retained earnings and a decrease in accumulated other comprehensive loss of $2.3 million.
11
Asset Quality
Civista recorded net losses of $36 thousand for the six months of 2023 compared to net recoveries of $94 thousand for the same period of 2022. The allowance for credit losses to loans ratio was 1.33% at June 30, 2023 and 1.12% at December 31, 2022.
Allowance for Credit Losses
(dollars in thousands)
| June 30, | June 30, | |||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Beginning of period | $ | 28,511 | $ | 26,641 | ||
| CECL adoption adjustments | 5,193 | — | ||||
| Charge-offs | (189 | ) | (90 | ) | ||
| Recoveries | 153 | 184 | ||||
| Provision | 1,481 | 700 | ||||
| End of period | $ | 35,149 | $ | 27,435 |
Allowance for Unfunded Commitments
(dollars in thousands)
| June 30, | June 30, | |||
|---|---|---|---|---|
| 2023 | 2022 | |||
| Beginning of period | $ | — | $ | — |
| CECL adoption adjustments | 3,386 | |||
| Charge-offs | — | — | ||
| Recoveries | — | — | ||
| Provision | 465 | — | ||
| End of period | $ | 3,851 | $ | — |
12
Non-performing assets at June 30, 2023 were $10.7 million, a 1.4% decrease from December 31, 2022. The non-performing assets to assets ratio was 0.30% at June 30, 2023 and 0.31% at December 31, 2022. The allowance for credit losses to non-performing loans increased from 261.45% at December 31, 2022 to 327.05% at June 30, 2023.
Non-performing Assets
(dollars in thousands)
| June 30, | December 31, | |||
|---|---|---|---|---|
| 2023 | 2022 | |||
| Non-accrual loans | $ | 7,972 | $ | 7,890 |
| Restructured loans | 2,775 | 3,015 | ||
| Total non-performing loans | 10,747 | 10,905 | ||
| Other Real Estate Owned | — | — | ||
| Total non-performing assets | $ | 10,747 | $ | 10,905 |
Conference Call and Webcast
Civista Bancshares, Inc. will also host a conference call to discuss the Company’s financial results for the second quarter of 2023 at 1:00 p.m. ET on Friday, July 28, 2023. Interested parties can access the live webcast of the conference call through the Investor Relations section of the Company’s website, www.civb.com. Participants can also listen to the conference call by dialing 855-238-2712 and ask to be joined into the Civista Bancshares, Inc. second quarter 2023 earnings call. Please log in or dial in at least 10 minutes prior to the start time to ensure a connection.
An archive of the webcast will be available for one year on the Investor Relations section of the Company’s website (www.civb.com).
Forward Looking Statements
This press release may contain forward-looking statements regarding the financial performance, business prospects, growth and operating strategies of Civista. For these statements, Civista claims the protections of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this press release should be considered in conjunction with the other information available about Civista, including the information in the filings we make with the Securities and Exchange Commission. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. We have tried, wherever possible, to identify such statements by using words such as “anticipate,” “estimate,” “project,” “intend,” “plan,” “believe,” “will” and similar expressions in connection with any discussion of future operating or financial performance. Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include risk factors relating to the banking industry and the other factors detailed from time to time in Civista’ reports filed with the Securities and Exchange Commission, including those described in “Item 1A Risk Factors” of Part I of Civista’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, and any additional risks identified in the Company’s subsequent Form 10-Q’s. Undue
13
reliance should not be placed on the forward-looking statements, which speak only as of the date hereof. Civista does not undertake, and specifically disclaims any obligation, to update any forward-looking statement to reflect the events or circumstances after the date on which the forward-looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law.
Civista Bancshares, Inc., is a $3.6 billion financial holding company headquartered in Sandusky, Ohio. Its primary subsidiary, Civista Bank, was founded in 1884 and provides full-service banking, commercial lending, mortgage, and wealth management services. Today, Civista Bank operates 43 locations across Ohio, Southeastern Indiana and Northern Kentucky. Civista Bank also offers commercial equipment leasing services for businesses nationwide through its subsidiary, Vision Financial Group, Inc., centered in Pittsburgh, Pennsylvania. Civista Bancshares’ common shares are traded on the NASDAQ Capital Market under the symbol “CIVB”. Learn more at www.civb.com.
For additional information, contact:
Dennis G. Shaffer
CEO and President
Civista Bancshares, Inc.
888-645-4121
14
Civista Bancshares, Inc.
Financial Highlights
(Unaudited, dollars in thousands, except share and per share amounts)
Consolidated Condensed Statement of Income
| Three Months Ended | Six Months Ended | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| June 30, | June 30, | |||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||
| Interest income | $ | 43,335 | $ | 26,064 | $ | 84,874 | $ | 50,730 | ||||
| Interest expense | 11,996 | 1,796 | 20,934 | 3,530 | ||||||||
| Net interest income | 31,339 | 24,268 | 63,940 | 47,200 | ||||||||
| Provision for credit losses | 861 | 400 | 1,481 | 700 | ||||||||
| Net interest income after provision | 30,478 | 23,868 | 62,459 | 46,500 | ||||||||
| Noninterest income | 9,149 | 5,635 | 20,217 | 13,278 | ||||||||
| Noninterest expense | 27,913 | 20,379 | 55,546 | 40,637 | ||||||||
| Income before taxes | 11,714 | 9,124 | 27,130 | 19,141 | ||||||||
| Income tax expense | 1,680 | 1,423 | 4,208 | 2,974 | ||||||||
| Net income | 10,034 | 7,701 | 22,922 | 16,167 | ||||||||
| Dividends paid per common share | $ | 0.15 | $ | 0.14 | $ | 0.29 | $ | 0.28 | ||||
| Earnings per common share | ||||||||||||
| Basic | ||||||||||||
| Net income | $ | 10,034 | $ | 7,701 | $ | 22,922 | $ | 16,167 | ||||
| Less allocation of earnings and dividends to participating securities | 374 | 39 | 831 | 71 | ||||||||
| Net income available to common shareholders - basic | $ | 9,660 | $ | 7,662 | $ | 22,091 | $ | 16,096 | ||||
| Weighted average common shares outstanding | 15,775,812 | 14,615,154 | 15,754,072 | 14,761,363 | ||||||||
| Less average participating securities | 588,715 | 74,286 | 570,897 | 65,146 | ||||||||
| Weighted average number of shares outstanding used to calculate basic earnings per share | 15,187,097 | 14,540,868 | 15,183,175 | 14,696,217 | ||||||||
| Earnings per common share | ||||||||||||
| Basic | $ | 0.64 | $ | 0.53 | $ | 1.45 | $ | 1.10 | ||||
| Diluted | 0.64 | 0.53 | 1.45 | 1.10 | ||||||||
| Selected financial ratios: | ||||||||||||
| Return on average assets | 1.12 | % | 1.00 | % | 1.29 | % | 1.04 | % | ||||
| Return on average equity | 11.58 | % | 9.86 | % | 13.42 | % | 9.87 | % | ||||
| Dividend payout ratio | 23.58 | % | 26.57 | % | 19.93 | % | 25.57 | % | ||||
| Net interest margin (tax equivalent) | 3.86 | % | 3.43 | % | 3.99 | % | 3.40 | % |
15
Selected Balance Sheet Items
(Dollars in thousands, except share and per share amounts)
| June 30, | December 31, | |||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| (unaudited) | (unaudited) | |||||
| Cash and due from financial institutions | $ | 41,354 | $ | 43,361 | ||
| Investment in time deposits | 1,719 | 1,477 | ||||
| Investment securities | 619,250 | 617,592 | ||||
| Loans held for sale | 3,014 | 683 | ||||
| Loans | 2,636,280 | 2,546,666 | ||||
| Less: allowance for credit losses | (35,149 | ) | (28,511 | ) | ||
| Net loans | 2,601,131 | 2,518,155 | ||||
| Other securities | 28,449 | 33,585 | ||||
| Premises and equipment, net | 60,899 | 64,018 | ||||
| Goodwill and other intangibles | 135,406 | 133,528 | ||||
| Bank owned life insurance | 53,787 | 53,543 | ||||
| Other assets | 70,971 | 71,888 | ||||
| Total assets | $ | 3,615,980 | $ | 3,537,830 | ||
| Total deposits | $ | 2,942,774 | $ | 2,619,984 | ||
| Federal Home Loan Bank advances - short term | 142,000 | 393,700 | ||||
| Federal Home Loan Bank advances - long term | 2,859 | 3,578 | ||||
| Securities sold under agreements to repurchase | 6,788 | 25,143 | ||||
| Subordinated debentures | 103,880 | 103,799 | ||||
| Other borrowings | 12,568 | 15,516 | ||||
| Securities purchased payable | — | 1,338 | ||||
| Tax refunds in process | 7,208 | 278 | ||||
| Accrued expenses and other liabilities | 48,027 | 39,658 | ||||
| Total shareholders’ equity | 349,876 | 334,836 | ||||
| Total liabilities and shareholders’ equity | $ | 3,615,980 | $ | 3,537,830 | ||
| Shares outstanding at period end | 15,780,227 | 15,728,234 | ||||
| Book value per share | $ | 22.17 | $ | 21.29 | ||
| Equity to asset ratio | 9.68 | % | 9.46 | % | ||
| Selected asset quality ratios: | ||||||
| Allowance for loan losses to total loans | 1.33 | % | 1.12 | % | ||
| Non-performing assets to total assets | 0.30 | % | 0.31 | % | ||
| Allowance for loan losses to non-performing loans | 327.05 | % | 261.45 | % | ||
| Non-performing asset analysis | ||||||
| Nonaccrual loans | $ | 7,972 | $ | 7,890 | ||
| Restructured loans | 2,775 | 3,015 | ||||
| Other real estate owned | — | — | ||||
| Total | $ | 10,747 | $ | 10,905 |
16
Supplemental Financial Information
(Unaudited - dollars in thousands except share data)
| End of Period Balances | June 30,<br>2023 | March 31,<br>2023 | December 31,<br>2022 | September 30,<br>2022 | June 30,<br>2022 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash and due from banks | $ | 41,354 | $ | 52,723 | $ | 43,361 | $ | 40,914 | $ | 233,281 | |||||
| Investment in time deposits | 1,719 | 1,721 | 1,477 | 1,479 | 1,236 | ||||||||||
| Investment securities | 619,250 | 629,829 | 617,592 | 604,074 | 531,978 | ||||||||||
| Loans held for sale | 3,014 | 1,465 | 683 | 3,491 | 4,167 | ||||||||||
| Loans | 2,636,280 | 2,580,066 | 2,546,666 | 2,328,614 | 2,064,221 | ||||||||||
| Allowance for credit losses | (35,149 | ) | (34,196 | ) | (28,511 | ) | (27,773 | ) | (27,435 | ) | |||||
| Net Loans | 2,601,131 | 2,545,870 | 2,518,155 | 2,300,841 | 2,036,786 | ||||||||||
| Other securities | 28,449 | 35,383 | 33,585 | 18,578 | 18,511 | ||||||||||
| Premises and equipment, net | 60,899 | 61,895 | 64,018 | 30,168 | 24,151 | ||||||||||
| Goodwill and other intangibles | 135,406 | 135,808 | 136,454 | 113,206 | 84,021 | ||||||||||
| Bank owned life insurance | 53,787 | 53,796 | 53,543 | 53,291 | 47,118 | ||||||||||
| Other assets | 70,971 | 66,068 | 68,962 | 75,677 | 57,850 | ||||||||||
| Total Assets | $ | 3,615,980 | $ | 3,584,558 | $ | 3,537,830 | $ | 3,241,719 | $ | 3,039,099 | |||||
| Liabilities | |||||||||||||||
| Total deposits | $ | 2,942,774 | $ | 2,843,516 | $ | 2,619,984 | $ | 2,708,253 | $ | 2,455,502 | |||||
| Federal Home Loan Bank advances - short term | 142,000 | 212,000 | 393,700 | 55,000 | — | ||||||||||
| Federal Home Loan Bank advances - long term | 2,859 | 3,361 | 3,578 | 6,723 | 75,000 | ||||||||||
| Securities sold under agreement to repurchase | 6,788 | 15,631 | 25,143 | 20,155 | 17,479 | ||||||||||
| Subordinated debentures | 103,880 | 103,841 | 103,799 | 103,778 | 103,737 | ||||||||||
| Other borrowings | 12,568 | 13,938 | 15,516 | — | — | ||||||||||
| Securities purchased payable | — | — | 1,338 | 2,611 | 15,025 | ||||||||||
| Tax refunds in process | 7,208 | 5,752 | 278 | 2,709 | 39,448 | ||||||||||
| Accrued expenses and other liabilities | 48,027 | 38,822 | 39,658 | 39,888 | 30,846 | ||||||||||
| Total liabilities | 3,266,104 | 3,236,861 | 3,202,994 | 2,939,117 | 2,737,037 | ||||||||||
| Shareholders’ Equity | |||||||||||||||
| Common shares | 310,784 | 310,412 | 310,182 | 299,515 | 278,240 | ||||||||||
| Retained earnings | 168,777 | 161,110 | 156,493 | 146,546 | 137,592 | ||||||||||
| Treasury shares | (73,915 | ) | (73,915 | ) | (73,794 | ) | (73,641 | ) | (67,528 | ) | |||||
| Accumulated other comprehensive loss | (55,770 | ) | (49,910 | ) | (58,045 | ) | (69,818 | ) | (46,242 | ) | |||||
| Total shareholders’ equity | 349,876 | 347,697 | 334,836 | 302,602 | 302,062 | ||||||||||
| Total Liabilities and Shareholders’ Equity | $ | 3,615,980 | $ | 3,584,558 | $ | 3,537,830 | $ | 3,241,719 | $ | 3,039,099 | |||||
| Quarterly Average Balances | |||||||||||||||
| Assets: | |||||||||||||||
| Earning assets | $ | 3,258,738 | $ | 3,211,902 | $ | 3,099,501 | $ | 3,002,256 | $ | 2,866,362 | |||||
| Securities | 658,515 | 655,987 | 630,127 | 622,924 | 556,352 | ||||||||||
| Loans | 2,593,286 | 2,548,518 | 2,458,980 | 2,289,588 | 2,033,378 | ||||||||||
| Liabilities and Shareholders’ Equity | |||||||||||||||
| Total deposits | $ | 2,817,712 | $ | 2,654,356 | $ | 2,649,755 | $ | 2,719,014 | $ | 2,524,971 | |||||
| Interest-bearing deposits | $ | 1,912,955 | 1,692,470 | 1,710,019 | 1,738,015 | 1,630,084 | |||||||||
| Other interest-bearing liabilities | 375,608 | 515,122 | 407,710 | 155,077 | 200,005 | ||||||||||
| Total shareholders’ equity | 347,647 | 341,159 | 299,509 | 305,134 | 313,272 |
17
Supplemental Financial Information
(Unaudited - dollars in thousands except share data)
| Three Months Ended | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | June 30,<br>2023 | March 31,<br>2023 | December 31,<br>2022 | September 30,<br>2022 | June 30,<br>2022 | |||||
| Total interest and dividend income | $ | 43,335 | $ | 41,539 | $ | 37,990 | $ | 32,533 | $ | 26,064 |
| Total interest expense | 11,996 | 8,938 | 5,425 | 2,094 | 1,796 | |||||
| Net interest income | 31,339 | 32,601 | 32,565 | 30,439 | 24,268 | |||||
| Provision for loan losses | 861 | 620 | 752 | 300 | 400 | |||||
| Noninterest income | 9,149 | 11,068 | 10,064 | 5,734 | 5,635 | |||||
| Noninterest expense | 27,913 | 27,633 | 27,301 | 22,555 | 20,379 | |||||
| Income before taxes | 11,714 | 15,416 | 14,576 | 13,318 | 9,124 | |||||
| Income tax expense | 1,680 | 2,528 | 2,428 | 2,206 | 1,423 | |||||
| Net income | $ | 10,034 | $ | 12,888 | $ | 12,148 | $ | 11,112 | $ | 7,701 |
| Per share data | ||||||||||
| Earnings per common share | ||||||||||
| Basic | ||||||||||
| Net income | $ | 10,034 | $ | 12,888 | $ | 12,148 | $ | 11,112 | $ | 7,701 |
| Less allocation of earnings and dividends to participating securities | 374 | 453 | 432 | 52 | 39 | |||||
| Net income available to common shareholders - basic | $ | 9,660 | $ | 12,435 | $ | 11,716 | $ | 11,060 | $ | 7,662 |
| Weighted average common shares outstanding | 15,775,812 | 15,732,092 | 15,717,439 | 15,394,898 | 14,615,154 | |||||
| Less average participating securities | 588,715 | 552,882 | 559,596 | 71,604 | 74,286 | |||||
| Weighted average number of shares outstanding used to calculate basic earnings per share | 15,187,097 | 15,179,210 | 15,157,843 | 15,323,294 | 14,540,868 | |||||
| Earnings per common share | ||||||||||
| Basic | $ | 0.64 | $ | 0.82 | $ | 0.77 | $ | 0.72 | $ | 0.53 |
| Diluted | 0.64 | 0.82 | 0.77 | 0.72 | 0.53 | |||||
| Common shares dividend paid | $ | 2,367 | $ | 2,201 | $ | 2,202 | $ | 2,042 | $ | 2,091 |
| Dividends paid per common share | 0.15 | 0.14 | 0.14 | 0.14 | 0.14 |
18
Supplemental Financial Information
(Unaudited - dollars in thousands except share data)
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset quality | June 30,<br>2023 | March 31,<br>2023 | December 31,<br>2022 | September 30,<br>2022 | June 30,<br>2022 | ||||||||||
| Allowance for credit losses: | |||||||||||||||
| Beginning of period | $ | 34,196 | $ | 28,511 | $ | 27,773 | $ | 27,435 | $ | 27,033 | |||||
| CECL adoption adjustments | — | 5,193 | — | — | — | ||||||||||
| Charge-offs | (14 | ) | (175 | ) | (58 | ) | (74 | ) | (60 | ) | |||||
| Recoveries | 106 | 47 | 44 | 112 | 62 | ||||||||||
| Provision | 861 | 620 | 752 | 300 | 400 | ||||||||||
| End of period | $ | 35,149 | $ | 34,196 | $ | 28,511 | $ | 27,773 | $ | 27,435 | |||||
| Allowance for unfunded commitments: | |||||||||||||||
| Beginning of period | $ | 3,587 | $ | — | $ | — | $ | — | $ | — | |||||
| CECL adoption adjustments | — | 3,386 | — | — | — | ||||||||||
| Charge-offs | — | — | — | — | — | ||||||||||
| Recoveries | — | — | — | — | — | ||||||||||
| Provision | 264 | 201 | — | — | — | ||||||||||
| End of period | $ | 3,851 | $ | 3,587 | $ | — | $ | — | $ | — | |||||
| Ratios | |||||||||||||||
| Allowance to total loans | 1.33 | % | 1.33 | % | 1.12 | % | 1.19 | % | 1.33 | % | |||||
| Allowance to nonperforming assets | 327.05 | % | 345.91 | % | 261.45 | % | 476.24 | % | 572.78 | % | |||||
| Allowance to nonperforming loans | 327.05 | % | 345.82 | % | 261.45 | % | 476.24 | % | 572.78 | % | |||||
| Nonperforming assets | |||||||||||||||
| Nonperforming loans | $ | 10,747 | $ | 9,860 | $ | 10,905 | $ | 5,832 | $ | 4,790 | |||||
| Other real estate owned | — | 26 | — | — | — | ||||||||||
| Total nonperforming assets | $ | 10,747 | $ | 9,886 | $ | 10,905 | $ | 5,832 | $ | 4,790 | |||||
| Capital and liquidity | |||||||||||||||
| Tier 1 leverage ratio | 8.86 | % | 8.63 | % | 8.92 | % | 9.32 | % | 9.87 | % | |||||
| Tier 1 risk-based capital ratio | 10.93 | % | 10.80 | % | 10.78 | % | 11.62 | % | 13.63 | % | |||||
| Total risk-based capital ratio | 14.83 | % | 14.73 | % | 14.52 | % | 15.62 | % | 18.24 | % | |||||
| Tangible common equity ratio ^(1)^ | 6.16 | % | 6.14 | % | 5.83 | % | 6.05 | % | 7.38 | % | |||||
| (1) | See reconciliation of non-GAAP measures at the end of this press<br>release. | ||||||||||||||
| --- | --- |
19
Reconciliation of Non-GAAP Financial Measures
(Unaudited - dollars in thousands except share data)
| Three Months Ended | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| June 30, | March 31, | December 31, | September 30, | June 30, | |||||||||||
| 2023 | 2023 | 2022 | 2022 | 2022 | |||||||||||
| Tangible Common Equity | |||||||||||||||
| Total Shareholder’s Equity - GAAP | $ | 349,876 | $ | 347,697 | $ | 334,835 | $ | 302,602 | $ | 302,062 | |||||
| Less: Goodwill and intangible assets | 135,406 | 135,808 | 136,454 | 113,206 | 84,021 | ||||||||||
| Tangible common equity (Non-GAAP) | $ | 214,470 | $ | 211,889 | $ | 198,381 | $ | 189,396 | $ | 218,041 | |||||
| Total Shares Outstanding | 15,780,227 | 15,732,092 | 15,728,234 | 15,235,545 | 14,537,433 | ||||||||||
| Tangible book value per share | $ | 13.59 | $ | 13.47 | $ | 12.61 | $ | 12.43 | $ | 15.00 | |||||
| Tangible Assets | |||||||||||||||
| Total Assets - GAAP | $ | 3,615,980 | $ | 3,587,118 | $ | 3,537,830 | $ | 3,241,719 | $ | 3,039,099 | |||||
| Less: Goodwill and intangible assets | 135,406 | 135,808 | 136,454 | 113,206 | 84,021 | ||||||||||
| Tangible assets (Non-GAAP) | $ | 3,480,574 | $ | 3,451,310 | $ | 3,401,376 | $ | 3,128,513 | $ | 2,955,078 | |||||
| Tangible common equity to tangible assets | 6.16 | % | 6.14 | % | 5.83 | % | 6.05 | % | 7.38 | % |
20