Westfield Financial, Inc. 8-K
Exhibit 99.1
| For further information contact: |
| James C. Hagan, President & CEO |
| Leo R. Sagan, Jr., CFO |
| Meghan Hibner, VP Investor Relations Officer |
| 413-568-1911 |
WESTFIELD FINANCIAL, INC. REPORTS RESULTS FOR THE QUARTER ENDED JUNE 30, 2016 AND
DECLARES QUARTERLY DIVIDEND
Strong Loan Growth Results in Continued Improvement in Balance Sheet Composition
Westfield, Massachusetts, July 27, 2016:Westfield Financial, Inc. (the “Company” or “Westfield”) (NasdaqGS:WFD), the holding company for Westfield Bank (the “Bank”), reported net income of $389,000, or $0.02 per basic and diluted share, for the quarter ended June 30, 2016, compared to $1.4 million, or $0.08 per basic and diluted share, for the quarter ended June 30, 2015. For the six months ended June 30, 2016, net income was $2.4 million, or $0.14 per basic and diluted share, compared to $2.7 million, or $0.15 per basic and diluted share, for the same period in 2015.
The quarter and six months ended June 30, 2016 were impacted by non-recurring expenses of $929,000 and $1.1 million, respectively, related to our previously announced and pending merger with Chicopee Bancorp, Inc. (“Chicopee”). The transaction is expected to close in the fourth quarter of 2016, subject to customary closing conditions, including receipt of regulatory approvals and the approvals of the shareholders of Westfield and Chicopee. Excluding these non-recurring expenses, net income before income taxes for the quarter and six months ended June 30, 2016 was $1.6 million and $4.5 million, respectively, compared to $1.8 million and $3.6 million a year ago.
Selected financial highlights include:
- Total loans increased $146.8 million, or 19.3%, to $906.2 million at June 30, 2016 compared to $759.4 million at June 30, 2015. This was primarily due to increases in residential loans of $96.9 million and commercial real estate loans of $50.7 million, partially offset by a decrease in commercial and industrial loans of $3.8 million. On a sequential-quarter basis, total loans increased $79.2 million, or 9.6%, during the second quarter of 2016. This was due to increases in residential loans of $52.9 million, commercial real estate loans of $15.7 million and commercial and industrial loans of $9.7 million.
- Securities decreased $208.9 million, or 40.4%, to $307.8 million at June 30, 2016, compared to $516.7 million at June 30, 2015. The decrease in securities was primarily driven by sales of securities, with the proceeds used to fund loan growth and pay down Federal Home Loan Bank (“FHLB”) borrowings, both strategic initiatives to improve the balance sheet mix. On a sequential-quarter basis, securities decreased $8.5 million, or 2.7%, at June 30, 2016.
- Short-term borrowings and long-term debt decreased a total of $84.3 million, or 27.5%, to $222.7 million at June 30, 2016 compared to $307.0 million at June 30, 2015. On a sequential-quarter basis, short-term borrowings and long-term debt decreased $26.8 million, or 10.7%, during the second quarter of 2016. This is consistent with Management’s intent to reduce reliance on wholesale funding.
- Net interest and dividend income increased $223,000 to $8.0 million for the quarter ended June 30, 2016 compared to $7.8 million for the comparable 2015 period. Net interest margin increased 12 basis points to 2.62% for the three months ended June 30, 2016 from 2.50% in the comparable 2015 period. On a sequential-quarter basis, net interest and dividend income decreased $241,000 for the quarter ended June 30, 2016, primarily due to the timing of redeploying funds from lower yielding short-term investments into loans. On a sequential quarter basis, the net interest margin was relatively flat at 2.62% for the quarter ended June 30, 2016, compared to 2.61% for the quarter ended March 31, 2016.
James C. Hagan, President and CEO stated, “We continue to actively focus on the improvement of our balance sheet mix by increasing loans and decreasing securities. During the first quarter 2016, we took advantage of market conditions to further reduce our securities portfolio, which created a large cash position at March 31, 2016. We were successful in utilizing the cash for loan growth while also reducing our reliance on wholesale funding during the second quarter 2016.”
Hagan went on to say, “We’re very excited about our previously announced pending merger with Chicopee Bancorp and continue to work diligently through the approval process. The complimentary nature of our branch footprints creates opportunity for growth and expansion into new markets for Westfield, which will be extremely favorable for the shareholders, customers, employees and communities of both institutions.”
Additional Income Statement Discussion
Net interest and dividend income increased $875,000 to $16.2 million for the six months ended June 30, 2016, as compared to $15.4 million for the six months ended June 30, 2015. The net interest margin for the six months ended June 30, 2016 increased 10 basis points to 2.61%, as compared to 2.51% for the same period in 2015. This was a result of an increase of 11 basis points in the yield on average interest-earning assets along with the cost of average interest-bearing liabilities remaining stable compared to the same period.
Non-interest income increased $15,000 to $1.3 million for the quarter ended June 30, 2016, compared to $1.2 million for the quarter ended June 30, 2015. For the six months ended June 30, 2016, non-interest income decreased $198,000 to $2.3 million, compared to $2.5 million for the same period in 2015. Net gains on the sales of securities decreased $410,000 for the six months ended 2016, while service charges and fees increased $266,000 for the same period.
Non-interest expense increased $1.1 million to $8.0 million from $6.9 million for the quarter ended June 30, 2016, compared to the same period in 2015. Non-interest expense increased $1.5 million to $15.1 million from $13.6 million for the six months ended June 30, 2016, compared to the same period in 2015. The increases for both periods were primarily due to merger related expenses of $929,000 and $1.1 million, respectively. The efficiency ratio was 80.4% and 77.0% for the six months ended June 30, 2016 and 2015, respectively.
Additional Balance Sheet Discussion
Cash and cash equivalents decreased $133.9 million on a sequential-quarter basis, to $21.3 million at June 30, 2016 compared to $155.2 million at March 31, 2016. The Bank sold $136.8 million in securities at the end of the first quarter 2016 which resulted in a larger than normal cash and cash equivalent balance at March 31, 2016. The funds were redeployed throughout the second quarter 2016, primarily to fund loan growth and pay down borrowings. Cash and cash equivalents increased $7.6 million compared to $13.7 million at June 30, 2015.
Total deposits increased $23.2 million, or 2.6%, to $920.9 million at June 30, 2016, compared to $897.7 million at June 30, 2015. This was primarily due to increases in money market accounts of $35.8 million and checking accounts of $6.5 million, offset partially by a decrease in term accounts of $19.1 million. The decrease in term accounts from June 30, 2015 was primarily due to a $13.4 million decrease in brokered and listing service deposits. Total deposits decreased $7.2 million, or 0.8%, to $920.9 million at June 30, 2016, compared to $928.1 million at March 31, 2016. This was primarily due to an $11.9 million decrease in brokered and listing service deposits.
Shareholders’ equity was $144.6 million at June 30, 2016 and $143.0 million at March 31, 2016, which represented 11.1% and 10.5% of total assets at June 30 and March 31, 2016, respectively. The increase in shareholders’ equity during the quarter reflects an increase in accumulated other comprehensive income of $1.5 million and net income of $389,000, both partially offset by the payment of regular dividends of $519,000 for the quarter ended June 30, 2016.
Credit Quality
The allowance for loan losses was $9.6 million, $8.9 million and $8.3 million at June 30, 2016, March 31, 2016 and June 30, 2015, representing 1.06%, 1.07% and 1.09% of total loans, respectively. This represents 119.0%, 106.8% and 103.5% of nonperforming loans, respectively. The provision for loan losses of $625,000 recorded in the second quarter was primarily the result of growth in the loan portfolio.
An analysis of the changes in the allowance for loan losses is as follows:
| | Three Months Ended |
| | June 30, | | March 31, | | June 30, |
| | 2016 | | 2016 | | 2015 |
| | (In thousands) |
| | | | | | |
Balance, beginning of period | | $ | 8,855 | | | $ | 8,840 | | | $ | 8,035 | |
Provision | | | 625 | | | | (600 | ) | | | 350 | |
Charge-offs | | | (18 | ) | | | (243 | ) | | | (101 | ) |
Recoveries | | | 108 | | | | 858 | | | | 11 | |
Balance, end of period | | $ | 9,570 | | | $ | 8,855 | | | $ | 8,295 | |
Nonperforming loans were $8.0 million and $8.3 million, representing 0.89% and 1.00% of total loans at June 30, 2016 and March 31, 2016, respectively. Loans delinquent 30 – 89 days increased $1.2 million to $2.5 million at June 30, 2016 from $1.4 million at March 31, 2016. There are no loans 90 or more days past due and still accruing interest.
Declaration of Quarterly Dividend
The Board of Directors approved the declaration of a quarterly cash dividend of $0.03 per share. The dividend is payable on August 24, 2016 to all shareholders of record on August 10, 2016.
About Westfield Financial, Inc.
Westfield Financial, Inc. is a Massachusetts-chartered stock holding company and the parent company of Westfield Bank, Elm Street Securities Corporation, WFD Securities, Inc. and WB Real Estate Holdings, LLC. Westfield Financial and its subsidiaries are headquartered in Westfield, Massachusetts and operate through 13 banking offices located in Agawam, East Longmeadow, Feeding Hills, Holyoke, Southwick, Springfield, West Springfield and Westfield, Massachusetts, and Granby and Enfield, Connecticut. To learn more, visit our website at www.westfieldbank.com.
Forward-Looking Statements
The Company wishes to caution readers not to place undue reliance on any such forward-looking statements contained in this press release, which speak only as of the date made. Actual results may differ materially from those indicated by such forward-looking statements as a result of various important factors discussed under the caption “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2015, as amended by Amendment No. 1 to our Annual Report on Form 10-K for the year ended December 31, 2015, and in subsequent filings with the Securities and Exchange Commission. The Company and the Bank do not undertake and specifically decline any obligation to publicly release the result of any revisions that may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.
WESTFIELD FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Statements of Income and Other Data
(Dollars in thousands, except share and per share data)
(Unaudited)
| | Three Months Ended | | Six Months Ended |
| | June 30, | | March 31, | | December 31, | | September 30, | | June 30, | | June 30, |
| | 2016 | | 2016 | | 2015 | | 2015 | | 2015 | | 2016 | | 2015 |
INTEREST AND DIVIDEND INCOME: | | | | | | | | | | | | | | |
Loans | | $ | 8,639 | | | $ | 8,250 | | | $ | 8,072 | | | $ | 7,849 | | | $ | 7,371 | | | $ | 16,889 | | | $ | 14,601 | |
Securities | | | 1,750 | | | | 2,554 | | | | 2,609 | | | | 2,997 | | | | 3,049 | | | | 4,305 | | | | 5,935 | |
Other investments - at cost | | | 136 | | | | 132 | | | | 133 | | | | 126 | | | | 69 | | | | 268 | | | | 137 | |
Federal funds sold, interest-bearing deposits and other short-term investments | | | 29 | | | | 25 | | | | 6 | | | | 2 | | | | 5 | | | | 53 | | | | 11 | |
Total interest and dividend income | | | 10,554 | | | | 10,961 | | | | 10,820 | | | | 10,974 | | | | 10,494 | | | | 21,515 | | | | 20,684 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
INTEREST EXPENSE: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits | | | 1,535 | | | | 1,472 | | | | 1,436 | | | | 1,414 | | | | 1,380 | | | | 3,007 | | | | 2,721 | |
Long-term debt | | | 461 | | | | 842 | | | | 889 | | | | 1,083 | | | | 1,092 | | | | 1,303 | | | | 2,162 | |
Short-term borrowings | | | 556 | | | | 404 | | | | 342 | | | | 317 | | | | 243 | | | | 960 | | | | 431 | |
Total interest expense | | | 2,552 | | | | 2,718 | | | | 2,667 | | | | 2,814 | | | | 2,715 | | | | 5,270 | | | | 5,314 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest and dividend income | | | 8,002 | | | | 8,243 | | | | 8,153 | | | | 8,160 | | | | 7,779 | | | | 16,245 | | | | 15,370 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PROVISION FOR LOAN LOSSES | | | 625 | | | | (600 | ) | | | 475 | | | | 150 | | | | 350 | | | | 25 | | | | 650 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest and dividend income after provision for loan losses | | | 7,377 | | | | 8,843 | | | | 7,678 | | | | 8,010 | | | | 7,429 | | | | 16,220 | | | | 14,720 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NONINTEREST INCOME: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges and fees | | | 859 | | | | 884 | | | | 865 | | | | 789 | | | | 840 | | | | 1,743 | | | | 1,477 | |
Income from bank-owned life insurance | | | 403 | | | | 361 | | | | 378 | | | | 374 | | | | 407 | | | | 764 | | | | 774 | |
Loss on prepayment of borrowings | | | — | | | | (915 | ) | | | — | | | | (429 | ) | | | (278 | ) | | | (915 | ) | | | (871 | ) |
Gain on sales of securities, net | | | (2 | ) | | | 685 | | | | (1 | ) | | | 414 | | | | 276 | | | | 683 | | | | 1,093 | |
Total noninterest income | | | 1,260 | | | | 1,015 | | | | 1,242 | | | | 1,148 | | | | 1,245 | | | | 2,275 | | | | 2,473 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NONINTEREST EXPENSE: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employees benefits | | | 3,910 | | | | 3,871 | | | | 3,822 | | | | 3,903 | | | | 3,863 | | | | 7,781 | | | | 7,684 | |
Occupancy | | | 804 | | | | 801 | | | | 795 | | | | 784 | | | | 818 | | | | 1,605 | | | | 1,659 | |
Data processing | | | 626 | | | | 621 | | | | 582 | | | | 636 | | | | 559 | | | | 1,247 | | | | 1,143 | |
Professional fees | | | 545 | | | | 516 | | | | 568 | | | | 596 | | | | 488 | | | | 1,061 | | | | 959 | |
FDIC insurance | | | 190 | | | | 190 | | | | 208 | | | | 212 | | | | 188 | | | | 380 | | | | 381 | |
Merger related expenses | | | 929 | | | | 154 | | | | 55 | | | | — | | | | — | | | | 1,083 | | | | — | |
Other | | | 994 | | | | 919 | | | | 960 | | | | 736 | | | | 949 | | | | 1,913 | | | | 1,750 | |
Total noninterest expense | | | 7,998 | | | | 7,072 | | | | 6,990 | | | | 6,867 | | | | 6,865 | | | | 15,070 | | | | 13,576 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
INCOME BEFORE INCOME TAXES | | | 639 | | | | 2,786 | | | | 1,930 | | | | 2,291 | | | | 1,809 | | | | 3,425 | | | | 3,617 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
INCOME TAX PROVISION | | | 250 | | | | 822 | | | | 529 | | | | 680 | | | | 445 | | | | 1,072 | | | | 915 | |
NET INCOME | | $ | 389 | | | $ | 1,964 | | | $ | 1,401 | | | $ | 1,611 | | | $ | 1,364 | | | $ | 2,353 | | | $ | 2,702 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per share | | $ | 0.02 | | | $ | 0.11 | | | $ | 0.08 | | | $ | 0.09 | | | $ | 0.08 | | | $ | 0.14 | | | $ | 0.15 | |
Weighted average shares outstanding | | | 17,337,955 | | | | 17,304,088 | | | | 17,329,248 | | | | 17,461,472 | | | | 17,519,562 | | | | 17,321,022 | | | | 17,601,575 | |
Diluted earnings per share | | $ | 0.02 | | | $ | 0.11 | | | $ | 0.08 | | | $ | 0.09 | | | $ | 0.08 | | | $ | 0.14 | | | $ | 0.15 | |
Weighted average diluted shares outstanding | | | 17,337,955 | | | | 17,304,088 | | | | 17,329,248 | | | | 17,461,472 | | | | 17,519,562 | | | | 17,321,022 | | | | 17,601,575 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on average assets (1) | | | 0.12 | % | | | 0.58 | % | | | 0.41 | % | | | 0.47 | % | | | 0.41 | % | | | 0.35 | % | | | 0.41 | % |
Return on average equity (1) | | | 1.14 | % | | | 5.61 | % | | | 3.99 | % | | | 4.69 | % | | | 3.89 | % | | | 3.40 | % | | | 3.86 | % |
Efficiency ratio (2) | | | 86.33 | % | | | 74.54 | % | | | 74.39 | % | | | 73.66 | % | | | 76.06 | % | | | 80.36 | % | | | 77.04 | % |
Net interest margin | | | 2.62 | % | | | 2.61 | % | | | 2.58 | % | | | 2.53 | % | | | 2.50 | % | | | 2.61 | % | | | 2.51 | % |
__________
| (2) | The efficiency ratio represents the ratio of operating expenses divided by the sum of net interest and dividend income and noninterest income, excluding gain and loss on sale of securities, gain on bank-owned life insurance death benefit and loss on prepayment of borrowings. |
WESTFIELD FINANCIAL, INC. AND SUBSIDIARIES
Consolidated Balance Sheets and Other Data
(Dollars in thousands, except per share data)
(Unaudited)
| | June 30, | | March 31, | | December 31, | | September 30, | | June 30, |
| | 2016 | | 2016 | | 2015 | | 2015 | | 2015 |
Cash and cash equivalents | | $ | 21,267 | | | $ | 155,194 | | | $ | 13,703 | | | $ | 21,980 | | | $ | 13,694 | |
Securities available for sale, at fair value | | | 296,565 | | | | 302,224 | | | | 182,590 | | | | 191,324 | | | | 245,004 | |
Securities held to maturity, at cost | | | — | | | | — | | | | 238,219 | | | | 248,757 | | | | 256,303 | |
Federal Home Loan Bank of Boston and other restricted stock - at cost | | | 11,267 | | | | 14,080 | | | | 15,074 | | | | 15,839 | | | | 15,372 | |
| | | | | | | | | | | | | | | | | | | | |
Loans | | | 906,212 | | | | 826,963 | | | | 818,213 | | | | 806,893 | | | | 759,382 | |
Allowance for loan losses | | | 9,570 | | | | 8,855 | | | | 8,840 | | | | 8,372 | | | | 8,295 | |
Net loans | | | 896,642 | | | | 818,108 | | | | 809,373 | | | | 798,521 | | | | 751,087 | |
| | | | | | | | | | | | | | | | | | | | |
Bank-owned life insurance | | | 50,994 | | | | 50,591 | | | | 50,230 | | | | 49,852 | | | | 49,477 | |
Other assets | | | 29,570 | | | | 28,747 | | | | 30,741 | | | | 30,942 | | | | 30,749 | |
TOTAL ASSETS | | $ | 1,306,305 | | | $ | 1,368,944 | | | $ | 1,339,930 | | | $ | 1,357,215 | | | $ | 1,361,686 | |
| | | | | | | | | | | | | | | | | | | | |
Total deposits | | $ | 920,912 | | | $ | 928,124 | | | $ | 900,363 | | | $ | 909,041 | | | $ | 897,714 | |
Short-term borrowings | | | 144,707 | | | | 158,593 | | | | 128,407 | | | | 121,222 | | | | 111,251 | |
Long-term debt | | | 78,032 | | | | 90,943 | | | | 153,358 | | | | 166,407 | | | | 195,772 | |
Trades pending settlement | | | — | | | | 30,570 | | | | — | | | | — | | | | — | |
Other liabilities | | | 18,085 | | | | 17,719 | | | | 18,336 | | | | 20,937 | | | | 17,124 | |
TOTAL LIABILITIES | | | 1,161,736 | | | | 1,225,949 | | | | 1,200,464 | | | | 1,217,607 | | | | 1,221,861 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL SHAREHOLDERS’ EQUITY | | | 144,569 | | | | 142,995 | | | | 139,466 | | | | 139,608 | | | | 139,825 | |
| | | | | | | | | | | | | | | | | | | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | | $ | 1,306,305 | | | $ | 1,368,944 | | | $ | 1,339,930 | | | $ | 1,357,215 | | | $ | 1,361,686 | |
| | | | | | | | | | | | | | | | | | | | |
Book value per share | | $ | 7.89 | | | $ | 7.83 | | | $ | 7.63 | | | $ | 7.59 | | | $ | 7.56 | |
| | | | | | | | | | | | | | | | | | | | |
Other Data: | | | | | | | | | | | | | | | | | | | | |
30- 89 day delinquent loans | | $ | 2,547 | | | $ | 1,358 | | | $ | 2,876 | | | $ | 5,882 | | | $ | 1,744 | |
Nonperforming loans | | | 8,043 | | | | 8,288 | | | | 8,080 | | | | 7,347 | | | | 8,013 | |
Nonperforming loans as a percentage of total loans | | | 0.89 | % | | | 1.00 | % | | | 0.99 | % | | | 0.91 | % | | | 1.06 | % |
Nonperforming assets as a percentage of total assets | | | 0.62 | % | | | 0.61 | % | | | 0.60 | % | | | 0.54 | % | | | 0.59 | % |
Allowance for loan losses as a percentage of nonperforming loans | | | 118.99 | % | | | 106.84 | % | | | 109.41 | % | | | 113.95 | % | | | 103.52 | % |
Allowance for loan losses as a percentage of total loans | | | 1.06 | % | | | 1.07 | % | | | 1.08 | % | | | 1.04 | % | | | 1.09 | % |
The following tables set forth the information relating to our average balances and net interest income for the three months ended June 30, 2016, March 31, 2016, and June 30, 2015, and the six months ended June 30, 2016 and 2015, and reflect the average yield on interest-earning assets and average cost of interest-bearing liabilities for the periods indicated.
| | Three Months Ended |
| | June 30, 2016 | | March 31, 2016 | | June 30, 2015 |
| | Average | | | | Avg Yield/ | | Average | | | | Avg Yield/ | | Average | | | | Avg Yield/ |
| | Balance | | Interest | | Cost | | Balance | | Interest | | Cost | | Balance | | Interest | | Cost |
| | (Dollars in thousands) |
ASSETS: | | | | | | | | | | | | | | | | | | |
Interest-earning assets | | | | | | | | | | | | | | | | | | |
Loans(1)(2) | | $ | 869,877 | | | $ | 8,672 | | | | 3.99 | % | | $ | 823,335 | | | $ | 8,280 | | | | 4.02 | % | | $ | 742,475 | | | $ | 7,401 | | | | 3.99 | % |
Securities(2) | | | 297,797 | | | | 1,764 | | | | 2.37 | | | | 411,034 | | | | 2,590 | | | | 2.52 | | | | 498,093 | | | | 3,135 | | | | 2.52 | |
Other investments - at cost | | | 15,349 | | | | 136 | | | | 3.54 | | | | 16,051 | | | | 132 | | | | 3.29 | | | | 16,460 | | | | 69 | | | | 1.68 | |
Short-term investments(3) | | | 54,892 | | | | 29 | | | | 0.21 | | | | 28,276 | | | | 25 | | | | 0.35 | | | | 11,231 | | | | 5 | | | | 0.18 | |
Total interest-earning assets | | | 1,237,915 | | | | 10,601 | | | | 3.43 | | | | 1,278,696 | | | | 11,027 | | | | 3.45 | | | | 1,268,259 | | | | 10,610 | | | | 3.35 | |
Total noninterest-earning assets | | | 73,371 | | | | | | | | | | | | 80,510 | | | | | | | | | | | | 80,303 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 1,311,286 | | | | | | | | | | | $ | 1,359,206 | | | | | | | | | | | $ | 1,348,562 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND EQUITY: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing accounts | | $ | 32,337 | | | | 21 | | | | 0.26 | | | $ | 30,531 | | | | 20 | | | | 0.26 | | | $ | 35,954 | | | | 20 | | | | 0.22 | |
Savings accounts | | | 76,627 | | | | 23 | | | | 0.12 | | | | 76,958 | | | | 20 | | | | 0.10 | | | | 75,669 | | | | 20 | | | | 0.11 | |
Money market accounts | | | 266,056 | | | | 265 | | | | 0.40 | | | | 248,597 | | | | 227 | | | | 0.37 | | | | 236,322 | | | | 208 | | | | 0.35 | |
Time certificates of deposit | | | 393,585 | | | | 1,226 | | | | 1.25 | | | | 398,598 | | | | 1,205 | | | | 1.21 | | | | 390,616 | | | | 1,132 | | | | 1.16 | |
Total interest-bearing deposits | | | 768,605 | | | | 1,535 | | | | | | | | 754,684 | | | | 1,472 | | | | | | | | 738,561 | | | | 1,380 | | | | | |
Short-term borrowings and long-term debt | | | 231,827 | | | | 1,017 | | | | 1.75 | | | | 290,069 | | | | 1,246 | | | | 1.72 | | | | 307,892 | | | | 1,335 | | | | 1.73 | |
Interest-bearing liabilities | | | 1,000,432 | | | | 2,552 | | | | 1.02 | | | | 1,044,753 | | | | 2,718 | | | | 1.04 | | | | 1,046,453 | | | | 2,715 | | | | 1.04 | |
Noninterest-bearing deposits | | | 161,639 | | | | | | | | | | | | 155,887 | | | | | | | | | | | | 143,323 | | | | | | | | | |
Other noninterest-bearing liabilities | | | 11,611 | | | | | | | | | | | | 17,987 | | | | | | | | | | | | 18,302 | | | | | | | | | |
Total noninterest-bearing liabilities | | | 173,250 | | | | | | | | | | | | 173,874 | | | | | | | | | | | | 161,625 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 1,173,682 | | | | | | | | | | | | 1,218,627 | | | | | | | | | | | | 1,208,078 | | | | | | | | | |
Total equity | | | 137,604 | | | | | | | | | | | | 140,579 | | | | | | | | | | | | 140,484 | | | | | | | | | |
Total liabilities and equity | | $ | 1,311,286 | | | | | | | | | | | $ | 1,359,206 | | | | | | | | | | | $ | 1,348,562 | | | | | | | | | |
Less: Tax-equivalent adjustment(2) | | | | | | | (47 | ) | | | | | | | | | | | (66 | ) | | | | | | | | | | | (116 | ) | | | | |
Net interest and dividend income | | | | | | $ | 8,002 | | | | | | | | | | | $ | 8,243 | | | | | | | | | | | $ | 7,779 | | | | | |
Net interest rate spread(4) | | | | | | | | | | | 2.41 | % | | | | | | | | | | | 2.41 | % | | | | | | | | | | | 2.31 | % |
Net interest margin(5) | | | | | | | | | | | 2.62 | % | | | | | | | | | | | 2.61 | % | | | | | | | | | | | 2.50 | % |
Ratio of average interest-earning assets to average interest-bearing liabilities | | | | | | | | | | | 123.74 | | | | | | | | | | | | 122.39 | | | | | | | | | | | | 121.20 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended June 30, |
| | 2016 | | 2015 |
| | Average | | | | Avg Yield/ | | Average | | | | Avg Yield/ |
| | Balance | | Interest | | Cost | | Balance | | Interest | | Cost |
| | (Dollars in thousands) |
ASSETS: | | | | | | | | | | | | |
Interest-earning assets | | | | | | | | | | | | |
Loans(1)(2) | | $ | 846,606 | | | $ | 16,950 | | | | 4.00 | % | | $ | 735,003 | | | $ | 14,662 | | | | 3.99 | % |
Securities(2) | | | 354,415 | | | | 4,353 | | | | 2.46 | | | | 490,051 | | | | 6,109 | | | | 2.49 | |
Other investments - at cost | | | 15,700 | | | | 268 | | | | 3.41 | | | | 16,347 | | | | 138 | | | | 1.69 | |
Short-term investments(3) | | | 41,584 | | | | 53 | | | | 0.25 | | | | 13,475 | | | | 11 | | | | 0.16 | |
Total interest-earning assets | | | 1,258,305 | | | | 21,624 | | | | 3.44 | | | | 1,254,876 | | | | 20,920 | | | | 3.33 | |
Total noninterest-earning assets | | | 76,940 | | | | | | | | | | | | 79,197 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 1,335,245 | | | | | | | | | | | $ | 1,334,073 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND EQUITY: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing checking | | $ | 31,434 | | | | 41 | | | | 0.26 | | | $ | 37,011 | | | | 41 | | | | 0.22 | |
Savings accounts | | | 76,792 | | | | 42 | | | | 0.11 | | | | 75,697 | | | | 39 | | | | 0.10 | |
Money market accounts | | | 257,327 | | | | 492 | | | | 0.38 | | | | 234,878 | | | | 429 | | | | 0.37 | |
Time certificates of deposit | | | 396,091 | | | | 2,432 | | | | 1.23 | | | | 379,600 | | | | 2,212 | | | | 1.17 | |
Total interest-bearing deposits | | | 761,644 | | | | 3,007 | | | | | | | | 727,186 | | | | 2,721 | | | | | |
Short-term borrowings and long-term debt | | | 260,948 | | | | 2,263 | | | | 1.73 | | | | 308,134 | | | | 2,593 | | | | 1.68 | |
Interest-bearing liabilities | | | 1,022,592 | | | | 5,270 | | | | 1.03 | | | | 1,035,320 | | | | 5,314 | | | | 1.03 | |
Noninterest-bearing deposits | | | 158,763 | | | | | | | | | | | | 139,136 | | | | | | | | | |
Other noninterest-bearing liabilities | | | 14,799 | | | | | | | | | | | | 18,384 | | | | | | | | | |
Total noninterest-bearing liabilities | | | 173,562 | | | | | | | | | | | | 157,520 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 1,196,154 | | | | | | | | | | | | 1,192,840 | | | | | | | | | |
Total equity | | | 139,091 | | | | | | | | | | | | 141,233 | | | | | | | | | |
Total liabilities and equity | | $ | 1,335,245 | | | | | | | | | | | $ | 1,334,073 | | | | | | | | | |
Less: Tax-equivalent adjustment(2) | | | | | | | (109 | ) | | | | | | | | | | | (236 | ) | | | | |
Net interest and dividend income | | | | | | $ | 16,245 | | | | | | | | | | | $ | 15,370 | | | | | |
Net interest rate spread(4) | | | | | | | | | | | 2.41 | % | | | | | | | | | | | 2.30 | % |
Net interest margin(5) | | | | | | | | | | | 2.61 | % | | | | | | | | | | | 2.51 | % |
Ratio of average interest-earning assets to average interest-bearing liabilities | | | | | | | | | | | 123.05 | | | | | | | | | | | | 121.21 | |
__________
| (1) | Loans, including non-accrual loans, are net of deferred loan origination costs and unadvanced funds. |
| (2) | Securities, loan income and net interest income are presented on a tax-equivalent basis using a tax rate of 34%. The tax-equivalent adjustment is deducted from tax-equivalent net interest and dividend income to agree to the amount reported on the statements of income. |
| (3) | Short-term investments include federal funds sold. |
| (4) | Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities. |
| (5) | Net interest margin represents tax-equivalent net interest and dividend income as a percentage of average interest-earning assets. |