EX-99 2 d695304dex99.htm EX-99 EX-99

Exhibit 99

 

LOGO

15985 East High Street

P. O. Box 35

Middlefield, Ohio 44062

Phone: (440) 632-1666   FAX: (440) 632-1700

www.middlefieldbank.bank

 

PRESS RELEASE

 

Company Contact:    Investor and Media Contact:

Thomas G. Caldwell

President/Chief Executive Officer

Middlefield Banc Corp.

(440) 632-1666 Ext. 3200

tcaldwell@middlefieldbank.com

  

Andrew M. Berger

Managing Director

SM Berger & Company, Inc.

(216) 464-6400

andrew@smberger.com

Middlefield Banc Corp. Reports Record Earnings for

2018 Full Year and Fourth Quarter Financial Results

MIDDLEFIELD, OHIO, January 17, 2019 ◆◆◆◆ Middlefield Banc Corp. (NASDAQ: MBCN) today reported record financial results for the three and twelve months ended December 31, 2018.

2018 Financial Highlights (on a year-over-year basis unless noted):

 

   

Net income increased 31.5% to a record $12.4 million

 

   

Earnings per diluted share increased 23.5% to a record $3.83 per share

 

   

For the 2018 fourth quarter, return on average equity was 10.52%, compared to 7.72% for the quarter ended December 31, 2017

 

   

For the 2018 fourth quarter, return on average tangible common equity(1) was 12.17%, compared to 9.05% for the quarter ended December 31, 2017

 

   

For the 2018 fourth quarter, return on average assets was 1.15%, compared to 0.86% for the quarter ended December 31, 2017

 

   

Book value per share was up 6.2% to a record $39.54 per share

 

   

Tangible book value(1) per share was up 7.7% to a record $34.16 per share

 

   

Total net loans increased 7.5% to a record $984.7 million

 

   

Total interest income improved 14.5% to $50.4 million

 

   

Noninterest expense was up 4.6%

 

   

Equity to assets remains strong at 10.28%

“Middlefield achieved multiple financial and operating records during 2018 including assets, deposits, net income and book value per share,” stated Thomas G. Caldwell, President and Chief Executive Officer. “In addition, I am pleased with the continued expansion of returns on average assets, equity, and tangible common equity. Our financial results demonstrate the continued success of our strategic growth plan and the business platform we have created.”


“As we start the new year, we remain focused on executing our growth initiatives, while continuing to maintain strong asset quality. I am encouraged by the prospects to improve our market share in Northeast Ohio, especially in Cuyahoga and Summit counties. In addition, as one of the few community banks in the Central Ohio market, we have a unique opportunity to provide a differentiated banking experience. Over the past two years, we have significantly increased our scale within the Central Ohio market. I am excited by the potential of both markets and expect the productivity of our new Powell and Sunbury locations to increase throughout the year. As you can see, we have a lot of opportunity and we are excited by our growth prospects in 2019 and beyond,” concluded Mr. Caldwell.

Income Statement

For the 2018 full year, net interest income increased 8.3% to $40.4 million, compared to $37.3 million for the same period last year. The net interest margin for the 2018 twelve-month period was 3.77%, compared to 3.82% for the same period last year. Net interest income for the 2018 fourth quarter was $10.5 million, compared to $9.8 million for the 2017 fourth quarter. The net interest margin for the 2018 fourth quarter was 3.76%, compared to 3.84% for the same period of 2017. The 6.7% increase in net interest income for the 2018 fourth quarter was largely a result of a 16.6% increase in interest and fees on loans.

For the 2018 full year, noninterest income was $3.7 million, compared to $4.9 million for the same period last year. Noninterest income for the 2018 fourth quarter was $977 thousand, compared to $918 thousand for the 2017 fourth quarter.

For the 2018 full year, noninterest expense increased 4.6% to $28.7 million, compared to $27.5 million last year. For the 2018 fourth quarter, noninterest expense was $7.2 million, compared to $6.2 million for the same period last year.

“Asset quality continues to improve and in 2018 Middlefield’s nonperforming assets declined 20.4%, while total loans increased 7.5%,” said Donald L. Stacy, Chief Financial Officer. “As a result, nonperforming loans to total loans were 1.07%, which is the lowest level in over six years. We continue to successfully drive deposit growth and ended the quarter with $1.02 billion in deposits. Over the past twelve months, Middlefield’s total deposits increased by $137.9 million or 15.7%. Our loan-to-deposit ratio was 97.6% at December 31, 2018, compared to 105.1% at December 31, 2017.”

Mr. Stacy continues, “We improved operating leverage throughout the year despite the increased operating cost of our new Powell location. Looking ahead, we believe we can continue to generate an annual efficiency ratio in the low 60% range during 2019 as our new Powell and Sunbury locations mature and we focus on controlled growth, operating leverage and improved profitability.”

Balance Sheet

Total assets at December 31, 2018, increased 12.8% to $1.25 billion, from $1.11 billion at December 31, 2017. Net loans at December 31, 2018, were $984.7 million, compared to $916.0 million at December 31, 2017. The 7.5% year-over-year increase in total net loans was a result of a 20.7% increase in real estate construction loans, a 13.8% increase in commercial mortgage loans, and a 5.8% increase in residential mortgage loans, partially offset by a 17.3% decrease in commercial and industrial loans and a 10.5% decline in consumer installment loans.

Total deposits at December 31, 2018, were $1.02 billion, compared to $878.2 million at December 31, 2017. The 15.7% year-over-year increase in deposits was primarily a result of higher money market and time deposits. The investment portfolio, which is entirely classified as available for sale, was $98.3 million at December 31, 2018, compared with $95.3 million at December 31, 2017.


Stockholders’ Equity and Dividends

At December 31, 2018, stockholders’ equity increased 7.0% to $128.3 million, compared to $119.9 million at December 31, 2017. On a per share basis, shareholders’ equity at December 31, 2018, was $39.54 compared to $37.25 at the same period last year.

At December 31, 2018, tangible stockholders’ equity(1) increased 8.6% to $110.8 million, compared to $102.0 million at December 31, 2017. On a per share basis, tangible stockholders’ equity(1) was $34.16 at December 31, 2018, compared to $31.71 at December 31, 2017.

For the 2018 full year, the company declared cash dividends of $1.17 per share, compared to $1.08 per share for the same period last year. The dividend payout ratio for the 2018 twelve-month period was 30.4% compared to 35.5% for the same period last year.

At December 31, 2018, the company had an equity to assets leverage ratio of 10.28%, compared to 10.83% at December 31, 2017.

Asset Quality

The provision for loan losses for the 2018 fourth quarter was $210,000 versus $430,000 for the same period last year. Nonperforming assets at December 31, 2018, were $10.8 million, compared to $13.6 million at December 31, 2017. Net charge-offs for the 2018 fourth quarter were $276,000, or 0.11% of average loans, annualized, compared to $92,000, or 0.04% of average loans, annualized at December 31, 2017.

For the 2018 twelve-month period, net charge-offs were $602,000, or 0.06% of average loans, compared to $453,000, or 0.05% of average loans for the 2017 twelve-month period. The allowance for loan losses at December 31, 2018, stood at $7.4 million, or 0.75% of total loans, compared to $7.2 million or 0.78% of total loans at December 31, 2017.    

Middlefield Banc Corp., headquartered in Middlefield, Ohio, is the bank holding company of The Middlefield Banking Company with total assets of $1.25 billion at December 31, 2018. The bank operates 15 full-service banking centers and an LPL Financial® brokerage office serving Beachwood, Chardon, Cortland, Dublin, Garrettsville, Mantua, Middlefield, Newbury, Orwell, Powell, Solon, Sunbury, Twinsburg, and Westerville. The Bank also operates a Loan Production Office in Mentor, Ohio.

Additional information is available at www.middlefieldbank.bank.

 

(1) 

This press release includes disclosure of Middlefield Banc Corp.’s tangible book value per share and return on average tangible equity, which are financial measures not prepared in accordance with generally accepted accounting principles in the United States (GAAP). A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed by GAAP. Middlefield Banc Corp. believes that these non-GAAP financial measures provide both management and investors a more complete understanding of the underlying operational results and trends and Middlefield Banc Corp.’s marketplace performance. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with GAAP. The reconciliations of non-GAAP financial measures are included in the tables following Consolidated Financial Highlights below.

This press release of Middlefield Banc Corp. and the reports Middlefield Banc Corp. files with the Securities and Exchange Commission often contain “forward-looking statements” relating to present or future trends or factors affecting the banking industry and, specifically, the financial operations, markets and products of Middlefield Banc Corp. These forward-looking statements involve certain risks and uncertainties. There are a number of important factors that could cause Middlefield Banc Corp.’s future results to differ materially from historical performance or projected performance. These factors include, but are not limited to: (1) a significant increase in competitive pressures among financial institutions; (2) changes in the interest rate environment that may reduce interest margins; (3) changes in prepayment speeds, charge-offs and loan loss provisions; (4) less favorable than expected general economic conditions; (5) legislative or regulatory changes that may adversely affect businesses in which Middlefield Banc Corp. is engaged; (6) technological issues which may adversely affect Middlefield Banc Corp.’s financial operations or customers; (7) changes in the securities markets; or (8) risk factors mentioned in the reports and registration statements Middlefield Banc Corp. files with the Securities and Exchange Commission. Middlefield Banc Corp. undertakes no obligation to release revisions to these forward-looking statements or to reflect events or circumstances after the date of this press release.


MIDDLEFIELD BANC CORP.

Consolidated Selected Financial Highlights

(Dollar amounts in thousands)

 

                                                                                                                            

Balance Sheets (period end)

   December 31,
2018
    September 30,
2018
    June 30,
2018
    March 31,
2018
    December 31,
2017
 

ASSETS

          

Cash and due from banks

   $ 107,933     $ 81,951     $ 42,451     $ 33,258     $ 39,886  

Federal funds sold

     —         —         28,795       —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents

     107,933       81,951       71,246       33,258       39,886  

Equity securities, at fair value

     616       671       656       643       —    

Investment securities available for sale, at fair value

     98,322       99,717       100,028       91,262       95,283  

Loans held for sale

     597       925       1,132       937       463  

Loans

     992,109       972,968       943,674       932,374       923,213  

Less allowance for loan and lease losses

     7,428       7,494       7,502       7,551       7,190  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loans

     984,681       965,474       936,172       924,823       916,023  

Premises and equipment, net

     13,003       13,002       12,978       12,225       11,853  

Goodwill

     15,071       15,071       15,071       15,071       15,071  

Core deposit intangibles

     2,397       2,484       2,571       2,658       2,749  

Bank-owned life insurance

     16,080       15,970       15,862       15,764       15,652  

Other real estate owned

     270       257       181       212       212  

Accrued interest receivable and other assets

     9,428       10,806       10,182       9,911       9,144  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL ASSETS

   $ 1,248,398     $ 1,206,328     $ 1,166,079     $ 1,106,764     $ 1,106,336  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     December 31,
2018
    September 30,
2018
    June 30,
2018
    March 31,
2018
    December 31,
2017
 

LIABILITIES

          

Deposits:

          

Noninterest-bearing demand

   $ 178,386     $ 177,833     $ 180,073     $ 166,869     $ 164,424  

Interest-bearing demand

     117,128       124,089       119,834       123,993       112,004  

Money market

     196,685       191,261       137,572       149,359       150,277  

Savings

     222,954       224,704       204,408       221,851       208,502  

Time

     300,914       295,874       290,359       282,501       242,987  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     1,016,067       1,013,761       932,246       944,573       878,194  

Short-term borrowings

     90,398       55,304       87,833       18,671       74,707  

Other borrowings

     8,803       8,956       18,996       19,028       29,065  

Accrued interest payable and other liabilities

     4,840       4,074       4,288       4,340       4,507  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES

     1,120,108       1,082,095       1,043,363       986,612       986,473  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

STOCKHOLDERS’ EQUITY

          

Common equity

     85,925       85,687       85,544       85,116       84,859  

Retained earnings

     56,037       53,520       51,121       48,927       47,431  

Accumulated other comprehensive (loss) income

     (154     (1,456     (431     (373     1,091  

Treasury stock

     (13,518     (13,518     (13,518     (13,518     (13,518
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

     128,290       124,233       122,716       120,152       119,863  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 1,248,398     $ 1,206,328     $ 1,166,079     $ 1,106,764     $ 1,106,336  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


MIDDLEFIELD BANC CORP.

Consolidated Selected Financial Highlights

(Dollar amounts in thousands)

 

                                                                                                                                                                              
     For the Three Months Ended      For the Twelve Months Ended  

Statements of Income

   December 31,
2018
    September 30,
2018
     June 30,
2018
     March 31,
2018
     December 31,
2017
     December 31,
2018
    December 31,
2017
 

INTEREST AND DIVIDEND INCOME

                  

Interest and fees on loans

   $ 12,467     $ 11,821      $ 11,234      $ 11,054      $ 10,696      $ 46,576     $ 40,235  

Interest-earning deposits in other institutions

     146       178        115        119        80        558       328  

Federal funds sold

     17       8        7        14        6        46       15  

Investment securities:

                  

Taxable interest

     182       167        170        169        162        688       762  

Tax-exempt interest

     589       598        550        525        560        2,262       2,406  

Dividends on stock

     58       57        53        59        60        227       249  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total interest and dividend income

     13,459       12,829        12,129        11,940        11,564        50,357       43,995  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

INTEREST EXPENSE

                  

Deposits

     2,828       2,178        1,973        1,640        1,530        8,631       5,350  

Short-term borrowings

     78       296        192        276        101        842       753  

Other borrowings

     92       104        118        122        131        436       544  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total interest expense

     2,998       2,578        2,283        2,038        1,762        9,909       6,647  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

NET INTEREST INCOME

     10,461       10,251        9,846        9,902        9,802        40,448       37,348  

Provision for loan losses

     210       210        210        210        430        840       1,045  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

     10,251       10,041        9,636        9,692        9,372        39,608       36,303  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

NONINTEREST INCOME

                  

Service charges on deposit accounts

     498       491        472        453        478        1,914       1,875  

Investment securities gains on sale, net

     —         —          —          —          —          —         886  

(Loss) gain on equity securities

     (55     15        13        18        —          (9     —    

Earnings on bank-owned life insurance

     110       108        98        112        115        428       431  

Gains on sale of loans

     67       43        117        4        106        231       826  

Other income

     357       291        305        199        219        1,164       841  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest income

     977       948        1,005        786        918        3,728       4,859  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

NONINTEREST EXPENSE

                  

Salaries and employee benefits

     4,065       3,839        3,866        3,979        3,134        15,749       13,758  

Occupancy expense

     465       460        472        536        449        1,933       1,846  

Equipment expense

     273       262        201        233        261        969       1,050  

Data processing costs

     446       481        402        477        416        1,806       1,792  

Ohio state franchise tax

     220       244        244        115        186        823       744  

Federal deposit insurance expense

     100       150        150        150        165        550       533  

Professional fees

     364       346        327        445        522        1,482       1,752  

Advertising expense

     227       236        230        228        161        921       821  

Software amortization expense

     145       155        155        150        134        605       414  

Core deposit intangible amortization

     87       87        87        91        98        352       374  

Merger expense

     —         —          —          —          28        —         1,060  

Other expense

     851       832        929        941        663        3,553       3,341  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest expense

     7,243       7,092        7,063        7,345        6,217        28,743       27,485  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Income before income taxes

     3,985       3,897        3,578        3,133        4,073        14,593       13,677  

Income taxes

     560       593        481        528        1,687        2,162       4,222  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

NET INCOME

   $ 3,425     $ 3,304      $ 3,097      $ 2,605      $ 2,386      $ 12,431     $ 9,455  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 


MIDDLEFIELD BANC CORP.

Consolidated Selected Financial Highlights

(Dollar amounts in thousands, except per share and share amounts)

 

                                                                                                                                                                              
    For the Three Months Ended     For the Twelve Months Ended  
    December 31,
2018
    September 30,
2018
    June 30,
2018
    March 31,
2018
    December 31,
2017
    December 31,
2018
    December 31,
2017
 

Per common share data

                                         

Net income per common share - basic

  $ 1.06     $ 1.02     $ 0.96     $ 0.81     $ 0.73     $ 3.85     $ 3.12  

Net income per common share - diluted

  $ 1.05     $ 1.02     $ 0.96     $ 0.80     $ 0.73     $ 3.83     $ 3.10  

Dividends declared per share

  $ 0.28     $ 0.28     $ 0.28     $ 0.33     $ 0.27     $ 1.17     $ 1.08  

Book value per share (period end)

  $ 39.54     $ 38.38     $ 37.95     $ 37.28     $ 37.25     $ 39.54     $ 37.25  

Tangible book value per share (period end) (2) (3)

  $ 34.16     $ 32.96     $ 32.49     $ 31.78     $ 31.71     $ 34.16     $ 31.71  

Dividends declared

  $ 908     $ 905     $ 903     $ 1,063     $ 868     $ 3,779     $ 3,358  

Dividend yield

    2.62     2.36     2.21     2.69     2.24     2.76     2.24

Dividend payout ratio

    26.51     27.39     29.16     40.81     36.38     30.40     35.52

Average shares outstanding - basic

    3,239,180       3,234,393       3,225,726       3,220,262       3,215,300       3,229,954       3,028,950  

Average shares outstanding - diluted

    3,250,149       3,248,326       3,240,329       3,238,069       3,231,791       3,243,907       3,052,585  

Period ending shares outstanding

    3,244,332       3,236,689       3,233,678       3,222,984       3,217,716       3,244,332       3,217,716  

Selected ratios

                                         

Return on average assets

    1.15     1.13     1.11     0.94     0.86     1.09     0.88

Return on average equity

    10.52     10.33     10.08     8.73     7.72     9.94     8.52

Return on average tangible common equity (2) (4)

    12.17     12.00     11.77     10.23     9.05     11.57     10.15

Efficiency (1)

    61.61     61.65     63.43     67.00     55.58     63.29     62.40

Equity to assets at period end

    10.28     10.30     10.52     10.86     10.83     10.28     10.83

 

(1)

The efficiency ratio is calculated by dividing non-interest expense less amortization of intangibles by the sum of net interest income on a fully taxable equivalent basis plus non-interest income

(2)

See reconciliation of non-GAAP measures below

(3)

Calculated by dividing tangible common equity by shares outstanding

(4)

Calculated by dividing annualized net income for each period by average tangible common equity

MIDDLEFIELD BANC CORP.

Consolidated Selected Financial Highlights

 

                                                                                                                                                                              
     For the Three Months Ended     For the Twelve Months Ended  
     December 31,
2018
    September 30,
2018
    June 30,
2018
    March 31,
2018
    December 31,
2017
    December 31,
2018
    December 31,
2017
 

Yields

                                          

Interest-earning assets:

              

Loans receivable (2)

     5.09     4.89     4.84     4.82     4.70     4.91     4.69

Investment securities (2)

     3.73     3.67     3.68     3.61     4.12     3.67     4.22

Interest-earning deposits with other banks

     2.08     1.95     1.72     1.85     1.42     1.90     1.26

Total interest-earning assets

     4.82     4.65     4.61     4.57     4.51     4.68     4.48

Deposits:

              

Interest-bearing demand deposits

     0.25     0.30     0.23     0.21     0.25     0.23     0.21

Money market deposits

     1.56     0.99     0.87     0.82     0.75     1.11     0.62

Savings deposits

     0.85     0.68     0.57     0.47     0.41     0.65     0.32

Certificates of deposit

     1.99     1.84     1.79     1.65     1.51     1.83     1.46

Total interest-bearing deposits

     1.34     1.11     1.03     0.91     0.84     1.11     0.76

Non-Deposit Funding:

              

Borrowings

     3.54     2.30     2.59     1.67     1.14     2.20     1.35

Total interest-bearing liabilities

     1.39     1.21     1.12     1.00     0.87     1.18     0.83

Cost of deposits

     1.09     0.90     0.84     0.74     0.68     0.90     0.62

Cost of funds

     1.14     0.99     0.92     0.83     0.72     0.97     0.70

Net interest margin (1)

     3.76     3.72     3.76     3.82     3.84     3.77     3.82

 

(1)

Net interest margin represents net interest income as a percentage of average interest-earning assets.

(2)

Tax-equivalent adjustments to calculate the yield on tax-exempt securities and loans were determined using an effective tax rate of 21% for the periods ended in 2018 and 34% for the periods ended in 2017.


                                                                                                                            
     For the Three Months Ended  

End of Period Loan Balances

   December 31,
2018
    September 30,
2018
    June 30,
2018
    March 31,
2018
    December 31,
2017
 

Commercial and industrial

   $ 83,857     $ 93,144     $ 101,975     $ 99,809     $ 101,346  

Real estate - construction

     56,731       48,901       45,647       48,687       47,017  

Real estate - mortgage:

          

Residential

     336,487       329,609       320,858       316,856       318,157  

Commercial

     498,247       483,675       457,050       448,766       437,947  

Consumer installment

     16,787       17,639       18,144       18,256       18,746  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

   $ 992,109     $ 972,968     $ 943,674     $ 932,374     $ 923,213  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Asset quality data

   December 31,
2018
    September 30,
2018
    June 30,
2018
    March 31,
2018
    December 31,
2017
 
(Dollar amounts in thousands)                               

Nonaccrual loans

   $ 6,595     $ 7,288     $ 8,357     $ 8,747     $ 8,433  

Troubled debt restructuring

     3,031       3,241       3,051       9,071       4,982  

90 day past due and accruing

     945       —         15       —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonperforming loans

     10,571       10,529       11,423       17,818       13,415  

Other real estate owned

     270       257       181       212       212  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nonperforming assets

   $ 10,841     $ 10,786     $ 11,604     $ 18,030     $ 13,627  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses

   $ 7,428     $ 7,494     $ 7,502     $ 7,551     $ 7,190  

Allowance for loan losses/total loans

     0.75     0.77     0.79     0.81     0.78

Net charge-offs (recoveries):

          

Quarter-to-date

   $ 276     $ 218     $ 259     $ (151   $ 92  

Year-to-date

     602       326       108       (151     453  

Net charge-offs to average loans, annualized:

          

Quarter-to-date

     0.11     0.09     0.11     -0.06     0.04

Year-to-date

     0.06     0.05     0.02     -0.06     0.05

Nonperforming loans/total loans

     1.07     1.08     1.21     1.91     1.45

Allowance for loan losses/nonperforming loans

     70.27     71.17     65.67     42.38     53.60

Nonperforming assets/total assets

     0.87     0.89     1.00     1.63     1.23

 

                                                                                                                                                                              

Reconciliation of Common Stockholders’ Equity to
Tangible Common Equity

  For the Three Months Ended     For the Twelve Months Ended  
(Dollar amounts in thousands)   December 31,
2018
    September 30,
2018
    June 30,
2018
    March 31,
2018
    December 31,
2017
    December 31,
2018
    December 31,
2017
 

Stockholders’ Equity

  $ 128,290     $ 124,233     $ 122,716     $ 120,152     $ 119,863     $ 128,290     $ 119,863  

Less Goodwill and other intangibles

    17,468       17,555       17,642       17,729       17,820       17,468       17,820  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible Common Equity

  $ 110,822     $ 106,678     $ 105,074     $ 102,423     $ 102,043     $ 110,822     $ 102,043  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average Stockholders’ Equity

  $ 129,208     $ 126,865     $ 123,228     $ 121,001     $ 122,586     $ 125,074     $ 110,966  

Less Average Goodwill and other intangibles

    17,510       17,597       17,683       17,773       17,987       17,641       17,818  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average Tangible Common Equity

  $ 111,698     $ 109,268     $ 105,545     $ 103,228     $ 104,599     $ 107,433     $ 93,148  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

                                                                                                                            

Reconciliation of Average Equity to Return on
Average Tangible Common Equity

   For the Three Months Ended  
     December 31,
2018
     September 30,
2018
     June 30,
2018
     March 31,
2018
     December 31,
2017
 

Stockholders’ Equity

   $ 128,290      $ 124,233      $ 122,716      $ 120,152      $ 119,863  

Less Goodwill and other intangibles

     17,468        17,555        17,642        17,729        17,820  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tangible Common Equity

   $ 110,822      $ 106,678      $ 105,074      $ 102,423      $ 102,043  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Shares outstanding

     3,244,332        3,236,689        3,233,678        3,222,984        3,217,716  

Tangible book value per share

   $ 34.16      $ 32.96      $ 32.49      $ 31.78      $ 31.71