
• | Net income totaled $6.6 million or $0.40 per diluted common share; |
• | Total assets were $1.72 billion at March 31, 2019, an increase of $20.7 million, or 1.2%, from $1.70 billion at December 31, 2018 and an increase of $138.8 million, or 8.8%, from $1.58 billion at March 31, 2018; |
• | Loans held-for-investment, net of deferred costs (fees), were $1.34 billion at March 31, 2019, an increase of $4.5 million, or 0.3%, from $1.34 billion at December 31, 2018 and an increase of $119.9 million, or 9.8%, from $1.22 billion at March 31, 2018; |
• | Total deposits were $1.45 billion at March 31, 2019, an increase of $4.0 million, or 0.3%, from $1.44 billion at December 31, 2018, and an increase of $65.8 million, or 4.8%, from $1.38 billion at March 31, 2018; |
• | The board of directors approved a $6.5 million share repurchase program to begin in the second quarter of 2019; and |
• | Reflecting the Company’s continued earnings performance in the first quarter of 2019, the Company declared an increased cash dividend of $0.06 per common share for shareholders of record on May 31, 2019, and payable on June 14, 2019. |
Three Months Ended | ||||||||||||||||||
($ in thousands, except per share data) | 3/31/2019 | 12/31/2018 | % Change | 3/31/2018 | % Change | |||||||||||||
Net income | $ | 6,564 | $ | 6,732 | (2.5 | )% | $ | 6,264 | 4.8 | % | ||||||||
Diluted earnings per common share | $ | 0.40 | $ | 0.41 | (2.4 | )% | $ | 0.46 | (13.0 | )% | ||||||||
Net interest income | $ | 17,153 | $ | 17,856 | (3.9 | )% | $ | 15,294 | 12.2 | % | ||||||||
Provision (reversal) for loan losses | (85 | ) | 294 | (128.9 | )% | 95 | (189.5 | )% | ||||||||||
Noninterest income | 2,409 | 2,239 | 7.6 | % | 3,362 | (28.3 | )% | |||||||||||
Noninterest expense | 10,289 | 10,135 | 1.5 | % | 9,631 | 6.8 | % | |||||||||||
Return on average assets (1) | 1.57 | % | 1.60 | % | 1.73 | % | ||||||||||||
Return on average shareholders’ equity (1), (2) | 12.43 | % | 12.92 | % | 17.50 | % | ||||||||||||
Net interest margin (1) | 4.22 | % | 4.33 | % | 4.33 | % | ||||||||||||
Efficiency ratio (3) | 52.60 | % | 50.44 | % | 51.62 | % | ||||||||||||
($ in thousands, except per share data) | 3/31/2019 | 12/31/2018 | % Change | 3/31/2018 | % Change | |||||||||||||
Total assets | $ | 1,717,774 | $ | 1,697,028 | 1.2 | % | $ | 1,578,970 | 8.8 | % | ||||||||
Net loans held-for-investment | 1,330,035 | 1,325,515 | 0.3 | % | 1,210,901 | 9.8 | % | |||||||||||
Total deposits | 1,447,758 | 1,443,753 | 0.3 | % | 1,381,925 | 4.8 | % | |||||||||||
Book value per common share (2), (4) | $ | 13.57 | $ | 13.16 | 3.1 | % | $ | 10.97 | 23.7 | % | ||||||||
Tier 1 leverage ratio (consolidated) | 12.83 | % | 12.60 | % | 10.09 | % | ||||||||||||
Total shareholders’ equity to total assets (2) | 12.64 | % | 12.39 | % | 9.32 | % | ||||||||||||
(1) | Ratios are presented on an annualized basis. |
(2) | The Company did not have any intangible equity components for the presented periods. |
(3) | The ratios are calculated by dividing noninterest expense by the sum of net interest income and noninterest income. |
(4) | The ratios are calculated by dividing total shareholders’ equity by the number of outstanding common shares. |
Three Months Ended | ||||||||||||||||||
($ in thousands) | 3/31/2019 | 12/31/2018 | % Change | 3/31/2018 | % Change | |||||||||||||
Interest income: | ||||||||||||||||||
Interest and fees on loans | $ | 20,934 | $ | 21,088 | (0.7 | )% | $ | 17,440 | 20.0 | % | ||||||||
Interest on investment securities | 1,093 | 1,076 | 1.6 | % | 848 | 28.9 | % | |||||||||||
Interest and dividend on other interest-earning assets | 925 | 1,067 | (13.3 | )% | 340 | 172.1 | % | |||||||||||
Total interest income | 22,952 | 23,231 | (1.2 | )% | 18,628 | 23.2 | % | |||||||||||
Interest expense: | ||||||||||||||||||
Interest on deposits | 5,665 | 5,239 | 8.1 | % | 3,166 | 78.9 | % | |||||||||||
Interest on other borrowings | 134 | 136 | (1.5 | )% | 168 | (20.2 | )% | |||||||||||
Total interest expense | 5,799 | 5,375 | 7.9 | % | 3,334 | 73.9 | % | |||||||||||
Net interest income | $ | 17,153 | $ | 17,856 | (3.9 | )% | $ | 15,294 | 12.2 | % | ||||||||
3/31/2019 | 12/31/2018 | 3/31/2018 | ||||||||||||||||
% to Total Loans | Weighted-Average Contractual Rate | % to Total Loans | Weighted-Average Contractual Rate | % to Total Loans | Weighted-Average Contractual Rate | |||||||||||||
Fixed rate loans | 34.6 | % | 5.17 | % | 34.4 | % | 5.13 | % | 26.8 | % | 5.07 | % | ||||||
Variable rate loans | 65.4 | % | 6.29 | % | 65.6 | % | 6.30 | % | 73.2 | % | 5.62 | % | ||||||
Three Months Ended | ||||||||||||||||||
($ in thousands) | 3/31/2019 | 12/31/2018 | % Change | 3/31/2018 | % Change | |||||||||||||
Gain on sale of SBA loans | $ | 1,104 | $ | 1,059 | 4.2 | % | $ | 2,049 | (46.1 | )% | ||||||||
Gain on sale of residential property loans | 16 | 6 | 166.7 | % | 22 | (27.3 | )% | |||||||||||
Gain on sale of other loans | — | 18 | (100.0 | )% | 45 | (100.0 | )% | |||||||||||
Total gain on sale of loans | 1,120 | 1,083 | 3.4 | % | 2,116 | (47.1 | )% | |||||||||||
Service charges and fees on deposits | 364 | 398 | (8.5 | )% | 349 | 4.3 | % | |||||||||||
Loan servicing income | 631 | 371 | 70.1 | % | 626 | 0.8 | % | |||||||||||
Other income | 294 | 387 | (24.0 | )% | 271 | 8.5 | % | |||||||||||
Total noninterest income | $ | 2,409 | $ | 2,239 | 7.6 | % | $ | 3,362 | (28.3 | )% | ||||||||
Three Months Ended | ||||||||||||||||||
($ in thousands) | 3/31/2019 | 12/31/2018 | % Change | 3/31/2018 | % Change | |||||||||||||
Salaries and employee benefits | $ | 6,622 | $ | 6,234 | 6.2 | % | $ | 6,246 | 6.0 | % | ||||||||
Occupancy and equipment | 1,313 | 1,358 | (3.3 | )% | 1,144 | 14.8 | % | |||||||||||
Professional fees | 758 | 452 | 67.7 | % | 523 | 44.9 | % | |||||||||||
Marketing and business promotion | 228 | 526 | (56.7 | )% | 388 | (41.2 | )% | |||||||||||
Data processing | 318 | 309 | 2.9 | % | 302 | 5.3 | % | |||||||||||
Director fees and expenses | 189 | 281 | (32.7 | )% | 230 | (17.8 | )% | |||||||||||
Regulatory assessments | 116 | 75 | 54.7 | % | 132 | (12.1 | )% | |||||||||||
Other expenses | 745 | 900 | (17.2 | )% | 666 | 11.9 | % | |||||||||||
Total noninterest expense | $ | 10,289 | $ | 10,135 | 1.5 | % | $ | 9,631 | 6.8 | % | ||||||||
($ in thousands) | 3/31/2019 | 12/31/2018 | % Change | 3/31/2018 | % Change | |||||||||||||
Real estate loans: | ||||||||||||||||||
Commercial property | $ | 715,488 | $ | 709,409 | 0.9 | % | $ | 674,958 | 6.0 | % | ||||||||
Residential property | 237,115 | 233,816 | 1.4 | % | 184,396 | 28.6 | % | |||||||||||
SBA property | 124,751 | 120,939 | 3.2 | % | 135,581 | (8.0 | )% | |||||||||||
Construction | 19,983 | 27,323 | (26.9 | )% | 25,969 | (23.1 | )% | |||||||||||
Commercial and industrial loans: | ||||||||||||||||||
Commercial term | 103,866 | 102,133 | 1.7 | % | 79,707 | 30.3 | % | |||||||||||
Commercial lines of credit | 77,022 | 80,473 | (4.3 | )% | 58,184 | 32.4 | % | |||||||||||
SBA commercial term | 26,347 | 27,147 | (2.9 | )% | 29,508 | (10.7 | )% | |||||||||||
Trade finance | 14,046 | 11,521 | 21.9 | % | 2,124 | 561.3 | % | |||||||||||
Other consumer loans | 24,554 | 25,921 | (5.3 | )% | 32,845 | (25.2 | )% | |||||||||||
Loans held-for-investment | 1,343,172 | 1,338,682 | 0.3 | % | 1,223,272 | 9.8 | % | |||||||||||
Loans held-for-sale | 3,915 | 5,781 | (32.3 | )% | 6,182 | (36.7 | )% | |||||||||||
Total loans | $ | 1,347,087 | $ | 1,344,463 | 0.2 | % | $ | 1,229,454 | 9.6 | % | ||||||||
($ in thousands) | 3/31/2019 | 12/31/2018 | % Change | 3/31/2018 | % Change | |||||||||||||
Nonaccrual loans: | ||||||||||||||||||
Real estate loans: | ||||||||||||||||||
Commercial property | $ | — | $ | — | — | % | $ | 311 | (100.0 | )% | ||||||||
Residential property | — | 302 | (100.0 | )% | 730 | (100.0 | )% | |||||||||||
SBA property | 1,011 | 540 | 87.2 | % | 1,022 | (1.1 | )% | |||||||||||
Commercial and industrial loans: | ||||||||||||||||||
SBA commercial term | 186 | 203 | (8.4 | )% | 318 | (41.5 | )% | |||||||||||
Consumer loans | 74 | 16 | 362.5 | % | 16 | 362.5 | % | |||||||||||
Total nonaccrual loans held-for-investment | 1,271 | 1,061 | 19.8 | % | 2,397 | (47.0 | )% | |||||||||||
Loans past due 90 days or more and still accruing | — | — | — | % | — | — | % | |||||||||||
Non-performing loans (“NPLs”) | 1,271 | 1,061 | 19.8 | % | 2,397 | (47.0 | )% | |||||||||||
Other real estate owned | 395 | — | — | % | — | — | % | |||||||||||
Non-performing assets (“NPAs”) | $ | 1,666 | $ | 1,061 | 57.0 | % | $ | 2,397 | (30.5 | )% | ||||||||
Loans past due and still accruing: | ||||||||||||||||||
Loans past due 30 to 59 days and still accruing | $ | 950 | $ | 368 | 158.2 | % | $ | 864 | 10.0 | % | ||||||||
Loans past due 60 to 89 days and still accruing | 12 | 9 | 33.3 | % | 128 | (90.6 | )% | |||||||||||
Loans past due 90 days or more and still accruing | — | — | — | % | — | — | % | |||||||||||
Total loans past due and still accruing | $ | 962 | $ | 377 | 155.2 | % | $ | 992 | (3.0 | )% | ||||||||
Troubled debt restructurings (“TDRs”): | ||||||||||||||||||
Accruing TDRs | $ | 412 | $ | 432 | (4.6 | )% | $ | 554 | (25.6 | )% | ||||||||
Nonaccrual TDRs | 127 | 131 | (3.1 | )% | 595 | (78.7 | )% | |||||||||||
Total TDRs | $ | 539 | $ | 563 | (4.3 | )% | $ | 1,149 | (53.1 | )% | ||||||||
NPLs to loans held-for-investment | 0.09 | % | 0.08 | % | 0.20 | % | ||||||||||||
NPAs to total assets | 0.10 | % | 0.06 | % | 0.15 | % | ||||||||||||
3/31/2019 | 12/31/2018 | 3/31/2018 | |||||||||||||||||||
($ in thousands) | Amount | % to Total | Amount | % to Total | Amount | % to Total | |||||||||||||||
Noninterest-bearing demand deposits | $ | 330,645 | 22.8 | % | $ | 329,270 | 22.8 | % | $ | 321,109 | 23.2 | % | |||||||||
Interest-bearing deposits: | |||||||||||||||||||||
NOW | 13,045 | 0.9 | % | 24,683 | 1.7 | % | 9,716 | 0.7 | % | ||||||||||||
Money market accounts | 272,085 | 18.8 | % | 280,733 | 19.4 | % | 272,208 | 19.7 | % | ||||||||||||
Savings | 9,510 | 0.7 | % | 8,194 | 0.6 | % | 8,181 | 0.6 | % | ||||||||||||
Time deposits of $250,000 or less | 455,270 | 31.4 | % | 477,134 | 33.0 | % | 477,575 | 34.6 | % | ||||||||||||
Time deposits of more than $250,000 | 209,693 | 14.5 | % | 181,239 | 12.6 | % | 140,636 | 10.2 | % | ||||||||||||
State and brokered deposits | 157,510 | 10.9 | % | 142,500 | 9.9 | % | 152,500 | 11.0 | % | ||||||||||||
Total interest-bearing deposits | 1,117,113 | 77.2 | % | 1,114,483 | 77.2 | % | 1,060,816 | 76.8 | % | ||||||||||||
Total deposits | $ | 1,447,758 | 100.0 | % | $ | 1,443,753 | 100.0 | % | $ | 1,381,925 | 100.0 | % | |||||||||
3/31/2019 | 12/31/2018 | 3/31/2018 | |||||||
Pacific City Financial Corporation | |||||||||
Common tier 1 capital (to risk-weighted assets) | 16.52 | % | 16.28 | % | 12.32 | % | |||
Total capital (to risk-weighted assets) | 17.53 | % | 17.31 | % | 13.36 | % | |||
Tier 1 capital (to risk-weighted assets) | 16.52 | % | 16.28 | % | 12.32 | % | |||
Tier 1 capital (to average assets) | 12.83 | % | 12.60 | % | 10.09 | % | |||
Pacific City Bank | |||||||||
Common tier 1 capital (to risk-weighted assets) | 16.41 | % | 16.19 | % | 12.25 | % | |||
Total capital (to risk-weighted assets) | 17.42 | % | 17.21 | % | 13.29 | % | |||
Tier 1 capital (to risk-weighted assets) | 16.41 | % | 16.19 | % | 12.25 | % | |||
Tier 1 capital (to average assets) | 12.74 | % | 12.53 | % | 10.03 | % | |||
3/31/2019 | 12/31/2018 | % Change | 3/31/2018 | % Change | ||||||||||||||
Assets | ||||||||||||||||||
Cash and due from banks | $ | 22,106 | $ | 24,121 | (8.4 | )% | $ | 16,765 | 31.9 | % | ||||||||
Interest-bearing deposits in financial institutions | 151,481 | 138,152 | 9.6 | % | 164,788 | (8.1 | )% | |||||||||||
Total cash and cash equivalents | 173,587 | 162,273 | 7.0 | % | 181,553 | (4.4 | )% | |||||||||||
Securities available-for-sale, at fair value | 144,353 | 146,991 | (1.8 | )% | 125,940 | 14.6 | % | |||||||||||
Securities held-to-maturity | 23,311 | 21,760 | 7.1 | % | 20,826 | 11.9 | % | |||||||||||
Total investment securities | 167,664 | 168,751 | (0.6 | )% | 146,766 | 14.2 | % | |||||||||||
Loans held-for-sale | 3,915 | 5,781 | (32.3 | )% | 6,182 | (36.7 | )% | |||||||||||
Loans held-for-investment, net of deferred loan costs (fees) | 1,343,172 | 1,338,682 | 0.3 | % | 1,223,272 | 9.8 | % | |||||||||||
Allowance for loan losses | (13,137 | ) | (13,167 | ) | (0.2 | )% | (12,371 | ) | 6.2 | % | ||||||||
Net loans held-for-investments | 1,330,035 | 1,325,515 | 0.3 | % | 1,210,901 | 9.8 | % | |||||||||||
Premises and equipment, net | 4,259 | 4,588 | (7.2 | )% | 5,069 | (16.0 | )% | |||||||||||
Federal Home Loan Bank and other bank stock | 7,433 | 7,433 | — | % | 6,589 | 12.8 | % | |||||||||||
Other real estate owned, net | 395 | — | — | % | — | — | % | |||||||||||
Deferred tax assets, net | 3,251 | 3,377 | (3.7 | )% | 4,239 | (23.3 | )% | |||||||||||
Servicing assets | 7,485 | 7,666 | (2.4 | )% | 8,890 | (15.8 | )% | |||||||||||
Operating lease assets | 9,132 | — | — | % | — | — | % | |||||||||||
Accrued interest receivable and other assets | 10,618 | 11,644 | (8.8 | )% | 8,781 | 20.9 | % | |||||||||||
Total assets | $ | 1,717,774 | $ | 1,697,028 | 1.2 | % | $ | 1,578,970 | 8.8 | % | ||||||||
Liabilities | ||||||||||||||||||
Deposits: | ||||||||||||||||||
Noninterest-bearing demand | $ | 330,645 | $ | 329,270 | 0.4 | % | $ | 321,109 | 3.0 | % | ||||||||
Savings, NOW and money market accounts | 294,650 | 313,610 | (6.0 | )% | 290,105 | 1.6 | % | |||||||||||
Time deposits of $250,000 or less | 492,770 | 519,634 | (5.2 | )% | 530,075 | (7.0 | )% | |||||||||||
Time deposits of more than $250,000 | 329,693 | 281,239 | 17.2 | % | 240,636 | 37.0 | % | |||||||||||
Total deposits | 1,447,758 | 1,443,753 | 0.3 | % | 1,381,925 | 4.8 | % | |||||||||||
Federal Home Loan Bank advances | 30,000 | 30,000 | — | % | 40,000 | (25.0 | )% | |||||||||||
Operating lease liabilities | 10,133 | — | — | % | — | — | % | |||||||||||
Accrued interest payable and other liabilities | 12,672 | 12,979 | (2.4 | )% | 9,812 | 29.1 | % | |||||||||||
Total liabilities | 1,500,563 | 1,486,732 | 0.9 | % | 1,431,737 | 4.8 | % | |||||||||||
Commitments and contingent liabilities | ||||||||||||||||||
Shareholders’ equity | ||||||||||||||||||
Common stock | 171,407 | 171,067 | 0.2 | % | 125,511 | 36.6 | % | |||||||||||
Additional paid-in capital | 3,336 | 3,299 | 1.1 | % | 3,072 | 8.6 | % | |||||||||||
Retained earnings | 43,288 | 37,577 | 15.2 | % | 20,898 | 107.1 | % | |||||||||||
Accumulated other comprehensive loss, net | (820 | ) | (1,647 | ) | (50.2 | )% | (2,248 | ) | (63.5 | )% | ||||||||
Total shareholders’ equity | 217,211 | 210,296 | 3.3 | % | 147,233 | 47.5 | % | |||||||||||
Total liabilities and shareholders’ equity | $ | 1,717,774 | $ | 1,697,028 | 1.2 | % | $ | 1,578,970 | 8.8 | % | ||||||||
Outstanding common shares | 16,011,151 | 15,977,754 | 13,424,777 | |||||||||||||||
Book value per common share (1) | $ | 13.57 | $ | 13.16 | $ | 10.97 | ||||||||||||
Total loan to total deposit ratio | 93.05 | % | 93.12 | % | 88.97 | % | ||||||||||||
Noninterest-bearing deposits to total deposits | 22.84 | % | 22.81 | % | 23.24 | % | ||||||||||||
(1) | The ratios are calculated by dividing total shareholders’ equity by the number of outstanding common shares. The Company did not have any intangible equity components for the presented periods. |
Three Months Ended | |||||||||||||||||
3/31/2019 | 12/31/2018 | % Change | 3/31/2018 | % Change | |||||||||||||
Interest income: | |||||||||||||||||
Interest and fees on loans | $ | 20,934 | $ | 21,088 | (0.7 | )% | $ | 17,440 | 20.0 | % | |||||||
Interest on investment securities | 1,093 | 1,076 | 1.6 | % | 848 | 28.9 | % | ||||||||||
Interest and dividend on other interest-earning assets | 925 | 1,067 | (13.3 | )% | 340 | 172.1 | % | ||||||||||
Total interest income | 22,952 | 23,231 | (1.2 | )% | 18,628 | 23.2 | % | ||||||||||
Interest expense: | |||||||||||||||||
Interest on deposits | 5,665 | 5,239 | 8.1 | % | 3,166 | 78.9 | % | ||||||||||
Interest on other borrowings | 134 | 136 | (1.5 | )% | 168 | (20.2 | )% | ||||||||||
Total interest expense | 5,799 | 5,375 | 7.9 | % | 3,334 | 73.9 | % | ||||||||||
Net interest income | 17,153 | 17,856 | (3.9 | )% | 15,294 | 12.2 | % | ||||||||||
Provision (reversal) for loan losses | (85 | ) | 294 | (128.9 | )% | 95 | (189.5 | )% | |||||||||
Net interest income after provision for loan losses | 17,238 | 17,562 | (1.8 | )% | 15,199 | 13.4 | % | ||||||||||
Noninterest income: | |||||||||||||||||
Gain on sale of SBA loans | 1,104 | 1,059 | 4.2 | % | 2,049 | (46.1 | )% | ||||||||||
Gain on sale of residential property loans | 16 | 6 | 166.7 | % | 22 | (27.3 | )% | ||||||||||
Gain on sale of other loans | — | 18 | (100.0 | )% | 45 | (100.0 | )% | ||||||||||
Service charges and fees on deposits | 364 | 398 | (8.5 | )% | 349 | 4.3 | % | ||||||||||
Servicing income | 631 | 371 | 70.1 | % | 626 | 0.8 | % | ||||||||||
Other income | 294 | 387 | (24.0 | )% | 271 | 8.5 | % | ||||||||||
Total noninterest income | 2,409 | 2,239 | 7.6 | % | 3,362 | (28.3 | )% | ||||||||||
Noninterest expense: | |||||||||||||||||
Salaries and employee benefits | 6,622 | 6,234 | 6.2 | % | 6,246 | 6.0 | % | ||||||||||
Occupancy and equipment | 1,313 | 1,358 | (3.3 | )% | 1,144 | 14.8 | % | ||||||||||
Professional fees | 758 | 452 | 67.7 | % | 523 | 44.9 | % | ||||||||||
Marketing and business promotion | 228 | 526 | (56.7 | )% | 388 | (41.2 | )% | ||||||||||
Data processing | 318 | 309 | 2.9 | % | 302 | 5.3 | % | ||||||||||
Director fees and expenses | 189 | 281 | (32.7 | )% | 230 | (17.8 | )% | ||||||||||
Regulatory assessments | 116 | 75 | 54.7 | % | 132 | (12.1 | )% | ||||||||||
Other expenses | 745 | 900 | (17.2 | )% | 666 | 11.9 | % | ||||||||||
Total noninterest expense | 10,289 | 10,135 | 1.5 | % | 9,631 | 6.8 | % | ||||||||||
Income before income taxes | 9,358 | 9,666 | (3.2 | )% | 8,930 | 4.8 | % | ||||||||||
Income tax expense | 2,794 | 2,934 | (4.8 | )% | 2,666 | 4.8 | % | ||||||||||
Net income | $ | 6,564 | $ | 6,732 | (2.5 | )% | $ | 6,264 | 4.8 | % | |||||||
Earnings per common share | |||||||||||||||||
Basic | $ | 0.41 | $ | 0.42 | $ | 0.47 | |||||||||||
Diluted | $ | 0.40 | $ | 0.41 | $ | 0.46 | |||||||||||
Average common shares outstanding | |||||||||||||||||
Basic | 15,999,464 | 15,975,387 | 13,418,259 | ||||||||||||||
Diluted | 16,271,269 | 16,244,837 | 13,586,759 | ||||||||||||||
Dividend paid per common share | $ | 0.05 | $ | 0.03 | $ | 0.03 | |||||||||||
Return on average assets (1) | 1.57 | % | 1.60 | % | 1.73 | % | |||||||||||
Return on average shareholders’ equity (1), (2) | 12.43 | % | 12.92 | % | 17.50 | % | |||||||||||
Efficiency ratio (3) | 52.60 | % | 50.44 | % | 51.62 | % | |||||||||||
(1) | Ratios are presented on an annualized basis. |
(2) | The Company did not have any intangible equity components for the presented periods. |
(3) | The ratios are calculated by dividing noninterest expense by the sum of net interest income and noninterest income. |
Three Months Ended | |||||||||||||||||||||||||||||||||
3/31/2019 | 12/31/2018 | 3/31/2018 | |||||||||||||||||||||||||||||||
Average Balance | Interest Income/ Expense | Avg. Yield/Rate | Average Balance | Interest Income/ Expense | Avg. Yield/Rate | Average Balance | Interest Income/ Expense | Avg. Yield/Rate | |||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||
Total loans (1) | $ | 1,342,168 | $ | 20,934 | 6.33 | % | $ | 1,319,403 | $ | 21,088 | 6.34 | % | $ | 1,219,867 | $ | 17,440 | 5.80 | % | |||||||||||||||
Mortgage-backed securities | 84,523 | 549 | 2.63 | % | 80,967 | 534 | 2.62 | % | 67,484 | 391 | 2.35 | % | |||||||||||||||||||||
Collateralized mortgage obligation | 54,908 | 358 | 2.64 | % | 55,666 | 359 | 2.56 | % | 50,974 | 280 | 2.23 | % | |||||||||||||||||||||
SBA loan pool securities | 22,142 | 147 | 2.69 | % | 23,029 | 144 | 2.48 | % | 24,350 | 137 | 2.28 | % | |||||||||||||||||||||
Municipal bonds (2) | 5,888 | 39 | 2.69 | % | 5,892 | 39 | 2.63 | % | 6,583 | 40 | 2.46 | % | |||||||||||||||||||||
Other interest-earning assets | 140,464 | 925 | 2.67 | % | 152,894 | 1,067 | 2.77 | % | 63,981 | 340 | 2.16 | % | |||||||||||||||||||||
Total interest-earning assets | 1,650,093 | 22,952 | 5.64 | % | 1,637,851 | 23,231 | 5.63 | % | 1,433,239 | 18,628 | 5.27 | % | |||||||||||||||||||||
Noninterest-earning assets: | |||||||||||||||||||||||||||||||||
Cash and cash equivalents | 18,678 | 18,882 | 20,329 | ||||||||||||||||||||||||||||||
Allowance for loan losses | (13,118 | ) | (12,935 | ) | (12,366 | ) | |||||||||||||||||||||||||||
Other assets | 34,696 | 25,972 | 26,746 | ||||||||||||||||||||||||||||||
Total noninterest-earning assets | 40,256 | 31,919 | 34,709 | ||||||||||||||||||||||||||||||
Total assets | $ | 1,690,349 | $ | 1,669,770 | $ | 1,467,948 | |||||||||||||||||||||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||
Deposits: | |||||||||||||||||||||||||||||||||
NOW and money market accounts | $ | 293,245 | 1,132 | 1.57 | % | $ | 301,700 | 1,110 | 1.46 | % | $ | 297,947 | 760 | 1.03 | % | ||||||||||||||||||
Savings | 8,469 | 8 | 0.38 | % | 8,364 | 8 | 0.38 | % | 8,632 | 6 | 0.28 | % | |||||||||||||||||||||
Time deposits | 813,934 | 4,525 | 2.25 | % | 790,453 | 4,121 | 2.07 | % | 654,124 | 2,400 | 1.49 | % | |||||||||||||||||||||
Total interest-bearing deposits | 1,115,648 | 5,665 | 2.06 | % | 1,100,517 | 5,239 | 1.89 | % | 960,703 | 3,166 | 1.34 | % | |||||||||||||||||||||
Federal Home Loan Bank advances | 30,074 | 134 | 1.81 | % | 30,000 | 136 | 1.80 | % | 40,000 | 168 | 1.70 | % | |||||||||||||||||||||
Total interest-bearing liabilities | 1,145,722 | 5,799 | 2.05 | % | 1,130,517 | 5,375 | 1.89 | % | 1,000,703 | 3,334 | 1.35 | % | |||||||||||||||||||||
Noninterest-bearing liabilities | |||||||||||||||||||||||||||||||||
Noninterest-bearing demand | 308,071 | 320,232 | 313,660 | ||||||||||||||||||||||||||||||
Other liabilities | 22,322 | 12,281 | 8,384 | ||||||||||||||||||||||||||||||
Total noninterest-bearing liabilities | 330,393 | 332,513 | 322,044 | ||||||||||||||||||||||||||||||
Total liabilities | 1,476,115 | 1,463,030 | 1,322,747 | ||||||||||||||||||||||||||||||
Total shareholders’ equity | 214,234 | 206,740 | 145,201 | ||||||||||||||||||||||||||||||
Total liabilities and shareholders’ equity | $ | 1,690,349 | $ | 1,669,770 | $ | 1,467,948 | |||||||||||||||||||||||||||
Net interest income | $ | 17,153 | $ | 17,856 | $ | 15,294 | |||||||||||||||||||||||||||
Net interest spread (3) | 3.59 | % | 3.74 | % | 3.92 | % | |||||||||||||||||||||||||||
Net interest margin (4) | 4.22 | % | 4.33 | % | 4.33 | % | |||||||||||||||||||||||||||
Total deposits | $ | 1,423,719 | $ | 5,665 | 1.61 | % | $ | 1,420,749 | $ | 5,239 | 1.46 | % | $ | 1,274,363 | $ | 3,166 | 1.01 | % | |||||||||||||||
Total funding (5) | $ | 1,453,793 | $ | 5,799 | 1.62 | % | $ | 1,450,749 | $ | 5,375 | 1.47 | % | $ | 1,314,363 | $ | 3,334 | 1.03 | % | |||||||||||||||
(1) | Total loans include both loans held-for-sale and loans held-for-investment, net of deferred loan costs (fees). |
(2) | The yield on municipal bonds has not been computed on a tax-equivalent basis. |
(3) | Net interest spread is calculated by subtracting average rate on interest-bearing liabilities from average yield on interest-earning assets. |
(4) | Net interest margin is calculated by dividing annualized net interest income by average interest-earning assets. |
(5) | Total funding is the sum of interest-bearing liabilities and noninterest-bearing deposits. The cost of total funding is calculated as annualized total interest expense divided by average total funding. |