Eagle Bancorp Montana Earns $1.7 Million, or $0.22 per Diluted Share, in the Second Quarter of 2024; Increases Quarterly Cash Dividend to $0.1425 Per Share

In this article:
Eagle Bancorp Montana, Inc.Eagle Bancorp Montana, Inc.
Eagle Bancorp Montana, Inc.

HELENA, Mont., July 23, 2024 (GLOBE NEWSWIRE) -- Eagle Bancorp Montana, Inc. (NASDAQ: EBMT), (the “Company,” “Eagle”), the holding company of Opportunity Bank of Montana (the “Bank”), today reported net income of $1.7 million, or $0.22 per diluted share, in the second quarter of 2024, compared to $1.9 million, or $0.24 per diluted share, in the preceding quarter, and $2.0 million, or $0.26 per diluted share, in the second quarter of 2023. In the first six months of 2024, net income was $3.6 million, or $0.46 per diluted share, compared to $5.3 million, or $0.67 per diluted share, in the first six months of 2023.

Eagle’s board of directors increased its quarterly cash dividend to $0.1425 per share on July 22, 2024. The dividend will be payable September 6, 2024, to shareholders of record August 16, 2024. The current dividend represents an annualized yield of 4.27% based on recent market prices.

“We produced solid second quarter results, fueled by disciplined loan growth, pristine credit quality metrics and net interest margin expansion, compared to the previous quarter,” said Laura F. Clark, President and CEO. “We continue to attract high quality loans, achieving loan growth of 6.8% year-over-year, even in the current rate environment. Additionally, the increase in loan yields more than offset the increase in funding costs, contributing to net interest margin expansion for the second consecutive quarter. We are one of three publicly traded financial institutions based in Montana, and with our strong deposit franchise and healthy capital levels we are well positioned to continue to grow in our markets.”

Second Quarter 2024 Highlights (at or for the three-month period ended June 30, 2024, except where noted):

  • Net income was $1.7 million, or $0.22 per diluted share, in the second quarter of 2024, compared to $1.9 million, or $0.24 per diluted share, in the preceding quarter, and $2.0 million, or $0.26 per diluted share, in the second quarter a year ago.

  • Net interest margin (“NIM”) was 3.41% in the second quarter of 2024, an eight basis point improvement compared to 3.33% in the preceding quarter, and a six basis point contraction compared to 3.47% in the second quarter a year ago.

  • Revenues (net interest income before the provision for credit losses, plus noninterest income) were $19.9 million in the second quarter of 2024, compared to $19.2 million in the preceding quarter and $21.5 million in the second quarter a year ago.

  • The accretion of the loan purchase discount into loan interest income from acquisitions was $304,000 in the second quarter of 2024, compared to accretion on purchased loans from acquisitions of $118,000 in the preceding quarter.

  • Total loans increased 6.8% to $1.52 billion, at June 30, 2024, compared to $1.42 billion a year earlier, and increased 1.3% compared to $1.50 billion at March 31, 2024.

  • Total deposits increased 2.6% to $1.62 billion at June 30, 2024, compared to $1.58 billion a year earlier, and decreased 1.0% compared to $1.64 billion at March 31, 2024.

  • The allowance for credit losses represented 1.11% of portfolio loans and 330.8% of nonperforming loans at June 30, 2024, compared to 1.09% of portfolio loans and 156.7% of nonperforming loans at June 30, 2023.

  • The Company’s available borrowing capacity was approximately $374.5 million at June 30, 2024.


 

 

 

 

June 30, 2024

 

(Dollars in thousands)

 

 

Borrowings Outstanding

Remaining Borrowing
Capacity

 

Federal Home Loan Bank advances

$

195,050

$

245,326

 

Federal Reserve Bank discount window

 

-

 

29,222

 

Federal Reserve Bank Term Funding Program

 

 

 

 

20,000

 

-

 

Correspondent bank lines of credit

 

-

 

100,000

 

Total

 

 

 

$

215,050

$

374,548

 

 

 

 

 

 

 

 

  • The Company paid a quarterly cash dividend in the second quarter of $0.14 per share on June 7, 2024, to shareholders of record May 17, 2024.

Balance Sheet Results

Eagle’s total assets increased 3.7% to $2.10 billion at June 30, 2024, compared to $2.02 billion a year ago, and increased 1.1% compared to $2.08 billion three months earlier. The investment securities portfolio totaled $306.9 million at June 30, 2024, compared to $326.0 million a year ago, and $311.2 million at March 31, 2024.

Eagle originated $60.6 million in new residential mortgages during the quarter and sold $53.2 million in residential mortgages, with an average gross margin on sale of mortgage loans of approximately 3.01%. This production compares to residential mortgage originations of $50.4 million in the preceding quarter with sales of $43.6 million and an average gross margin on sale of mortgage loans of approximately 3.25%. Mortgage volumes remain low as rates have continued to be elevated relative to rates on existing mortgages.

Total loans increased $96.0 million, or 6.8%, compared to a year ago, and $20.4 million, or 1.3%, from three months earlier. Commercial real estate loans increased 8.6% to $627.3 million at June 30, 2024, compared to $577.7 million a year earlier. Commercial real estate loans were comprised of 67.1% non-owner occupied and 32.9% owner occupied at June 30, 2024. Agricultural and farmland loans increased 6.4% to $279.5 million at June 30, 2024, compared to $262.8 million a year earlier, as the Company continues to build expertise in agricultural lending. Residential mortgage loans increased 17.7% to $157.1 million, compared to $133.4 million a year earlier. Commercial loans increased 11.3% to $143.6 million, compared to $129.1 million a year ago. Commercial construction and development loans decreased 13.3% to $137.4 million, compared to $158.5 million a year ago. Home equity loans increased 16.0% to $93.2 million, residential construction loans increased 1.4% to $50.2 million, and consumer loans decreased 3.1% to $29.1 million, compared to a year ago.

“Our deposit mix continues to shift towards higher yielding deposits due to the higher interest rate environment. However, the increase in our overall cost of deposits has slowed, and we anticipate deposit rates will continue to stabilize over the next several quarters,” said Miranda Spaulding, CFO.

Total deposits increased 2.6% to $1.62 billion at June 30, 2024, compared to $1.58 billion at June 30, 2023, and decreased 1.0% compared to $1.64 billion at March 31, 2024. Noninterest-bearing checking accounts represented 24.7%, interest-bearing checking accounts represented 13.0%, savings accounts represented 13.6%, money market accounts comprised 22.2% and time certificates of deposit made up 26.5% of the total deposit portfolio at June 30, 2024. Time certificates of deposit include $26.2 million in brokered certificates at June 30, 2024, compared to $15.1 million at June 30, 2023, and $50.0 million at March 31, 2024. The average cost of total deposits was 1.70% in the second quarter of 2024, compared to 1.62% in the preceding quarter and 1.05% in the second quarter of 2023. The estimated amount of uninsured deposits at both June 30, 2024 and March 31, 2024, was approximately $284.0 million, or 17% of total deposits.

Shareholders’ equity was $170.2 million at June 30, 2024, compared to $162.7 million a year earlier and $168.9 million three months earlier. Book value per share was $21.23 at June 30, 2024, compared to $20.37 a year earlier and $21.07 three months earlier. Tangible book value per share, a non-GAAP financial measure calculated by dividing shareholders’ equity, less goodwill and core deposit intangible, by common shares outstanding, was $16.25 at June 30, 2024, compared to $15.19 a year earlier and $16.05 three months earlier.

Operating Results

“Our NIM expanded eight basis points during the second quarter compared to the preceding quarter, boosted by growth and higher yields on interest earning assets in addition to a slowdown in cost of funds expansion,” said Clark. “We anticipate continued improvement in our cost of funds as we continue through this rate cycle.”

Eagle’s NIM was 3.41% in the second quarter of 2024, compared to 3.33% in the preceding quarter, and a six basis-point contraction compared to 3.47% in the second quarter a year ago. The interest accretion on acquired loans totaled $304,000 and resulted in a seven basis-point increase in the NIM during the second quarter of 2024, compared to $118,000 and a three basis-point increase in the NIM during the preceding quarter. Funding costs for the second quarter of 2024 were 2.78%, compared to 2.67% in the first quarter of 2024 and 2.06% in the second quarter of 2023. Average yields on interest earning assets for the second quarter of 2024 increased to 5.64%, compared to 5.47% in the first quarter of 2024 and 5.06% in the second quarter a year ago. For the first six months of 2024, the NIM was 3.37% compared to 3.66% for the first six months of 2023.

Net interest income, before the provision for credit losses, increased 2.7% to $15.6 million in the second quarter of 2024, compared to $15.2 million in the first quarter of 2024, and increased 2.4% compared to $15.3 million in the second quarter of 2023. Year-to-date, net interest income decreased 2.7% to $30.8 million, compared to $31.7 million in the same period one year earlier.

Revenues for the second quarter of 2024 increased 3.8% to $19.9 million, compared to $19.2 million in the preceding quarter and decreased 7.3% compared to $21.5 million in the second quarter a year ago. In the first six months of 2024, revenues were $39.1 million, compared to $42.6 million in the first six months of 2023. The decrease compared to the first six months a year ago was largely due to lower volumes in mortgage banking activity.

Total noninterest income increased 8.0% to $4.3 million in the second quarter of 2024, compared to $4.0 million in the preceding quarter, and decreased 31.2% compared to $6.2 million in the second quarter a year ago. Net mortgage banking income, the largest component of noninterest income, totaled $2.4 million in the second quarter of 2024, compared to $2.2 million in the preceding quarter and $3.9 million in the second quarter a year ago. This decrease compared to the second quarter a year ago was largely driven by a decline in net gain on sale of mortgage loans. This was impacted by mortgage margin compression and lower loan volumes. In the first six months of 2024, noninterest income decreased 24.4% to $8.2 million, compared to $10.9 million in the first six months of 2023. Net mortgage banking income decreased 33.6% to $4.6 million in the first six months of 2024, compared to $6.9 million in the first six months of 2023. These decreases were driven by a decline in net gain on sale of mortgage loans.

Eagle’s second quarter noninterest expense increased 1.6% to $17.3 million, compared to $17.0 million in the preceding quarter and decreased 7.9% compared to $18.8 million in the second quarter a year ago. Lower salaries and employee benefits contributed to the decrease compared to the year ago quarter. In the first six months of 2024, noninterest expense decreased 2.8% to $34.3 million, compared to $35.3 million in the first six months of 2023.

For the second quarter of 2024, the Company recorded an income tax expense of $444,000. This compared to an income tax expense of $370,000 in the preceding quarter and income tax expense of $344,000 in the second quarter of 2023. The effective tax rate for the second quarter of 2024 was 20.3%, compared to 14.6% for the second quarter of 2023. The year-to-date effective tax rate was 18.3% for 2024 compared to 20.9% for the same period in 2023.

Credit Quality

During the second quarter of 2024, Eagle recorded a provision for credit losses of $412,000. This compared to a $135,000 recapture to its provision for credit losses in the preceding quarter and a $319,000 provision for credit losses in the second quarter a year ago. The allowance for credit losses represented 330.8% of nonperforming loans at June 30, 2024, compared to 227.6% three months earlier and 156.7% a year earlier. Nonperforming loans were $5.1 million at June 30, 2024, $7.2 million at March 31, 2024, and $9.9 million a year earlier.

Net loan charge-offs totaled $2,000 in the second quarter of 2024, compared to net loan recoveries of $65,000 in the preceding quarter and net loan recoveries of $151,000 in the second quarter a year ago. The allowance for credit losses was $16.8 million, or 1.11% of total loans, at June 30, 2024, compared to $16.4 million, or 1.10% of total loans, at March 31, 2024, and $15.6 million, or 1.09% of total loans, a year ago.

Capital Management

The ratio of tangible common shareholders’ equity (shareholders’ equity, less goodwill and core deposit intangible) to tangible assets (total assets, less goodwill and core deposit intangible) was 6.33% at June 30, 2024, from 6.12% a year ago and 6.32% three months earlier. As of June 30, 2024, the Bank’s regulatory capital was in excess of all applicable regulatory requirements and is deemed well capitalized. The Bank’s Tier 1 capital to adjusted total average assets was 9.92% as of June 30, 2024.

About the Company

Eagle Bancorp Montana, Inc. is a bank holding company headquartered in Helena, Montana, and is the holding company of Opportunity Bank of Montana, a community bank established in 1922 that serves consumers and small businesses in Montana through 29 banking offices. Additional information is available on the Bank’s website at www.opportunitybank.com. The shares of Eagle Bancorp Montana, Inc. are traded on the NASDAQ Global Market under the symbol “EBMT.”

Forward Looking Statements

This release may contain certain "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, and may be identified by the use of such words as "believe," “will” "expect," "anticipate," "should," "planned," "estimated," and "potential." These forward-looking statements include, but are not limited to statements of our goals, intentions and expectations; statements regarding our business plans, prospects, mergers, growth and operating strategies; statements regarding the asset quality of our loan and investment portfolios; and estimates of our risks and future costs and benefits. These forward-looking statements are based on current beliefs and expectations of our management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. These factors include, but are not limited to, changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements; general economic conditions and political events, either nationally or in our market areas, that are worse than expected including the ability of the U.S. Congress to increase the U.S. statutory debt limit, as needed, as well as the impact of the 2024 U.S. presidential election; the emergence or continuation of widespread health emergencies or pandemics including the magnitude and duration of the COVID-19 pandemic, including but not limited to vaccine efficacy and immunization rates, new variants, steps taken by governmental and other authorities to contain, mitigate and combat the pandemic, adverse effects on our employees, customers and third-party service providers, the increase in cyberattacks in the current work-from-home environment, the ultimate extent of the impacts on our business, financial position, results of operations, liquidity and prospects, continued deterioration in general business and economic conditions could adversely affect our revenues and the values of our assets and liabilities, lead to a tightening of credit and increase stock price volatility, and potential impairment charges; the impact of continuing adverse developments affecting the U.S. banking industry, including the associated impact of any regulatory changes or other mitigation efforts taken by governmental agencies in response thereto; the possibility that future credit losses may be higher than currently expected due to changes in economic assumptions, customer behavior, adverse developments with respect to U.S. economic conditions and other uncertainties, including the impact of supply chain disruptions, inflationary pressures and labor shortages on economic conditions and our business; an inability to access capital markets or maintain deposits or borrowing costs; competition among banks, financial holding companies and other traditional and non-traditional financial service providers; loan demand or residential and commercial real estate values in Montana; the concentration of our business in Montana; our ability to continue to increase and manage our commercial real estate, commercial business and agricultural loans; the costs and effects of legal, compliance and regulatory actions, changes and developments, including the initiation and resolution of legal proceedings (including any securities, bank operations, consumer or employee litigation); inflation and changes in the interest rate environment that reduce our margins or reduce the fair value of financial instruments; adverse changes in the securities markets that lead to impairment in the value of our investment securities and goodwill; other economic, governmental, competitive, regulatory and technological factors that may affect our operations; our ability to implement new technologies and maintain secure and reliable technology systems including those that involve the Bank’s third-party vendors and service providers; cyber incidents, or theft or loss of Company or customer data or money; our ability to appropriately address social, environmental, and sustainability concerns that may arise from our business activities; the effect of our recent or future acquisitions, including the failure to achieve expected revenue growth and/or expense savings, the failure to effectively integrate their operations, the outcome of any legal proceedings and the diversion of management time on issues related to the integration.

Because of these and other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements. All information set forth in this press release is current as of the date of this release and the company undertakes no duty or obligation to update this information.

Use of Non-GAAP Financial Measures

In addition to results presented in accordance with generally accepted accounting principles utilized in the United States, or GAAP, the Financial Ratios and Other Data contains non-GAAP financial measures. Non-GAAP financial measures include: 1) core efficiency ratio, 2) tangible book value per share and 3) tangible common equity to tangible assets. The Company uses these non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and performance trends, and to enhance investors’ overall understanding of such financial performance. In particular, the use of tangible book value per share and tangible common equity to tangible assets is prevalent among banking regulators, investors and analysts.

The numerator for the core efficiency ratio is calculated by subtracting acquisition costs and intangible asset amortization from noninterest expense. Tangible assets and tangible common shareholders’ equity are calculated by excluding intangible assets from assets and shareholders’ equity, respectively. For these financial measures, our intangible assets consist of goodwill and core deposit intangible. Tangible book value per share is calculated by dividing tangible common shareholders’ equity by the number of common shares outstanding. We believe that this measure is consistent with the capital treatment by our bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios and present this measure to facilitate the comparison of the quality and composition of our capital over time and in comparison, to our competitors.

Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names. Further, the non-GAAP financial measure of tangible book value per share should not be considered in isolation or as a substitute for book value per share or total shareholders’ equity determined in accordance with GAAP, and may not be comparable to a similarly titled measure reported by other companies. Reconciliation of the GAAP and non-GAAP financial measures are presented below.


Balance Sheet

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

June 30,

March 31,

June 30,

 

 

 

 

 

 

 

 

2024

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

 

$

22,361

 

$

19,479

 

$

21,878

 

 

 

Interest bearing deposits in banks

 

 

 

1,401

 

 

1,438

 

 

1,116

 

 

 

 

Total cash and cash equivalents

 

 

23,762

 

 

20,917

 

 

22,994

 

 

 

Securities available-for-sale, at fair value

 

 

 

306,869

 

 

311,227

 

 

325,964

 

 

 

Federal Home Loan Bank ("FHLB") stock

 

 

 

10,136

 

 

8,449

 

 

10,099

 

 

 

Federal Reserve Bank ("FRB") stock

 

 

 

4,131

 

 

4,131

 

 

4,131

 

 

 

Mortgage loans held-for-sale, at fair value

 

 

 

10,518

 

 

9,612

 

 

22,381

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

Residential 1-4 family

 

 

 

 

157,053

 

 

157,414

 

 

133,437

 

 

 

Residential 1-4 family construction

 

 

 

50,228

 

 

45,026

 

 

49,516

 

 

 

Commercial real estate

 

 

 

 

627,326

 

 

632,452

 

 

577,736

 

 

 

Commercial construction and development

 

 

137,427

 

 

147,740

 

 

158,519

 

 

 

Farmland

 

 

 

 

 

142,353

 

 

140,246

 

 

139,290

 

 

 

Other loans:

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

93,213

 

 

90,418

 

 

80,333

 

 

 

Consumer

 

 

 

 

 

29,118

 

 

29,677

 

 

30,065

 

 

 

Commercial

 

 

 

 

 

143,641

 

 

137,640

 

 

129,084

 

 

 

Agricultural

 

 

 

 

 

137,134

 

 

116,775

 

 

123,503

 

 

 

 

Total loans

 

 

 

 

1,517,493

 

 

1,497,388

 

 

1,421,483

 

 

 

Allowance for credit losses

 

 

 

 

(16,830

)

 

(16,410

)

 

(15,560

)

 

 

 

Net loans

 

 

 

 

1,500,663

 

 

1,480,978

 

 

1,405,923

 

 

 

Accrued interest and dividends receivable

 

 

 

13,195

 

 

12,038

 

 

11,194

 

 

 

Mortgage servicing rights, net

 

 

 

 

15,614

 

 

15,738

 

 

15,501

 

 

 

Assets held for sale, at cost

 

 

 

 

257

 

 

-

 

 

323

 

 

 

Premises and equipment, net

 

 

 

 

98,397

 

 

97,643

 

 

88,760

 

 

 

Cash surrender value of life insurance, net

 

 

 

48,529

 

 

48,218

 

 

47,520

 

 

 

Goodwill

 

 

 

 

 

34,740

 

 

34,740

 

 

34,740

 

 

 

Core deposit intangible, net

 

 

 

 

5,168

 

 

5,514

 

 

6,648

 

 

 

Other assets

 

 

 

 

 

26,976

 

 

26,869

 

 

27,101

 

 

 

 

Total assets

 

 

 

$

2,098,955

 

$

2,076,074

 

$

2,023,279

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Deposit accounts:

 

 

 

 

 

 

 

 

 

Noninterest bearing

 

 

 

$

400,113

 

$

408,781

 

$

432,463

 

 

 

Interest bearing

 

 

 

 

 

1,218,752

 

 

1,226,818

 

 

1,145,904

 

 

 

 

Total deposits

 

 

 

1,618,865

 

 

1,635,599

 

 

1,578,367

 

 

 

Accrued expenses and other liabilities

 

 

 

35,804

 

 

34,950

 

 

32,002

 

 

 

FHLB advances and other borrowings

 

 

 

215,050

 

 

177,540

 

 

191,260

 

 

 

Other long-term debt, net

 

 

 

 

59,074

 

 

59,037

 

 

58,925

 

 

 

 

Total liabilities

 

 

 

1,928,793

 

 

1,907,126

 

 

1,860,554

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

 

 

 

Preferred stock (par value $0.01 per share; 1,000,000 shares

 

 

 

 

 

authorized; no shares issued or outstanding)

 

 

-

 

 

-

 

 

-

 

 

 

Common stock (par value $0.01; 20,000,000 shares authorized;

 

 

 

 

 

8,507,429 shares issued; 8,016,784, 8,016,784 and 7,988,132

 

 

 

 

 

shares outstanding at June 30, 2024, March 31, 2024 and

 

 

 

 

 

June 30, 2023, respectively

 

 

 

 

85

 

 

85

 

 

85

 

 

 

Additional paid-in capital

 

 

 

 

108,962

 

 

108,893

 

 

109,345

 

 

 

Unallocated common stock held by Employee Stock Ownership Plan

 

(4,297

)

 

(4,440

)

 

(4,870

)

 

 

Treasury stock, at cost (490,645, 490,645 and 519,297 shares at

 

 

 

 

 

June 30, 2024, March 31, 2024 and June 30, 2023, respectively)

 

(11,124

)

 

(11,124

)

 

(11,574

)

 

 

Retained earnings

 

 

 

 

 

97,413

 

 

96,797

 

 

93,462

 

 

 

Accumulated other comprehensive loss, net of tax

 

 

(20,877

)

 

(21,263

)

 

(23,723

)

 

 

 

Total shareholders' equity

 

 

170,162

 

 

168,948

 

 

162,725

 

 

 

 

Total liabilities and shareholders' equity

$

2,098,955

 

$

2,076,074

 

$

2,023,279

 

 

 

 

 

 

 

 

 

 

 

 



Income Statement

 

 

 

(Unaudited)

 

 

(Unaudited)

(Dollars in thousands, except per share data)

 

 

Three Months Ended

 

Six Months Ended

 

 

 

 

 

 

 

June 30,

March 31,

June 30,

 

June 30,

 

 

 

 

 

 

 

 

2024

 

2024

 

 

2023

 

 

2024

 

2023

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

 

$

22,782

$

21,942

 

$

19,137

 

$

44,724

$

36,874

 

 

Securities available-for-sale

 

 

 

2,631

 

2,724

 

 

2,949

 

 

5,355

 

5,792

 

 

FRB and FHLB dividends

 

 

 

264

 

247

 

 

161

 

 

511

 

268

 

 

Other interest income

 

 

 

145

 

29

 

 

25

 

 

174

 

46

 

 

 

Total interest and dividend income

 

 

 

25,822

 

24,942

 

 

22,272

 

 

50,764

 

42,980

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

Interest expense on deposits

 

 

 

6,884

 

6,548

 

 

4,155

 

 

13,432

 

6,615

 

 

FHLB advances and other borrowings

 

 

 

2,625

 

2,497

 

 

2,179

 

 

5,122

 

3,321

 

 

Other long-term debt

 

 

 

681

 

683

 

 

674

 

 

1,364

 

1,352

 

 

 

Total interest expense

 

 

 

10,190

 

9,728

 

 

7,008

 

 

19,918

 

11,288

 

Net interest income

 

 

 

 

15,632

 

15,214

 

 

15,264

 

 

30,846

 

31,692

 

Provision (recapture) for credit losses

 

 

 

412

 

(135

)

 

319

 

 

277

 

598

 

 

 

Net interest income after provision (recapture) for credit losses

 

15,220

 

15,349

 

 

14,945

 

 

30,569

 

31,094

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

 

428

 

400

 

 

527

 

 

828

 

866

 

 

Mortgage banking, net

 

 

 

2,417

 

2,177

 

 

3,864

 

 

4,594

 

6,914

 

 

Interchange and ATM fees

 

 

 

640

 

563

 

 

641

 

 

1,203

 

1,218

 

 

Appreciation in cash surrender value of life insurance

 

 

320

 

288

 

 

503

 

 

608

 

783

 

 

Net gain (loss) on sale of available-for-sale securities

 

 

-

 

-

 

 

2

 

 

-

 

(222

)

 

Net gain on sale/disposal of premises and equipment

 

 

24

 

-

 

 

70

 

 

24

 

83

 

 

Other noninterest income

 

 

 

440

 

524

 

 

597

 

 

964

 

1,233

 

 

 

Total noninterest income

 

 

 

4,269

 

3,952

 

 

6,204

 

 

8,221

 

10,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

 

10,273

 

9,718

 

 

11,084

 

 

19,991

 

20,777

 

 

Occupancy and equipment expense

 

 

 

2,104

 

2,099

 

 

2,071

 

 

4,203

 

4,144

 

 

Data processing

 

 

 

1,382

 

1,525

 

 

1,572

 

 

2,907

 

2,784

 

 

Advertising

 

 

 

 

316

 

253

 

 

309

 

 

569

 

590

 

 

Amortization

 

 

 

 

348

 

369

 

 

397

 

 

717

 

815

 

 

Loan costs

 

 

 

 

412

 

398

 

 

464

 

 

810

 

909

 

 

FDIC insurance premiums

 

 

 

284

 

299

 

 

393

 

 

583

 

561

 

 

Professional and examination fees

 

 

 

423

 

484

 

 

592

 

 

907

 

1,076

 

 

Other noninterest expense

 

 

 

1,765

 

1,888

 

 

1,908

 

 

3,653

 

3,667

 

 

 

Total noninterest expense

 

 

 

17,307

 

17,033

 

 

18,790

 

 

34,340

 

35,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

 

 

2,182

 

2,268

 

 

2,359

 

 

4,450

 

6,646

 

Provision for income taxes

 

 

 

444

 

370

 

 

344

 

 

814

 

1,389

 

Net income

 

 

 

 

$

1,738

$

1,898

 

$

2,015

 

$

3,636

$

5,257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

 

$

0.22

$

0.24

 

$

0.26

 

$

0.46

$

0.67

 

Diluted earnings per common share

 

 

$

0.22

$

0.24

 

$

0.26

 

$

0.46

$

0.67

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

 

 

7,830,925

 

7,824,928

 

 

7,789,559

 

 

7,827,926

 

7,789,872

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding

 

 

 

7,845,272

 

7,835,304

 

 

7,793,410

 

 

7,840,288

 

7,792,937

 

 

 

 

 

 

 

 

 

 

 

 

 

 



ADDITIONAL FINANCIAL INFORMATION

 

(Unaudited)

 

(Dollars in thousands, except per share data)

Three or Six Months Ended

 

 

 

June 30,

March 31,

June 30,

 

 

 

 

2024

 

 

2024

 

 

2023

 

 

 

 

 

 

 

Mortgage Banking Activity (For the quarter):

 

 

 

 

Net gain on sale of mortgage loans

$

1,600

 

$

1,414

 

$

2,757

 

 

Net change in fair value of loans held-for-sale and derivatives

 

12

 

 

(173

)

 

324

 

 

Mortgage servicing income, net

 

805

 

 

936

 

 

783

 

 

 

Mortgage banking, net

$

2,417

 

$

2,177

 

$

3,864

 

 

 

 

 

 

 

Mortgage Banking Activity (Year-to-date):

 

 

 

 

Net gain on sale of mortgage loans

$

3,014

 

 

$

4,960

 

 

Net change in fair value of loans held-for-sale and derivatives

 

(161

)

 

 

305

 

 

Mortgage servicing income, net

 

1,741

 

 

 

1,649

 

 

 

Mortgage banking, net

$

4,594

 

 

$

6,914

 

 

 

 

 

 

 

Performance Ratios (For the quarter):

 

 

 

 

Return on average assets

 

0.33

%

 

0.37

%

 

0.40

%

 

Return on average equity

 

4.30

%

 

4.67

%

 

4.99

%

 

Yield on average interest earning assets

 

5.64

%

 

5.47

%

 

5.06

%

 

Cost of funds

 

 

2.78

%

 

2.67

%

 

2.06

%

 

Net interest margin

 

3.41

%

 

3.33

%

 

3.47

%

 

Core efficiency ratio*

 

85.22

%

 

86.95

%

 

85.68

%

 

 

 

 

 

 

Performance Ratios (Year-to-date):

 

 

 

 

Return on average assets

 

0.35

%

 

 

0.53

%

 

Return on average equity

 

4.49

%

 

 

6.49

%

 

Yield on average interest earning assets

 

5.55

%

 

 

4.96

%

 

Cost of funds

 

 

2.73

%

 

 

1.71

%

 

Net interest margin

 

3.37

%

 

 

3.66

%

 

Core efficiency ratio*

 

86.06

%

 

 

81.07

%

 

 

 

 

 

 

* The core efficiency ratio is a non-GAAP ratio that is calculated by dividing non-interest expense, exclusive of acquisition

costs and intangible asset amortization, by the sum of net interest income and non-interest income.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADDITIONAL FINANCIAL INFORMATION

 

 

 

(Dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

Asset Quality Ratios and Data:

As of or for the Three Months Ended

 

 

 

June 30,

March 31,

June 30,

 

 

 

 

2024

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

4,012

 

$

5,231

 

$

9,561

 

 

Loans 90 days past due and still accruing

 

1,076

 

 

1,979

 

 

369

 

 

 

Total nonperforming loans

 

5,088

 

 

7,210

 

 

9,930

 

 

Other real estate owned and other repossessed assets

 

4

 

 

-

 

 

-

 

 

 

Total nonperforming assets

$

5,092

 

$

7,210

 

$

9,930

 

 

 

 

 

 

 

 

Nonperforming loans / portfolio loans

 

0.34

%

 

0.48

%

 

0.70

%

 

Nonperforming assets / assets

 

0.24

%

 

0.35

%

 

0.49

%

 

Allowance for credit losses / portfolio loans

 

1.11

%

 

1.10

%

 

1.09

%

 

Allowance for credit losses/ nonperforming loans

 

330.78

%

 

227.60

%

 

156.70

%

 

Gross loan charge-offs for the quarter

$

12

 

$

1

 

$

55

 

 

Gross loan recoveries for the quarter

$

10

 

$

66

 

$

206

 

 

Net loan charge-offs (recoveries) for the quarter

$

2

 

$

(65

)

$

(151

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

March 31,

June 30,

 

 

 

 

2024

 

 

2024

 

 

2023

 

Capital Data (At quarter end):

 

 

 

 

Common shareholders' equity (book value) per share

$

21.23

 

$

21.07

 

$

20.37

 

 

Tangible book value per share**

$

16.25

 

$

16.05

 

$

15.19

 

 

Shares outstanding

 

8,016,784

 

 

8,016,784

 

 

7,988,132

 

 

Tangible common equity to tangible assets***

 

6.33

%

 

6.32

%

 

6.12

%

 

 

 

 

 

 

Other Information:

 

 

 

 

 

Average investment securities for the quarter

$

306,207

 

$

314,129

 

$

343,634

 

 

Average investment securities year-to-date

$

310,168

 

$

314,129

 

$

344,330

 

 

Average loans for the quarter ****

$

1,513,313

 

$

1,499,293

 

$

1,407,316

 

 

Average loans year-to-date ****

$

1,506,303

 

$

1,499,293

 

$

1,387,153

 

 

Average earning assets for the quarter

$

1,837,418

 

$

1,830,316

 

$

1,766,706

 

 

Average earning assets year-to-date

$

1,833,867

 

$

1,830,316

 

$

1,745,870

 

 

Average total assets for the quarter

$

2,077,448

 

$

2,066,579

 

$

1,998,957

 

 

Average total assets year-to-date

$

2,072,013

 

$

2,066,579

 

$

1,973,167

 

 

Average deposits for the quarter

$

1,625,882

 

$

1,625,770

 

$

1,580,343

 

 

Average deposits year-to-date

$

1,625,826

 

$

1,625,770

 

$

1,592,879

 

 

Average equity for the quarter

$

161,533

 

$

162,637

 

$

161,534

 

 

Average equity year-to-date

$

162,084

 

$

162,637

 

$

161,910

 

 

 

 

 

 

 

** The tangible book value per share is a non-GAAP ratio that is calculated by dividing shareholders' equity,

 

less goodwill and core deposit intangible, by common shares outstanding.

 

 

 

*** The tangible common equity to tangible assets is a non-GAAP ratio that is calculated by dividing shareholders'

 

equity, less goodwill and core deposit intangible, by total assets, less goodwill and core deposit intangible.

 

**** Includes loans held for sale

 

 

 



Reconciliation of Non-GAAP Financial Measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Efficiency Ratio

 

(Unaudited)

 

 

(Unaudited)

 

(Dollars in thousands)

Three Months Ended

 

Six Months Ended

 

 

 

 

 

 

June 30,

March 31,

June 30,

 

June 30,

 

 

 

 

 

 

 

2024

 

 

2024

 

 

2023

 

 

 

2024

 

 

2023

 

 

Calculation of Core Efficiency Ratio:

 

 

 

 

 

 

 

 

Noninterest expense

$

17,307

 

$

17,033

 

$

18,790

 

 

$

34,340

 

$

35,323

 

 

 

Intangible asset amortization

 

(348

)

 

(369

)

 

(397

)

 

 

(717

)

 

(815

)

 

 

 

Core efficiency ratio numerator

 

16,959

 

 

16,664

 

 

18,393

 

 

 

33,623

 

 

34,508

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

15,632

 

 

15,214

 

 

15,264

 

 

 

30,846

 

 

31,692

 

 

 

Noninterest income

 

4,269

 

 

3,952

 

 

6,204

 

 

 

8,221

 

 

10,875

 

 

 

 

Core efficiency ratio denominator

 

19,901

 

 

19,166

 

 

21,468

 

 

 

39,067

 

 

42,567

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core efficiency ratio (non-GAAP)

 

85.22

%

 

86.95

%

 

85.68

%

 

 

86.06

%

 

81.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 



Tangible Book Value and Tangible Assets

 

(Unaudited)

 

(Dollars in thousands, except per share data)

 

June 30,

March 31,

June 30,

 

 

 

 

 

 

 

 

2024

 

 

2024

 

 

2023

 

 

Tangible Book Value:

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

$

170,162

 

$

168,948

 

$

162,725

 

 

 

Goodwill and core deposit intangible, net

 

 

(39,908

)

 

(40,254

)

 

(41,388

)

 

 

 

Tangible common shareholders' equity (non-GAAP)

$

130,254

 

$

128,694

 

$

121,337

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period

 

8,016,784

 

 

8,016,784

 

 

7,988,132

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shareholders' equity (book value) per share (GAAP)

$

21.23

 

$

21.07

 

$

20.37

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common shareholders' equity (tangible book value)

 

 

 

 

 

 

per share (non-GAAP)

 

 

$

16.25

 

$

16.05

 

$

15.19

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Assets:

 

 

 

 

 

 

 

 

Total assets

 

 

 

$

2,098,955

 

$

2,076,074

 

$

2,023,279

 

 

 

Goodwill and core deposit intangible, net

 

 

(39,908

)

 

(40,254

)

 

(41,388

)

 

 

 

Tangible assets (non-GAAP)

 

$

2,059,047

 

$

2,035,820

 

$

1,981,891

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common shareholders' equity to tangible assets

 

 

 

 

 

 

(non-GAAP)

 

 

 

 

6.33

%

 

6.32

%

 

6.12

%

 

 

 

 

 

 

 

 

 

 

 

  

Contacts:  Laura F. Clark, President and CEO
(406) 457-4007
Miranda J. Spaulding, SVP and CFO
(406) 441-5010 


Advertisement