EX-99.1 2 ex99-1.htm PRESS RELEASE DATED JULY 23, 2018
Exhibit 99.1


 

FOR IMMEDIATE RELEASE
Contact: Matt Funke, CFO
July 23, 2018
(573) 778-1800

SOUTHERN MISSOURI BANCORP REPORTS PRELIMINARY RESULTS FOR FOURTH QUARTER OF FISCAL 2018;
INCREASES QUARTERLY DIVIDEND BY 18.2%, TO $0.13 PER COMMON SHARE;
CONFERENCE CALL TO DISCUSS RESULTS SCHEDULED FOR TUESDAY, JULY 24, AT 1:30PM CENTRAL TIME

Poplar Bluff, Missouri - Southern Missouri Bancorp, Inc. ("Company") (NASDAQ: SMBC), the parent corporation of Southern Bank ("Bank"), today announced preliminary net income available to common stockholders for the fourth quarter of fiscal 2018 of $5.6 million, an increase of $1.9 million, or 51.8%, as compared to the same period of the prior fiscal year. The increase was attributable to increases in net interest income and noninterest income, partially offset by increases in provision for loan losses, noninterest expense, and provision for income taxes. Preliminary net income available to common stockholders was $.63 per fully diluted common share for the fourth quarter of fiscal 2018, an increase of $.14 as compared to the $.49 per fully diluted common share reported for the same period of the prior fiscal year. For fiscal year 2018, preliminary net income available to common stockholders was $20.9 million, an increase of $5.4 million, or 34.6%, as compared to the prior fiscal year. Per fully diluted common share, preliminary net income available to common stockholders was $2.39 for fiscal 2018, an increase of $.32 as compared to the $2.07 per fully diluted common share reported for fiscal 2017.

Highlights for the fourth quarter of fiscal 2018:

Annualized return on average assets was 1.21%, while annualized return on average common equity was 11.4%, as compared to .97% and 10.5%, respectively, in the same quarter a year ago, and 1.15% and 11.2%, respectively, in the third quarter of fiscal 2018, the linked quarter.

Earnings per common share (diluted) were $.63, up $.14, or 28.6%, as compared to the same quarter a year ago, and up $.03, or 5.0%, from the third quarter of fiscal 2018, the linked quarter.

Net loan growth for the fourth quarter of fiscal 2018 was $40.9 million, as the Company's growth improved following a seasonally slow third quarter. Net loans are up $165.6 million, or 11.9%, for fiscal 2018, which included $68.3 million resulting from the Company's February 2018 acquisition of Southern Missouri Bank of Marshfield (the SMB-Marshfield Acquisition). Deposit growth was $5.6 million for the fourth quarter, as the Company reduced wholesale deposits. For fiscal 2018, deposits are up $124.3 million, or 8.5%, as the SMB-Marshfield Acquisition contributed $68.2 million in new deposits.

Net interest margin for the fourth quarter of fiscal 2018 was 3.72%, down from the 3.82% reported for the year ago period, and down from 3.74% for the third quarter of fiscal 2018, the linked quarter. Discount accretion in the current quarter was down from both the year-ago period and from the linked quarter, as discussed in detail below.

Noninterest income, excluding securities gains, was up 21.7% for the fourth quarter of fiscal 2018, compared to the year ago period, and down 2.9% as compared to the third quarter of fiscal 2018, the linked quarter. The linked quarter included gains on the sale of fixed assets.

Noninterest expense was up 4.2% for the fourth quarter of fiscal 2018, compared to the year ago period, and down 5.5% from the third quarter of fiscal 2018, the linked quarter. The year ago period included elevated nonrecurring charges related to the Company's June 2017 acquisition of Capaha Bank (the Capaha Acquisition), and the linked quarter period included elevated nonrecurring charges related to the SMB-Marshfield Acquisition, discussed in detail below.
 

 
 
 
 
 

Nonperforming assets were $13.1 million, or 0.69% of total assets, at June 30, 2018, as compared to $6.3 million, or 0.37% of total assets, at June 30, 2017, and $10.4 million, or 0.56% of total assets, at March 31, 2018, the linked quarter end.

Dividend Declared:

The Board of Directors, on July 17, 2018, declared a quarterly cash dividend on common stock of $0.13, payable August 31, 2018, to stockholders of record at the close of business on August 15, 2018, marking the 97th consecutive quarterly dividend since the inception of the Company, and representing an increase of 18.2% over the quarterly dividend paid previously. The Board of Directors and management believe the payment of a quarterly cash dividend enhances stockholder value and demonstrates our commitment to and confidence in our future prospects.

Conference Call:

The Company will host a conference call to review the information provided in this press release on Tuesday, July 24, 2018, at 1:30 p.m. central time (2:30 p.m. eastern). The call will be available live to interested parties by calling 1-888-339-0709 in the United States (Canada: 1-855-669-9657, international: 1-412-902-4189). Participants should ask to be joined into the Southern Missouri Bancorp (SMBC) call. Telephone playback will be available beginning one hour following the conclusion of the call through August 7, 2018. The playback may be accessed by dialing 1-877-344-7529 (Canada: 1-855-669-9658, international: 1-412-317-0088), and using the conference passcode 10122687.

Balance Sheet Summary:

The Company experienced balance sheet growth in fiscal 2018, with total assets of $1.9 billion at June 30, 2018, reflecting an increase of $178.4 million, or 10.4%, as compared to June 30, 2017. Asset growth was comprised mainly of loan growth.

Available-for-sale ("AFS") securities were $146.3 million at June 30, 2018, an increase of $1.9 million, or 1.3%, as compared to June 30, 2017. Cash equivalents and time deposits were $28.3 million, a decrease of $3.3 million, or 10.3%, as compared to June 30, 2017.

Loans, net of the allowance for loan losses, were $1.6 billion at June 30, 2018, an increase of $165.6 million, or 11.9%, as compared to June 30, 2017. The increase was attributable in part to the SMB-Marshfield Acquisition, which added loans totaling $68.3 million at fair value at the acquisition date. Inclusive of these acquired loans, our portfolio saw growth in commercial real estate loans, commercial loans, consumer loans, drawn balances in construction loans, and residential real estate loans. Commercial real estate growth was mostly attributable to increases in loans secured by nonresidential properties and agricultural real estate. The increase in commercial loan balances was attributable to growth in commercial & industrial lending, partially offset by paydowns in agricultural operating loans. The increase in consumer loans was attributable to loans secured by deposits and was anticipated to be temporary in nature. Residential real estate growth was attributable to growth in loans secured by 1-4 family properties, partially offset by a decline in loans secured by multifamily properties. Loans anticipated to fund in the next 90 days stood at $80.8 million at June 30, 2018, as compared to $91.4 million at March 31, 2018, and $80.7 million at June 30, 2017.

Nonperforming loans were $9.2 million, or 0.59% of gross loans, at June 30, 2018, as compared to $3.2 million, or 0.23% of gross loans, at June 30, 2017. Nonperforming assets were $13.1 million, or 0.69% of total assets, at June 30, 2018, as compared to $6.3 million, or 0.37% of total assets, at June 30, 2017. The increase in nonperforming loans and assets was comprised mainly of an increase in nonaccrual loans, which was attributable primarily to three relationships: a $1.7 million relationship secured by commercial collateral, commercial real estate, and agricultural real estate which deteriorated during fiscal 2018; a $1.0 million multifamily relationship which has been considered a classified asset for approximately four years; and a $2.7 million relationship secured by residential rental properties which has been considered a classified asset for approximately one year. Our
 
2

 
 
 
 
allowance for loan losses at June 30, 2018, totaled $18.2 million, representing 1.15% of gross loans and 199% of nonperforming loans, as compared to $15.5 million, or 1.10% of gross loans, and 482% of nonperforming loans, at June 30, 2017. For all impaired loans, the Company has measured impairment under ASC 310-10-35. Management believes the allowance for loan losses at June 30, 2018, is adequate, based on that measurement.

Total liabilities were $1.7 billion at June 30, 2018, an increase of $150.8 million, or 9.8%, as compared to June 30, 2017.

Deposits were $1.6 billion at June 30, 2018, an increase of $124.3 million, or 8.5%, as compared to June 30, 2017. Deposit growth was attributable in part to the SMB-Marshfield Acquisition, which added deposits of $68.2 million at fair value. Inclusive of these assumed deposits, our deposit balances saw growth in interest-bearing transaction accounts, noninterest-bearing transaction accounts, money market deposit accounts, and passbook and statement savings, while certificate of deposit balances declined. Since June 30, 2017, the Company's public unit deposits increased by $81.1 million (including $7.7 million from the SMB-Marshfield Acquisition), brokered certificates of deposit decreased $--62.4 million, and brokered nonmaturity deposits decreased $8.0 million. Our discussion of brokered deposits excludes those brokered deposits originated through reciprocal arrangements, as our reciprocal brokered deposits are primarily originated by our public unit depositors and utilized as an alternative to pledging securities against those deposits. The average loan-to-deposit ratio for the fourth quarter of fiscal 2018 was 98.5%, as compared to 97.7% for the same period of the prior fiscal year.

FHLB advances were $76.7 million at June 30, 2018, an increase of $33.0 million, or 75.7%, as compared to June 30, 2017. At June 30, 2018, the balance of term advances assumed in the SMB-Marshfield Acquisition was $4.8 million (at fair value). Additionally, the Company utilized overnight funding to provide for loan growth in excess of deposit growth and to allow brokered deposits to mature without renewal. Securities sold under agreements to repurchase totaled $3.3 million at June 30, 2018, a decrease of $6.9 million, or 68.0%, as compared to June 30, 2017, as we continued to encourage larger customers to migrate from this product to a reciprocal brokered deposit arrangement. At both dates, the full balance of repurchase agreements was due to local small business and government counterparties.

The Company's stockholders' equity was $200.7 million at June 30, 2018, an increase of $27.6 million, or 16.0%, as compared to June 30, 2017. The increase was attributable to the retention of net income and common stock issued in the SMB-Marshfield Acquisition, partially offset by payment of dividends on common stock and a decrease in accumulated other comprehensive income.

Income Statement Summary:

The Company's net interest income for the three-month period ended June 30, 2018, was $15.9 million, an increase of $2.4 million, or 17.4%, as compared to the same period of the prior fiscal year. The increase was attributable to a 20.7% increase in the average balance of interest-earning assets, partially offset by a decrease in net interest margin to 3.72% in the current three-month period, from 3.82% in the three-month period a year ago.

Loan discount accretion and deposit premium amortization related to the Company's August 2014 acquisition of Peoples Bank of the Ozarks (the "Peoples Acquisition"), decreased to $120,000 for the three-month period ended June 30, 2018, as compared to $409,000 for the same period of the prior fiscal year. Loan discount accretion and deposit premium amortization related to the Capaha Acquisition resulted in an additional $159,000 in net interest income for the three-month period ended June 30, 2018, with no comparable item in the same period a year ago. Finally, loan discount accretion and deposit premium amortization related to the SMB-Marshfield Acquisition resulted in an additional $79,000 in net interest income for the three-month period ended June 30, 2018, with no comparable item in the same period a year ago. Combined, these components of net interest income contributed eight basis points to net interest margin in the three-month period ended June 30, 2018, as compared to a contribution of 12 basis points for the same period of the prior fiscal year. For the linked quarter, ended March 31, 2018, when net interest margin was 3.74%, comparable items contributed 14 basis points to the net interest margin. The dollar impact of this component of net interest income has generally been
 
3

 
 
 
 
declining each sequential quarter as assets from the Peoples Acquisition mature or prepay, however, the Capaha Acquisition and SMB-Marshfield Acquisition contributed additional net interest income during fiscal 2018, with no comparable items during fiscal 2017 periods. Also, higher levels of interest income were recognized in the second and third quarter of fiscal 2018 due to the resolution of specific purchased credit impaired loans from the Peoples Acquisition and the Capaha Acquisition.

Additionally, in the quarter ended June 30, 2017, the Company recognized $284,000 in interest income as a result of the repayment in full of loans which had been restored to accrual status during the quarter ended March 31, 2017, with no material impact from similar items in the current period.

The provision for loan losses for the three-month period ended June 30, 2018, was $987,000, as compared to $383,000 in the same period of the prior fiscal year. Increased provisioning was attributed primarily to stronger organic loan growth. As a percentage of average loans outstanding, the provision for loan losses in the current three-month period represented a charge of 0.26% (annualized), while the Company recorded net charge offs during the period of 0.01% (annualized). During the same period of the prior fiscal year, the provision for loan losses as a percentage of average loans outstanding represented a charge of 0.12% (annualized), while the Company recorded net charge offs of 0.01% (annualized).

The Company's noninterest income, including securities gains, for the three-month period ended June 30, 2018, was $3.6 million, an increase of $668,000, or 23.1%, as compared to the same period of the prior fiscal year. Gains on the sale of AFS securities totaled $43,000, with no comparable activity in the year ago period. Additionally, the increase was attributable primarily to increased bank card interchange income, deposit account service charges, and mortgage servicing income.

Noninterest expense for the three-month period ended June 30, 2018, was $11.3 million, an increase of $450,000, or 4.2%, as compared to the same period of the prior fiscal year. The increase was attributable primarily to increases in compensation and benefits and occupancy expenses, as a result of the Company's larger staff and number of facilities following the Capaha Acquisition and SMB-Marshfield Acquisition. Bank card network expense and amortization of core deposit intangibles increased, as well, as a result of these recent acquisitions. Expenses related to merger and acquisition activity in the current quarter totaled $149,000, compared to $536,000 in comparable charges in the same quarter a year ago, accounting for much of the decrease noted in legal and professional fees. Additionally, noninterest expense compared more favorably to the same quarter a year ago as a result of the inclusion in the year ago period of a $329,000 charge for impairment of fixed assets resulting from the May 2017 flooding of our Doniphan, Missouri, location. Provisioning for off-balance sheet credit exposure swung from a $217,000 charge in the year ago period to a $162,000 recovery in the current period. The efficiency ratio for the three-month period ended June 30, 2018, was 58.1%, as compared to 65.9% in the same period of the prior fiscal year.

The income tax provision for the three-month period ended June 30, 2018, was $1.6 million, an increase of $52,000, or 3.5%, as compared to the same period of the prior fiscal year, attributable to higher pre-tax income, partially offset by a decrease in the effective tax rate, to 21.7%, as compared to 28.9% in the year-ago period, and as compared to 25.6% in the three-month period ended March 31, 2018, the linked quarter. The lower effective tax rate was attributed primarily to the December 2017 enactment of a reduction in the federal corporate income tax rate. The year-ago period included a larger amount nondeductible acquisition expenses, while the current quarter benefited from increased utilization of our Real Estate Investment Trust (REIT). For fiscal 2019, assuming a consistent level of tax-advantaged activity and investment relative to the Company's pre-tax income, we would expect an effective tax rate of 18 to 20 percent.

Forward-Looking Information:

Except for the historical information contained herein, the matters discussed in this press release may be deemed to be forward-looking statements that are subject to known and unknown risks, uncertainties, and other factors that could cause the actual results to differ materially from the forward-looking statements, including: the
 
4

 
 
 
 
strength of the United States economy in general and the strength of the local economies in which we conduct operations; fluctuations in interest rates and in real estate values; monetary and fiscal policies of the Board of Governors of the Federal Reserve System and the U.S. Government and other governmental initiatives affecting the financial services industry; the risks of lending and investing activities, including changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses; our ability to access cost-effective funding; the timely development of and acceptance of our new products and services and the perceived overall value of these products and services by users, including the features, pricing and quality compared to competitors' products and services; expected cost savings, synergies and other benefits from the Company's merger and acquisition activities might not be realized to the extent anticipated or within the anticipated time frames, if at all, and costs or difficulties relating to integration matters, including but not limited to customer and employee retention, might be greater than expected; fluctuations in real estate values and both residential and commercial real estate market conditions; demand for loans and deposits in our market area; legislative or regulatory changes that adversely affect our business; results of examinations of us by our regulators, including the possibility that our regulators may, among other things, require us to increase our reserve for loan losses or to write-down assets; the impact of technological changes; and our success at managing the risks involved in the foregoing. Any forward-looking statements are based upon management's beliefs and assumptions at the time they are made. We undertake no obligation to publicly update or revise any forward-looking statements or to update the reasons why actual results could differ from those contained in such statements, whether as a result of new information, future events or otherwise. In light of these risks, uncertainties and assumptions, the forward-looking statements discussed might not occur, and you should not put undue reliance on any forward-looking statements.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
5

 


Southern Missouri Bancorp, Inc.
 
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL INFORMATION
 
 
                             
Summary Balance Sheet Data as of:
 
June 30,
   
March 31,
   
December 31,
   
September 30,
   
June 30,
 
      (dollars in thousands, except per share data)
 
2018
   
2018
   
2017
   
2017
   
2017
 
 
                             
Cash equivalents and time deposits
 
$
28,279
   
$
32,730
   
$
35,734
   
$
25,849
   
$
31,533
 
Available for sale securities
   
146,325
     
146,127
     
148,353
     
147,680
     
144,416
 
FHLB/FRB membership stock
   
9,227
     
7,731
     
7,504
     
8,384
     
6,119
 
Loans receivable, gross
   
1,581,594
     
1,539,708
     
1,469,842
     
1,465,917
     
1,413,268
 
   Allowance for loan losses
   
18,214
     
17,263
     
16,867
     
16,357
     
15,538
 
Loans receivable, net
   
1,563,380
     
1,522,445
     
1,452,975
     
1,449,560
     
1,397,730
 
Bank-owned life insurance
   
37,547
     
37,188
     
34,795
     
34,562
     
34,329
 
Intangible assets
   
19,996
     
20,213
     
14,752
     
15,071
     
15,390
 
Premises and equipment
   
54,832
     
55,495
     
53,479
     
54,129
     
54,167
 
Other assets
   
26,529
     
27,864
     
29,105
     
28,256
     
24,028
 
   Total assets
 
$
1,886,115
   
$
1,849,793
   
$
1,776,697
   
$
1,763,491
   
$
1,707,712
 
 
                                       
Interest-bearing deposits
 
$
1,376,385
   
$
1,377,423
   
$
1,316,703
   
$
1,276,943
   
$
1,269,394
 
Noninterest-bearing deposits
   
203,517
     
196,914
     
192,266
     
194,747
     
186,203
 
Securities sold under agreements to repurchase
   
3,267
     
3,769
     
3,697
     
6,627
     
10,212
 
FHLB advances
   
76,652
     
50,850
     
59,914
     
84,654
     
43,637
 
Note payable
   
3,000
     
3,000
     
3,000
     
3,000
     
3,000
 
Other liabilities
   
7,655
     
6,420
     
5,721
     
5,613
     
7,335
 
Subordinated debt
   
14,945
     
14,921
     
14,896
     
14,872
     
14,848
 
   Total liabilities
   
1,685,421
     
1,653,297
     
1,596,197
     
1,586,456
     
1,534,629
 
 
                                       
Common stockholders' equity
   
200,694
     
196,496
     
180,500
     
177,035
     
173,083
 
   Total stockholders' equity
   
200,694
     
196,496
     
180,500
     
177,035
     
173,083
 
 
                                       
   Total liabilities and stockholders' equity
 
$
1,886,115
   
$
1,849,793
   
$
1,776,697
   
$
1,763,491
   
$
1,707,712
 
 
                                       
Equity to assets ratio
   
10.64
%
   
10.62
%
   
10.16
%
   
10.04
%
   
10.14
%
 
                                       
Common shares outstanding
   
8,996,584
     
8,993,084
     
8,588,338
     
8,591,363
     
8,591,363
 
   Less: Restricted common shares not vested
   
28,700
     
29,200
     
10,600
     
17,975
     
18,775
 
Common shares for book value determination
   
8,967,884
     
8,963,884
     
8,577,738
     
8,573,388
     
8,572,588
 
 
                                       
Book value per common share
 
$
22.38
   
$
21.92
   
$
21.04
   
$
20.65
   
$
20.19
 
Closing market price
   
39.02
     
36.60
     
37.59
     
36.49
     
32.26
 
 
Nonperforming asset data as of:
 
June 30,
   
March 31,
   
December 31,
   
September 30,
   
June 30,
 
      (dollars in thousands)
 
2018
   
2018
   
2017
   
2017
   
2017
 
 
                             
Nonaccrual loans
 
$
9,172
   
$
6,218
   
$
1,635
   
$
2,307
   
$
2,825
 
Accruing loans 90 days or more past due
   
-
     
-
     
5,681
     
303
     
401
 
   Total nonperforming loans
   
9,172
     
6,218
     
7,316
     
2,610
     
3,226
 
Other real estate owned (OREO)
   
3,874
     
4,067
     
3,653
     
3,357
     
3,014
 
Personal property repossessed
   
50
     
75
     
71
     
67
     
86
 
   Total nonperforming assets
 
$
13,096
   
$
10,360
   
$
11,040
   
$
6,034
   
$
6,326
 
 
                                       
Total nonperforming assets to total assets
   
0.69
%
   
0.56
%
   
0.62
%
   
0.34
%
   
0.37
%
Total nonperforming loans to gross loans
   
0.59
%
   
0.41
%
   
0.50
%
   
0.18
%
   
0.23
%
Allowance for loan losses to nonperforming loans
   
198.58
%
   
277.63
%
   
230.55
%
   
626.70
%
   
481.65
%
Allowance for loan losses to gross loans
   
1.15
%
   
1.12
%
   
1.15
%
   
1.12
%
   
1.10
%
 
                                       
Performing troubled debt restructurings (1)
 
$
11,685
   
$
11,847
   
$
8,472
   
$
10,738
   
$
10,908
 
 
                                       
(1) Nonperforming troubled debt restructurings are included with nonaccrual loans or accruing loans 90 days or more past due.
 
 
                                       
 
 
6

 
 
 

 
 
 
For the three-month period ended
 
Quarterly Average Balance Sheet Data:
 
June 30,
   
March 31,
   
December 31,
   
September 30,
   
June 30,
 
      (dollars in thousands)
 
2018
   
2018
   
2017
   
2017
   
2017
 
 
                             
Interest-bearing cash equivalents
 
$
4,316
   
$
3,898
   
$
3,027
   
$
2,268
   
$
2,482
 
Available for sale securities
         and membership stock
   
158,765
     
159,875
     
157,101
     
153,872
     
143,114
 
Loans receivable, gross
   
1,547,635
     
1,513,674
     
1,463,054
     
1,436,156
     
1,271,705
 
   Total interest-earning assets
   
1,710,716
     
1,677,447
     
1,623,182
     
1,592,296
     
1,417,301
 
Other assets
   
152,200
     
144,828
     
141,666
     
140,660
     
117,235
 
   Total assets
 
$
1,862,916
   
$
1,822,275
   
$
1,764,848
   
$
1,732,956
   
$
1,534,536
 
 
                                       
Interest-bearing deposits
 
$
1,375,333
   
$
1,368,235
   
$
1,293,165
   
$
1,280,842
   
$
1,155,547
 
Securities sold under agreements to repurchase
   
3,802
     
3,611
     
4,585
     
9,492
     
13,694
 
FHLB advances
   
60,246
     
40,268
     
70,797
     
55,063
     
55,914
 
Note payable
   
3,000
     
3,000
     
3,000
     
3,000
     
1,451
 
Subordinated debt
   
14,933
     
14,909
     
14,884
     
14,860
     
14,836
 
   Total interest-bearing liabilities
   
1,457,314
     
1,430,023
     
1,386,431
     
1,363,257
     
1,241,442
 
Noninterest-bearing deposits
   
196,476
     
195,880
     
193,028
     
187,330
     
145,790
 
Other noninterest-bearing liabilities
   
10,711
     
7,871
     
6,657
     
7,367
     
5,191
 
   Total liabilities
   
1,664,501
     
1,633,774
     
1,586,116
     
1,557,954
     
1,392,423
 
 
                                       
Common stockholders' equity
   
198,415
     
188,501
     
178,732
     
175,002
     
142,113
 
   Total stockholders' equity
   
198,415
     
188,501
     
178,732
     
175,002
     
142,113
 
 
                                       
   Total liabilities and stockholders' equity
 
$
1,862,916
   
$
1,822,275
   
$
1,764,848
   
$
1,732,956
   
$
1,534,536
 
 
 
 
For the three-month period ended
 
Quarterly Summary Income Statement Data:
 
June 30,
   
March 31,
   
December 31,
   
September 30,
   
June 30,
 
      (dollars in thousands, except per share data)
 
2018
   
2018
   
2017
   
2017
   
2017
 
 
                             
Interest income:
                             
   Cash equivalents
 
$
26
   
$
22
   
$
11
   
$
10
   
$
8
 
   Available for sale securities
         and membership stock
   
1,028
     
1,026
     
984
     
946
     
895
 
   Loans receivable
   
19,093
     
18,337
     
18,236
     
17,455
     
15,442
 
      Total interest income
   
20,147
     
19,385
     
19,231
     
18,411
     
16,345
 
Interest expense:
                                       
   Deposits
   
3,656
     
3,281
     
3,025
     
2,862
     
2,386
 
   Securities sold under
         agreements to repurchase
   
8
     
8
     
8
     
14
     
18
 
   FHLB advances
   
332
     
199
     
284
     
226
     
214
 
   Note payable
   
33
     
30
     
29
     
28
     
13
 
   Subordinated debt
   
215
     
192
     
182
     
178
     
173
 
      Total interest expense
   
4,244
     
3,710
     
3,528
     
3,308
     
2,804
 
Net interest income
   
15,903
     
15,675
     
15,703
     
15,103
     
13,541
 
Provision for loan losses
   
987
     
550
     
642
     
868
     
383
 
Securities gains
   
43
     
254
     
37
     
-
     
-
 
Other noninterest income
   
3,511
     
3,616
     
3,137
     
3,271
     
2,884
 
Noninterest expense
   
11,275
     
11,927
     
10,519
     
10,755
     
10,823
 
Income taxes
   
1,559
     
1,810
     
2,546
     
1,889
     
1,506
 
      Net income available
         to common stockholders
 
$
5,636
   
$
5,258
   
$
5,170
   
$
4,862
   
$
3,713
 
 
                                       
Basic earnings per common share
 
$
0.63
   
$
0.60
   
$
0.60
   
$
0.57
   
$
0.49
 
Diluted earnings per common share
   
0.63
     
0.60
     
0.60
     
0.56
     
0.49
 
Dividends per common share
   
0.11
     
0.11
     
0.11
     
0.11
     
0.10
 
Average common shares outstanding:
                                       
   Basic
   
8,995,000
     
8,762,000
     
8,589,000
     
8,591,000
     
7,606,000
 
   Diluted
   
9,006,000
     
8,775,000
     
8,619,000
     
8,620,000
     
7,635,000
 
 
                                       
Return on average assets
   
1.21
%
   
1.15
%
   
1.17
%
   
1.12
%
   
0.97
%
Return on average common
        stockholders' equity
   
11.4
%
   
11.2
%
   
11.6
%
   
11.1
%
   
10.5
%
 
                                       
Net interest margin
   
3.72
%
   
3.74
%
   
3.87
%
   
3.79
%
   
3.82
%
Net interest spread
   
3.55
%
   
3.58
%
   
3.72
%
   
3.66
%
   
3.71
%
 
                                       
Efficiency ratio
   
58.1
%
   
61.8
%
   
55.8
%
   
58.5
%
   
65.9
%
 
 
 
7