Exhibit 99.1
| | |
 | | Birmingham Bloomfield Bancshares, Inc. |
| 33583 Woodward Avenue |
| Birmingham, MI 48009 |
| 248-723-7200 |
| | | | |
February 21, 2012 | | | | |
| | |
For Immediate Release: | | Contact: | | Robert M. Farr |
| | | | Chief Executive Officer |
| | | | Birmingham Bloomfield Bancshares, Inc. |
| | | | 248-283-6430 |
Birmingham Bloomfield Bancshares, Inc.
Announces Unaudited Fourth Quarter and Full Year Results for 2011
BIRMINGHAM,MI - Birmingham Bloomfield Bancshares, Inc. (OTC Bulletin Board: BBBI.OB) (“the Company”), the holding company for Bank of Birmingham, today announced results for the fourth quarter and full year period ending December 31, 2011. The performance reflects the improved earnings capacity of the organization as a result of an increase in margin, addition of new revenue sources and expanded product options.
The Company reported net income of $2,965,000 or $1.64 per common share for the fourth quarter of 2011 compared to net income of $121,000 or $0.07 per common share for the same period of 2010. Net income for the twelve month period ended December 31, 2011 was $3,750,000 or $2.08 per common share compared to $238,000 or $0.13 per common share for the same period last year. The results were positively impacted by the reversal of the Company’s Deferred Tax Asset valuation reserve representing $2,885,000 or $1.60 per common share in the fourth quarter of 2011. Excluding the impact of the one-time tax adjustment, full year net income after preferred dividends was $865,000 or $0.48 per common share.
Results of Operation
Net interest income, the core revenue of the Company continues to improve as a result of earning asset growth, reductions in funding costs and a more favorable asset mix. Net interest income for the fourth quarter of 2011 was $1.350 million an increase of 10.1% from the same period of 2010 and a 5.4% increase from the third quarter of 2011. Net interest margin improved to 4.61% for the fourth quarter of 2011 compared to 4.46% for the same period in 2010. For the year to date period ended December 31, 2011, net interest income increased 16.6% to $5,142,000 from $4,412,000 in 2010. Net interest margin for the full year of 2011 was 4.51% compared to 4.22% in 2010, an increase of 6.8% .
Provision expense for the fourth quarter of 2011 was $75,000, an increase of $26,000 from the same period in 2010 and $30,000 less than the previous quarter. The Company provided $234,000 in provision expense during 2011, a reduction of $360,000 from 2010. The decrease is directly related to the quality of the portfolio and a reduction in charge off volume. As of December 31, 2011, the Company had no non-accrual loans and net charge offs totaled $108,000, compared to $296,000 in 2010.
1
| | |
 | | Birmingham Bloomfield Bancshares, Inc. 33583 Woodward Avenue Birmingham, MI 48009 248-723-7200 |
Non-interest income continues to provide a significant contribution to the organization. Total non-interest income for the fourth quarter of 2011 was $309,000 an increase of $272,000 compared to the same period last year. Total non-interest income for the year to date period ending December 31, 2011 was $1,233,000 compared to $126,000 in 2010. The significant increase is attributable to new revenue from SBA loan sales and increased activity from the mortgage banking activity. The Company engaged in originating, selling and servicing the guaranteed portion of SBA 7(a) loans to investors during 2011 and recognized $702,000 in gain on sale and servicing income. Mortgage banking income represents the premium received on selling qualified residential loans in the secondary market. This generated $434,000 in revenue during 2011 compared to $12,000 in 2010. The increase was a result of higher volumes due to the low interest rate environment.
Total non-interest expense for the fourth quarter of 2011 was $1.484 million, an increase of $438,000 compared to the same period of the prior year. For the year ended December 31, 2011, total non-interest expense was $5,091,000 compared to $3,513,000 for 2010, an increase of $1,579,000. The increase was a result of additional costs associated with developing the residential mortgage operation, adding new personnel to accommodate future growth, expansion of the main office and increased business marketing efforts to improve franchise recognition.
Balance Sheet
Total assets as of December 31, 2011 were $124.397 million, a 12.7% increase from the prior year. The net growth in total assets was the result of an increase in loan and deposit balances. Total portfolio loans reached $106.298 million in 2011, an increase of $5.919 million from the prior year. The growth was primarily concentrated in commercial real estate and mortgage related loans. The new loan activity was achieved by focusing on organic opportunities in our core markets, increasing business development efforts and by expanding the product profile of the Company. The asset quality of the Company remains strong; nonperforming assets totaled $298,000 and the allowance for loan loss marginally increased to 1.48% of total portfolio loans. Total deposits were $107.678 million as of December 31, 2011 an increase of 10.7% from 2010. The growth was primarily in DDA and CD accounts and used to fund new loan activity. At December 31, 2011 the Company’s book value was $6.26 and the subsidiary bank continues to be classified as well capitalized based on regulatory guidelines.
Chief Executive Officer, Rob Farr issued the results and commented, “2011 was a very successful year for the Bank. We were able to generate meaningful asset growth, increase capital, improve margins, diversify earnings and maintain asset quality despite a difficult economic environment. This resulted in a pre-tax, pre-provision Return on Average Asset of 1.08%, earnings per share of $2.08 and a book value of $6.26. We are proud of what we accomplished and look forward to 2012.”
2
| | |
 | | Birmingham Bloomfield Bancshares, Inc. 33583 Woodward Avenue Birmingham, MI 48009 248-723-7200 |
Birmingham Bloomfield Bancshares, Inc. is the holding company for Bank of Birmingham, a full-service community bank serving Oakland County. Bank of Birmingham is dedicated to providing financial services to small and medium sized businesses; their owners and employees; professionals; and individuals who work or reside in the Oakland County market area. Every Bank of Birmingham customer has a relationship manager who serves a single point of contact empowered to provide all the bank’s services.
Birmingham Bloomfield Bancshares, Inc. marketmakers include Howe Barnes Hoefer and Arnett (acquired by Raymond James), Chicago; Monroe Securities, Chicago; and Hudson Securities, Inc., Jersey City, New Jersey.
Forward-Looking Statements
This news release contains comments or information that constitute forward-looking statements (within the meaning of the Private Securities Litigation Reform Act of 1995), which involve significant risks and uncertainties. Actual results may differ materially from the results discussed in the forward-looking statements. Factors that might cause such a difference include: changes in interest rates and interest-rate relationships; changes in the national and local economy; demand for products and services; the degree of competition by traditional and non-traditional competitors; changes in banking regulations; changes in tax laws; changes in prices, levies, and assessments; our ability to successfully integrate acquisitions into our existing operations, and the availability of new acquisitions, joint ventures and alliance opportunities; the impact of technological advances; governmental and regulatory policy changes; the outcomes of contingencies; trends in customer behavior as well as their ability to repay loans; and other factors included in the Company’s filings with the Securities and Exchange Commission, available free via EDGAR. The Company assumes no responsibility to update forward-looking statements.
(Unaudited Consolidated Financial Statements Follow)
3
Birmingham Bloomfield Bancshares, Inc.
Consolidated Balance Sheet (Unaudited)
| | | | | | | | |
| | December 31, 2011 | | | December 31, 2010 | |
ASSETS | | | | | | | | |
Cash and due from banks | | $ | 4,693,585 | | | $ | 5,300,368 | |
Federal funds sold | | | — | | | | 65,936 | |
| | | | | | | | |
Total cash and cash equivalents | | | 4,693,585 | | | | 5,366,304 | |
Securities available-for-sale | | | 4,594,761 | | | | 3,200,002 | |
Securities held-to-maturity | | | — | | | | — | |
Federal Home Loan Bank Stock | | | 169,900 | | | | 160,200 | |
| | | | | | | | |
Total securities | | | 4,764,661 | | | | 3,360,202 | |
| | |
Loans held for Sale | | | 2,484,829 | | | | 322,500 | |
| | |
Portfolio loans | | | | | | | | |
Consumer loans | | | 1,305,501 | | | | 1,054,573 | |
Mortgage loans | | | 11,572,620 | | | | 11,335,006 | |
Commercial loans | | | 93,419,805 | | | | 87,989,100 | |
| | | | | | | | |
Total loans | | | 106,297,926 | | | | 100,378,678 | |
Less: Allowance for loan loss | | | 1,574,350 | | | | 1,448,096 | |
| | | | | | | | |
Net loans | | | 104,723,576 | | | | 98,930,582 | |
Premises and equipment, net | | | 1,395,187 | | | | 1,359,510 | |
Accrued interest receivable and other assets | | | 6,335,623 | | | | 995,438 | |
| | | | | | | | |
TOTAL ASSETS | | $ | 124,397,461 | | | $ | 110,334,536 | |
| | | | | | | | |
| | |
LIABILITIES | | | | | | | | |
Deposits | | | | | | | | |
Noninterest-bearing | | $ | 19,662,283 | | | $ | 14,190,296 | |
Interest-bearing | | | 88,015,546 | | | | 83,060,199 | |
| | | | | | | | |
Total deposits | | | 107,677,829 | | | | 97,250,495 | |
Short term borrowings | | | — | | | | 1,469,095 | |
Accrued interest payable, taxes and other liabilities | | | 755,090 | | | | 629,421 | |
| | | | | | | | |
Total liabilities | | | 108,432,919 | | | | 99,349,011 | |
| | |
SHAREHOLDERS’ EQUITY | | | | | | | | |
Senior preferred stock, series A | | | — | | | | 1,635,000 | |
Discount on senior preferred stock A | | | — | | | | (61,027 | ) |
Warrant preferred stock, series B | | | — | | | | 82,000 | |
Premium on warrant preferred stock B | | | — | | | | 6,634 | |
Senior preferred stock, series C | | | — | | | | 1,744,000 | |
Discount on senior preferred stock C | | | — | | | | — | |
Senior preferred stock, series D | | | 4,621,000 | | | | — | |
Common Stock, no par value | | | 17,066,618 | | | | 17,034,330 | |
Authorized – 4,500,000 shares, Issued and outstanding – 1,812,662 1,800,000 and 1,800,000 shares respectively | | | | | | | | |
Accumulated other comprehensive income | | | 95,168 | | | | 112,908 | |
Additional paid in capital | | | — | | | | — | |
Additional paid in capital - share based payments | | | 493,154 | | | | 493,154 | |
Accumulated deficit | | | (6,311,398 | ) | | | (10,061,474 | ) |
| | | | | | | | |
Total shareholders’ equity | | | 15,964,542 | | | | 10,985,525 | |
| | | | | | | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | | $ | 124,397,461 | | | $ | 110,334,536 | |
| | | | | | | | |
Book value per share | | $ | 6.26 | | | $ | 4.21 | |
Birmingham Bloomfield Bancshares, Inc.
Consolidated Statement of Income (Unaudited)
| | | | | | | | | | | | | | | | |
| | For the three months ended | | | For the twelve months ended | |
| | December 31, | | | December 31, | |
| | 2011 | | | 2010 | | | 2011 | | | 2010 | |
Interest Income | | | | | | | | | | | | | | | | |
Interest and fees on loans | | | | | | | | | | | | | | | | |
Commercial loans | | $ | 1,447,603 | | | $ | 1,377,251 | | | $ | 5,681,704 | | | $ | 5,073,769 | |
Installment loans | | | 18,791 | | | | 13,953 | | | | 61,959 | | | | 46,148 | |
Mortgage loans | | | 29,878 | | | | 19,793 | | | | 86,382 | | | | 75,863 | |
Home Equity loans | | | 96,215 | | | | 96,669 | | | | 385,921 | | | | 369,294 | |
Late charges and fees | | | 6,370 | | | | 6,408 | | | | 27,610 | | | | 22,923 | |
| | | | | | | | | | | | | | | | |
Total loan interest and fee income | | | 1,598,857 | | | | 1,514,074 | | | | 6,243,576 | | | | 5,587,997 | |
| | | | |
Interest bearing deposits | | | 5,059 | | | | 7,886 | | | | 20,350 | | | | 29,169 | |
Federal Funds Sold | | | — | | | | 32 | | | | 13 | | | | 1,331 | |
| | | | |
Interest on investment securities | | | | | | | | | | | | | | | | |
Taxable | | | 24,237 | | | | 31,842 | | | | 99,023 | | | | 133,112 | |
Tax-exempt | | | 1,808 | | | | — | | | | 2,216 | | | | — | |
| | | | | | | | | | | | | | | | |
Total investment income | | | 26,045 | | | | 31,842 | | | | 101,239 | | | | 133,112 | |
| | | | |
Total interest income | | | 1,629,961 | | | | 1,553,834 | | | | 6,365,178 | | | | 5,751,609 | |
| | | | |
Interest Expense | | | | | | | | | | | | | | | | |
Interest on deposits | | | 279,386 | | | | 324,905 | | | | 1,208,513 | | | | 1,337,544 | |
Interest on borrowed funds | | | 196 | | | | 2,415 | | | | 14,705 | | | | 2,415 | |
| | | | | | | | | | | | | | | | |
Total interest expense | | | 279,582 | | | | 327,320 | | | | 1,223,218 | | | | 1,339,959 | |
| | | | | | | | | | | | | | | | |
Net Interest Income | | | 1,350,379 | | | | 1,226,514 | | | | 5,141,960 | | | | 4,411,650 | |
Provision for loan losses | | | 75,000 | | | | 48,801 | | | | 234,000 | | | | 593,750 | |
| | | | | | | | | | | | | | | | |
Net Interest Income After Provision for Loan Losses | | | 1,275,379 | | | | 1,177,713 | | | | 4,907,960 | | | | 3,817,900 | |
| | | | |
Non-interest Income | | | | | | | | | | | | | | | | |
Service charge income | | | 16,074 | | | | 15,612 | | | | 55,443 | | | | 52,266 | |
Mortgage banking activities | | | 267,194 | | | | 12,002 | | | | 434,339 | | | | 12,002 | |
SBA loan sales | | | 14,704 | | | | — | | | | 701,588 | | | | — | |
Other income | | | 10,973 | | | | 9,562 | | | | 41,399 | | | | 61,280 | |
| | | | | | | | | | | | | | | | |
Total non-interest income | | | 308,944 | | | | 37,176 | | | | 1,232,768 | | | | 125,548 | |
| | | | |
Non-interest Expense | | | | | | | | | | | | | | | | |
Salaries and employee benefits | | | 800,178 | | | | 484,752 | | | | 2,755,204 | | | | 1,641,944 | |
Occupancy expense | | | 129,655 | | | | 112,185 | | | | 518,634 | | | | 442,456 | |
Equipment expense | | | 47,364 | | | | 37,023 | | | | 180,674 | | | | 140,693 | |
Advertising | | | 81,057 | | | | 37,645 | | | | 191,076 | | | | 114,612 | |
Data Processing | | | 56,227 | | | | 28,530 | | | | 223,179 | | | | 190,530 | |
Professional fees | | | 110,035 | | | | 131,634 | | | | 473,438 | | | | 379,256 | |
Loan origination expense | | | 138,051 | | | | 19,417 | | | | 224,324 | | | | 78,018 | |
Regulatory Assessments | | | 12,010 | | | | 95,574 | | | | 127,941 | | | | 217,436 | |
Other expense | | | 109,301 | | | | 99,268 | | | | 396,804 | | | | 307,811 | |
| | | | | | | | | | | | | | | | |
Total non-interest expense | | | 1,483,879 | | | | 1,046,028 | | | | 5,091,275 | | | | 3,512,756 | |
| | | | |
Net Income Before Income Taxes | | | 100,444 | | | | 168,861 | | | | 1,049,453 | | | | 430,692 | |
Income tax expense | | | (2,884,715 | ) | | | — | | | | (2,884,715 | ) | | | — | |
| | | | | | | | | | | | | | | | |
Net Income | | | 2,985,159 | | | | 168,861 | | | | 3,934,168 | | | | 430,692 | |
Dividend and accretion on preferred stock | | | 19,732 | | | | 47,799 | | | | 184,092 | | | | 192,730 | |
| | | | | | | | | | | | | | | | |
Net Income applicable to common shareholders | | $ | 2,965,427 | | | $ | 121,062 | | | $ | 3,750,076 | | | $ | 237,962 | |
| | | | | | | | | | | | | | | | |
Income per share - basic | | $ | 1.64 | | | $ | 0.07 | | | $ | 2.08 | | | $ | 0.13 | |
Birmingham Bloomfield Bancshares, Inc.
Financial Summary and Selected Ratios (Unaudited)
(Dollars in thousands except per share data)
| | | | | | | | | | | | | | | | |
| | Year to Date | |
| | December 31, | | | Change | |
| | 2011 | | | 2010 | | | Amount | | | Percentage | |
INCOME STATEMENT | | | | | | | | | | | | | | | | |
Interest Income | | $ | 6,365 | | | $ | 5,752 | | | $ | 614 | | | | 10.7 | % |
Interest Expense | | | 1,223 | | | | 1,340 | | | | (117 | ) | | | -8.7 | % |
| | | | | | | | | | | | | | | | |
Net Interest Income | | | 5,142 | | | | 4,412 | | | | 730 | | | | 16.6 | % |
Provision for loan loss | | | 234 | | | | 594 | | | | (360 | ) | | | -60.6 | % |
Non-interest income | | | 1,233 | | | | 126 | | | | 1,107 | | | | 881.9 | % |
Non-interest expense | | | 5,091 | | | | 3,513 | | | | 1,579 | | | | 44.9 | % |
| | | | | | | | | | | | | | | | |
Net Income before Income Taxes | | | 1,049 | | | | 431 | | | | 619 | | | | 143.7 | % |
Income tax expense | | | (2,885 | ) | | | — | | | | (2,885 | ) | | | 0.0 | % |
| | | | | | | | | | | | | | | | |
Net Income | | | 3,934 | | | | 431 | | | | 3,503 | | | | 813.5 | % |
Dividend and accretion on preferred stock | | | 184 | | | | 193 | | | | (9 | ) | | | -4.5 | % |
| | | | | | | | | | | | | | | | |
Net Income - common shareholders | | $ | 3,750 | | | $ | 238 | | | $ | 3,512 | | | | 1475.9 | % |
| | | | | | | | | | | | | | | | |
Income per share - basic & diluted | | $ | 2.08 | | | $ | 0.13 | | | $ | 1.95 | | | | 1472.8 | % |
| | | | | | | | | | | | | | | | |
| | | | |
BALANCE SHEET DATA | | | | | | | | | | | | | | | | |
Total assets | | | 124,397 | | | | 110,335 | | | | 14,063 | | | | 12.7 | % |
Average Assets | | | 119,347 | | | | 106,532 | | | | 12,815 | | | | 12.0 | % |
Total loans | | | 106,298 | | | | 100,379 | | | | 5,919 | | | | 5.9 | % |
Allowance for loan loss (ALLL) | | | 1,574 | | | | 1,448 | | | | 126 | | | | 8.7 | % |
Total deposits | | | 107,678 | | | | 97,250 | | | | 10,427 | | | | 10.7 | % |
Other borrowings | | | — | | | | 1,469 | | | | (1,469 | ) | | | -100.0 | % |
Shareholders’ equity | | | 15,965 | | | | 10,986 | | | | 4,979 | | | | 45.3 | % |
Average Equity | | | 12,196 | | | | 10,823 | | | | 1,373 | | | | 12.7 | % |
| | | | |
ASSET QUALITY | | | | | | | | | | | | | | | | |
Other real estate owned (OREO) | | | 298 | | | | — | | | | 298 | | | | 0.0 | % |
Net charge-offs | | | 108 | | | | 296 | | | | (188 | ) | | | -63.5 | % |
Non-accrual loans | | | — | | | | 298 | | | | (298 | ) | | | -100.0 | % |
(2) Non-performing assets (NPA) | | | 298 | | | | 298 | | | | (0 | ) | | | -0.1 | % |
Non-accrual loans / total loans | | | 0.00 | % | | | 0.30 | % | | | -0.30 | % | | | -100.0 | % |
Allowance for loan loss / total loans | | | 1.48 | % | | | 1.44 | % | | | 0.04 | % | | | 2.7 | % |
| | | | |
PERFORMANCE MEASUREMENTS | | | | | | | | | | | | | | | | |
Net interest margin (tax equivalent) | | | 4.51 | % | | | 4.22 | % | | | 0.29 | % | | | 6.9 | % |
(1) Return on average assets (annualized) | | | 3.30 | % | | | 0.40 | % | | | 2.90 | % | | | 716.3 | % |
(3) Return on average assets (annualized) | | | 1.08 | % | | | 0.96 | % | | | 0.12 | % | | | 12.3 | % |
(1) Return on average common equity (annualized) | | | 47.59 | % | | | 5.80 | % | | | 41.79 | % | | | 720.4 | % |
(3) Return on average common equity (annualized) | | | 15.52 | % | | | 13.80 | % | | | 1.72 | % | | | 12.5 | % |
Efficiency ratio | | | 79.87 | % | | | 77.42 | % | | | 2.45 | % | | | 3.2 | % |
Tier 1 Leverage Ratio (Bank only) | | | 9.94 | % | | | 8.19 | % | | | 1.75 | % | | | 21.37 | % |
Equity / Assets | | | 12.83 | % | | | 9.96 | % | | | 2.88 | % | | | 28.9 | % |
Total loans / Total deposits | | | 98.7 | % | | | 103.2 | % | | | -4.50 | % | | | -4.4 | % |
Book value per share | | $ | 6.26 | | | $ | 4.21 | | | $ | 2.05 | | | | 48.6 | % |
Income (loss) per share - basic & diluted | | $ | 2.08 | | | $ | 0.13 | | | $ | 1.95 | | | | 1472.8 | % |
Shares outstanding | | | 1,812,662 | | | | 1,800,000 | | | | 12,662 | | | | 0.7 | % |
Average shares outstanding | | | 1,803,608 | | | | 1,800,000 | | | | 3,608 | | | | 0.2 | % |
(1) | Amount is computed on net income before preferred dividends. |
(2) | Non-performing assets includes non-accrual loans and other real estate owned. |
(3) | Amount is computed on pre-tax, pre-provision earnings before preferred dividends |
Birmingham Bloomfield Bancshares, Inc.
Financial Summary and Selected Ratios (Unaudited)
(Dollars in thousands except per share data)
| | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended | |
| | December 31, 2011 | | | September 30, 2011 | | | June 30, 2011 | | | March 31, 2011 | | | December 31, 2010 | |
INCOME STATEMENT | | | | | | | | | | | | | | | | | | | | |
Interest Income | | $ | 1,630 | | | $ | 1,582 | | | $ | 1,565 | | | $ | 1,588 | | | $ | 1,554 | |
Interest Expense | | | 280 | | | | 301 | | | | 314 | | | | 329 | | | | 327 | |
| | | | | | | | | | | | | | | | | | | | |
Net Interest Income | | | 1,350 | | | | 1,281 | | | | 1,251 | | | | 1,260 | | | | 1,226 | |
Provision for loan loss | | | 75 | | | | 105 | | | | 15 | | | | 39 | | | | 49 | |
Non-interest income | | | 309 | | | | 319 | | | | 280 | | | | 325 | | | | 37 | |
Non-interest expense | | | 1,484 | | | | 1,317 | | | | 1,207 | | | | 1,083 | | | | 1,046 | |
| | | | | | | | | | | | | | | | | | | | |
Net Income before Income Taxes | | | 100 | | | | 177 | | | | 310 | | | | 462 | | | | 169 | |
Income tax expense | | | (2,885 | ) | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net Income | | | 2,985 | | | | 177 | | | | 310 | | | | 462 | | | | 169 | |
Dividend and accretion on preferred stock | | | 20 | | | | 68 | | | | 48 | | | | 48 | | | | 48 | |
| | | | | | | | | | | | | | | | | | | | |
Net Income applicable to common shareholders | | $ | 2,965 | | | $ | 109 | | | $ | 261 | | | $ | 414 | | | $ | 121 | |
| | | | | | | | | | | | | | | | | | | | |
Income per share - basic & diluted | | $ | 1.64 | | | $ | 0.06 | | | $ | 0.15 | | | $ | 0.23 | | | $ | 0.07 | |
| | | | | | | | | | | | | | | | | | | | |
BALANCE SHEET DATA | | | | | | | | | | | | | | | | | | | | |
Total assets | | | 124,397 | | | | 124,743 | | | | 118,604 | | | | 116,521 | | | | 110,335 | |
Average Assets | | | 123,317 | | | | 121,526 | | | | 117,002 | | | | 115,435 | | | | 111,366 | |
Total loans | | | 106,298 | | | | 102,580 | | | | 100,079 | | | | 98,205 | | | | 100,379 | |
Allowance for loan loss (ALLL) | | | 1,574 | | | | 1,499 | | | | 1,502 | | | | 1,487 | | | | 1,448 | |
Total deposits | | | 107,678 | | | | 111,171 | | | | 106,305 | | | | 104,588 | | | | 97,250 | |
Other borrowings | | | — | | | | — | | | | — | | | | — | | | | 1,469 | |
Shareholders’ equity | | | 15,965 | | | | 13,056 | | | | 11,696 | | | | 11,403 | | | | 10,986 | |
Average Equity | | | 13,584 | | | | 12,520 | | | | 11,481 | | | | 11,167 | | | | 10,942 | |
| | | | | |
ASSET QUALITY | | | | | | | | | | | | | | | | | | | | |
Other real estate owned (OREO) | | | 298 | | | | 298 | | | | 298 | | | | — | | | | — | |
Net charge-offs | | | — | | | | 108 | | | | — | | | | — | | | | 24 | |
Non-accrual loans | | | — | | | | — | | | | — | | | | 298 | | | | 298 | |
(2) Non-performing assets (NPA) | | | 298 | | | | 298 | | | | 298 | | | | 298 | | | | 298 | |
Non-accrual loans / total loans | | | 0.00 | % | | | 0.00 | % | | | 0.00 | % | | | 0.30 | % | | | 0.30 | % |
Allowance for loan loss / total loans | | | 1.48 | % | | | 1.46 | % | | | 1.50 | % | | | 1.51 | % | | | 1.44 | % |
| | | | | |
PERFORMANCE MEASUREMENTS | | | | | | | | | | | | | | | | | | | | |
Net interest margin (tax equivalent) | | | 4.61 | % | | | 4.44 | % | | | 4.51 | % | | | 4.49 | % | | | 4.46 | % |
(1) Return on average assets (annualized) | | | 9.60 | % | | | 0.58 | % | | | 1.06 | % | | | 1.62 | % | | | 0.60 | % |
(3) Return on average assets (annualized) | | | 0.56 | % | | | 0.92 | % | | | 1.11 | % | | | 1.76 | % | | | 0.78 | % |
(1) Return on average common equity (annualized) | | | 132.13 | % | | | 8.50 | % | | | 15.39 | % | | | 24.17 | % | | | 8.89 | % |
(3) Return on average common equity (annualized) | | | 7.77 | % | | | 13.54 | % | | | 16.13 | % | | | 26.21 | % | | | 11.45 | % |
Efficiency ratio | | | 89.43 | % | | | 82.37 | % | | | 78.80 | % | | | 68.36 | % | | | 82.78 | % |
Tier 1 Leverage Ratio (Bank only) | | | 9.94 | % | | | 9.22 | % | | | 8.54 | % | | | 8.33 | % | | | 8.15 | % |
Equity / Assets | | | 12.83 | % | | | 10.47 | % | | | 9.86 | % | | | 9.79 | % | | | 9.96 | % |
Total loans / Total deposits | | | 98.7 | % | | | 92.3 | % | | | 94.1 | % | | | 93.9 | % | | | 103.2 | % |
Book value per share | | $ | 6.26 | | | $ | 4.65 | | | $ | 4.60 | | | $ | 4.44 | | | $ | 4.21 | |
Income (loss) per share - basic & diluted | | $ | 1.64 | | | $ | 0.06 | | | $ | 0.15 | | | $ | 0.23 | | | $ | 0.07 | |
Shares outstanding | | | 1,812,662 | | | | 1,812,662 | | | | 1,800,000 | | | | 1,800,000 | | | | 1,800,000 | |
Average shares outstanding | | | 1,812,662 | | | | 1,801,652 | | | | 1,800,000 | | | | 1,800,000 | | | | 1,800,000 | |
(1) | Amount is computed on net income before preferred dividends. |
(2) | Non-performing assets includes non-accrual loans and other real estate owned. |
(3) | Amount is computed on pre-tax, pre-provision earnings before preferred dividends |