EXHIBIT 99.1
Two River Bancorp Reports 2017 Third Quarter Financial Results
TINTON FALLS, N.J., Oct. 24, 2017 (GLOBE NEWSWIRE) -- Two River Bancorp (Nasdaq:TRCB) (the "Company"), the parent company of Two River Community Bank ("the Bank"), today reported a 25.5% and 18.6% increase in net income for the three and nine months ended September 30, 2017, respectively, excluding the effect of a Bank Owned Life Insurance ("BOLI") death benefit received during the prior year’s third quarter. All share and per share data for all referenced reporting periods have been adjusted for a 5% stock dividend paid on February 28, 2017.
2017 Third Quarter Operating and Financial Highlights
(all comparisons to the same prior year’s quarter unless otherwise noted)
- Net income was $2.24 million, or $0.26 per diluted share, compared to $2.64 million, or $0.31 per diluted share.
· The 2016 quarter included in net income a tax-free BOLI death benefit of $862,000, or $0.10 per diluted share. Excluding the BOLI death benefit, net income increased 25.5%. The receipt of this benefit affected several 2016 quarterly and year-to-date metrics. - Net interest income increased 12.7% to $8.42 million.
- Non-interest income decreased 26.7% to $1.45 million, as a result of the BOLI benefit. Mortgage banking revenues increased 13.3% while gains on the sale of SBA loans increased 163.8%.
- Net interest margin improved to 3.62% from 3.55%, largely due to both higher asset yields and core checking deposits.
- Tangible book value per share was $10.46 at September 30, 2017, compared to $9.88 at December 31, 2016 and $9.63 at September 30, 2016.
- Total assets at September 30, 2017 were $1.0 billion, compared to $940.2 million at December 31, 2016.
- Total loans as of September 30, 2017 were $816.1 million, up 8.4% from $753.1 million at December 31, 2016.
- Total deposits as of September 30, 2017 were $821.9 million, up 5.8% from $776.6 million at December 31, 2016.
Management Commentary
William D. Moss, President and CEO, stated, “The Company posted another strong performance during the third quarter, highlighted by linked quarter improvement in all key metrics along with solid growth in loans and deposits. Excluding the BOLI benefit of $0.10 per share in the prior year’s quarter, earnings showed considerable growth, increasing to $0.26 from $0.21 in the prior year. Our earnings improvement was driven by high quality loan growth and fee income contributions from both our SBA and mortgage business lines. Loan growth of 11.2% annualized from year-end 2016 was tempered by two residential portfolio adjustable rate mortgage loan sales completed earlier this year, which totaled $8.2 million.”
Mr. Moss continued, “The Bank closed and consolidated two branches into a new and more visible location in Sea Girt, NJ at the end of the third quarter, which was a continuation of the Company’s strategic plan to maximize the profitability of our branch network. We expect annual pre-tax expense savings of $300,000 from this initiative while expecting this new location to provide better opportunity for growth. We also have continued to see solid increases in deposits, largely as a result of new municipal relationships, and have a number of initiatives in place to gain higher levels of deposits from existing customers.”
Dividend Information
On October 18, 2017, the Company’s Board of Directors declared a quarterly cash dividend of $0.045 per share, payable on November 29, 2017 to shareholders of record as of the close of business on November 8, 2017. This marks the 19th consecutive quarterly cash dividend, which is in addition to the 5% stock dividend paid in February 2017.
Key Quarterly Performance Metrics
| | | 3rd Qtr. | 2nd Qtr. | 1st Qtr. | 4th Qtr. | 3rd Qtr. | 9 Mo.
Ended | 9 Mo.
Ended |
| | 2017
| 2017 | | 2017 | | 2016 | | 2016 | 9/30/2017 | 9/30/2016 |
| Net Income (in thousands) | | $ | 2,237 | | | $ | 2,128 | | | $ | 1,802 | | $ | 2,567 | | $ | 2,644 | | $ | 6,167 | | | $ | 6,064 | |
| Earnings per Common Share – Diluted | | $ | 0.26 | | | $ | 0.25 | | | $ | 0.21 | | $ | 0.30 | | $ | 0.31 | | $ | 0.71 | | | $ | 0.71 | |
| Return on Average Assets | | | 0.89 | % | | | 0.87 | % | | | 0.76 | % | | 1.08 | % | | 1.16 | % | | 0.84 | % | | | 0.91 | % |
| Return on Average Tangible Assets(1) | | | 0.91 | % | | | 0.88 | % | | | 0.77 | % | | 1.10 | % | | 1.19 | % | | 0.86 | % | | | 0.93 | % |
| Return on Average Equity | | | 8.39 | % | | | 8.26 | % | | | 7.18 | % | | 10.25 | % | | 10.81 | % | | 7.96 | % | | | 8.48 | % |
| Return on Average Tangible Equity(1) | | | 10.13 | % | | | 10.01 | % | | | 8.74 | % | | 12.53 | % | | 13.29 | % | | 9.64 | % | | | 10.46 | % |
| Net Interest Margin | | | 3.62 | % | | | 3.49 | % | | | 3.45 | % | | 3.43 | % | | 3.55 | % | | 3.52 | % | | | 3.56 | % |
| Non-Performing Assets to Total Assets | | | 0.23 | % | | | 0.32 | % | | | 0.18 | % | | 0.19 | % | | 0.20 | % | | 0.23 | % | | | 0.20 | % |
| Allowance as a % of Loans | | | 1.25 | % | | | 1.25 | % | | | 1.25 | % | | 1.27 | % | | 1.25 | % | | 1.25 | % | | | 1.25 | % |
| |
(1) Non-GAAP Financial Information. See “Reconciliation of Non-GAAP Financial Measures” at end of release. |
Loan Composition
The components of the Company’s loan portfolio at September 30, 2017 and December 31, 2016 are as follows:
| | | |
| | | (in thousands) |
| | | September 30,
2017 | | | December 31,
2016 | |
| Commercial and industrial | | $ | 99,601 | | | $ | 93,697 | |
| Real estate – construction | | | 118,553 | | | | 111,914 | |
| Real estate – commercial | | | 507,507 | | | | 460,685 | |
| Real estate – residential | | | 62,416 | | | | 59,065 | |
| Consumer | | | 28,773 | | | | 28,279 | |
| Unearned fees | | | (772 | ) | | | (548 | ) |
| | | | 816,078 | | | | 753,092 | |
| Allowance for loan losses | | | (10,223 | ) | | | (9,565 | ) |
| Net Loans | | $ | 805,855 | | | $ | 743,527 | |
Deposit Composition
The components of the Company’s deposits at September 30, 2017 and December 31, 2016 are as follows:
| | |
| | | (in thousands) |
| | | September 30,
2017 | | | December 31,
2016 | |
| Non-interest-bearing | | $ | 163,841 | | | $ | 160,104 | |
| NOW accounts | | | 208,128 | | | | 152,771 | |
| Savings deposits | | | 261,766 | | | | 261,438 | |
| Money market deposits | | | 62,514 | | | | 62,495 | |
| Listed service CD’s | | | 38,971 | | | | 47,648 | |
| Time deposits / IRA | | | 55,629 | | | | 56,489 | |
| Wholesale deposits | | | 31,023 | | | | 35,622 | |
| Total Deposits | | $ | 821,872 | | | $ | 776,567 | |
2017 Third Quarter Financial Review
Net Income
Net income for the three months ended September 30, 2017 decreased 15.4% to $2.24 million, or $0.26 per diluted common share, compared to $2.64 million, or $0.31 per diluted common share, for the same period last year. The decrease was a result of the previously mentioned BOLI benefit received in the third quarter of 2016. Excluding the BOLI benefit, net income increased 25.5%.
On a linked quarter basis, third quarter 2017 net income increased 5.1% from the second quarter of 2017. The second quarter included an income tax benefit related to the adoption of ASU 2016-09, Compensation - Stock Compensation, Improvements to Employee Share-Based Payment Accounting, that positively impacted net income by $145,000, or $0.02 per diluted share, as compared to a benefit of $32,000 in the current quarter.
Net income for the nine months ended September 30, 2017 increased 1.7% to $6.17 million, or $0.71 per diluted share, compared to $6.06 million, or $0.71 per diluted share, in the same prior year period. Excluding the BOLI benefit, net income increased 18.6%.
Net Interest Income
Net interest income for the quarter ended September 30, 2017 was $8.42 million, an increase of 12.7% compared to $7.47 million in the corresponding prior year period. This was largely due to an increase of $84.4 million, or 10.1%, in average interest-earning assets, primarily attributable to growth in the loan portfolio. On a linked quarter basis, net interest income increased $458,000, or 5.8%, from $7.96 million.
For the nine months ended September 30, 2017, net interest income increased 9.8% to $24.0 million from $21.9 million in the prior year period.
Net Interest Margin
The Company reported a net interest margin of 3.62% for the third quarter of 2017, compared to 3.49% in the second quarter of 2017 and 3.55% reported for the third quarter of 2016. The net interest margin improvement from the second quarter of 2017 was the result of slightly higher yielding interest-earning assets coupled with a higher level of average core checking deposits.
The net interest margin for the first nine months of 2017 was 3.52%, compared to 3.56% in the prior year period.
Non-Interest Income
Non-interest income for the quarter ended September 30, 2017 totaled $1.45 million, a decrease of $530,000, or 26.7%, compared to the same period in 2016. The decrease was the result of the previously mentioned BOLI benefit received in the third quarter of 2016. Residential mortgage banking revenue increased $42,000, or 13.3%, from the prior year period while gains from the sale of SBA loans increased $190,000. Additionally, service fees on deposit accounts increased by $70,000, or 45.5%, mainly due to a realignment of fees on various products.
On a linked quarter basis, non-interest income decreased by $85,000, or 5.5%, from the second quarter of 2017, which included an $86,000 gain from the sale of $3.6 million of portfolio adjustable rate mortgages compared to no such sale in the current quarter.
For the nine months ended September 30, 2017, non-interest income increased $74,000, or 1.8%, to $4.1 million from the same period in 2016.
Non-Interest Expense
Non-interest expense for the quarter ended September 30, 2017 totaled $6.18 million, an increase of $836,000, or 15.7%, from the $5.34 million reported in same period in 2016, primarily due to salary and benefit increases along with a one-time $250,000 expense recovery settlement from an OREO property in the third quarter of 2016. On a linked quarter basis, non-interest expense increased $104,000, or 1.7%.
For the nine months ended September 30, 2017, non-interest expense increased $1.91 million, or 11.8%, to $18.0 million compared to the same prior year period.
Provision for Loan Losses
During the quarter, a provision for loan losses of $255,000 was expensed, compared to $470,000 in the same prior year period. The majority of the third quarter 2017 provision was to support the strong loan growth. The Company had $15,000 in net loan recoveries during the quarter, compared to $436,000 in net loan charge-offs during the same period last year. For the nine months ended September 30, 2017, a provision of $855,000 was expensed, compared to $860,000 for the same prior year period. The Company had $197,000 of net loan charge-offs during the first nine months of 2017, compared to $121,000 in net loan charge-offs in the same prior year period.
As of September 30, 2017, the Company's allowance for loan losses was $10.22 million, as compared to $9.57 million as of December 31, 2016. The loss allowance as a percentage of total loans was 1.25% at September 30, 2017 compared to 1.27% at December 31, 2016.
Financial Condition / Balance Sheet
At September 30, 2017, the Company maintained capital ratios that were in excess of regulatory standards for well capitalized institutions. The Company's Tier 1 capital to average assets ratio was 9.07%, its common equity Tier 1 to risk weighted assets ratio was 10.09%, its Tier 1 capital to risk weighted assets ratio was 10.09%, and its total capital to risk weighted assets ratio was 12.39%.
Total assets as of September 30, 2017 were $1.0 billion, an increase of 6.4% compared to $940.2 million as of December 31, 2016.
Total loans as of September 30, 2017 were $816.1 million, an increase of 8.4% compared to $753.1 million at December 31, 2016.
Total deposits as of September 30, 2017 were $821.9 million, an increase of 5.8% compared to $776.6 million as of December 31, 2016. Core checking deposits at September 30, 2017 increased to $372.0 million, up $59.1 million, or 18.9% from year-end. This growth was primarily driven by a new municipal relationship in the first nine months of 2017 along with the Company’s focus on building core checking account deposit relationships.
Asset Quality
The Company's non-performing assets at September 30, 2017 were $2.35 million as compared to $1.81 million at December 31, 2016 and $1.85 million at September 30, 2016. Non-performing assets to total assets at September 30, 2017 were 0.23% compared to 0.19% at December 31, 2016 and 0.20% at September 30, 2016.
Non-accrual loans were $2.35 million at September 30, 2017, compared to $1.55 million at December 31, 2016 and $1.59 million at September 30, 2016. During the second quarter, three relationships migrated to non-accrual status. These relationships were previously identified as TDRs or exhibited negative financial trends which management had identified. During the third quarter of 2017, one non-accrual loan totaling $548,000 paid off and $75,000 of recaptured interest and legal costs associated with that loan were received. There was no OREO at September 30, 2017, compared to $259,000 at both December 31, 2016 and September 30, 2016 as the one OREO property was sold for a loss of $17,000 during the current quarter.
Troubled debt restructured loan balances amounted to $8.05 million at September 30, 2017, with all but $1.13 million performing. This compares to $8.23 million at December 31, 2016 and $8.52 million at September 30, 2016.
About the Company
Two River Bancorp is the holding company for Two River Community Bank, which is headquartered in Tinton Falls, New Jersey. Two River Community Bank operates 14 branches along with two loan production offices throughout Monmouth, Middlesex, Union, and Ocean Counties, New Jersey. More information about Two River Community Bank and Two River Bancorp is available at www.tworiverbank.com.
The foregoing contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are not historical facts and include expressions about management's confidence and strategies and management's current views and expectations about new and existing programs and products, relationships, opportunities, technology and market conditions. These statements may be identified by such forward-looking terminology as "continue," "expect," "look," "believe," "anticipate," "may," "will," "should," "projects," "strategy" or similar statements. Actual results may differ materially from such forward-looking statements, and no reliance should be placed on any forward-looking statement. Factors that may cause results to differ materially from such forward-looking statements include, but are not limited to, unanticipated changes in the financial markets and the direction of interest rates; volatility in earnings due to certain financial assets and liabilities held at fair value; competition levels; loan and investment prepayments differing from our assumptions; insufficient allowance for credit losses; a higher level of loan charge-offs and delinquencies than anticipated; material adverse changes in our operations or earnings; a decline in the economy in our market areas; changes in relationships with major customers; changes in effective income tax rates; higher or lower cash flow levels than anticipated; inability to hire or retain qualified employees; a decline in the levels of deposits or loss of alternate funding sources; a decrease in loan origination volume or an inability to close loans currently in the pipeline; changes in laws and regulations; adoption, interpretation and implementation of accounting pronouncements; operational risks, including the risk of fraud by employees, customers or outsiders; and the inability to successfully implement or expand new lines of business or new products and services. For a list of other factors which would affect our results, see the Company's filings with the Securities and Exchange Commission, including those risk factors identified in the "Risk Factor" section and elsewhere in our Annual Report on Form 10-K for the year ended December 31, 2016. The statements in this press release are made as of the date of this press release, even if subsequently made available by the Company on its website or otherwise. The Company assumes no obligation for updating any such forward-looking statements at any time, except as required by law.
Investor Contact:
Adam Prior, Senior Vice President
The Equity Group Inc.
Phone: (212) 836-9606
E-mail: aprior@equityny.com
Media Contact:
Adam Cadmus, Marketing Director
Phone: (732) 982-2167
Email: acadmus@tworiverbank.com
| TWO RIVER BANCORP |
| CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) |
| For the Three Months and Nine Months Ended September 30, 2017 and 2016 |
| (in thousands, except per share data) |
| |
| | | Three Months Ended
September 30, | | Nine Months Ended
September 30, |
|
| | | | 2017 | | | | 2016 | | | 2017 | | | | 2016 | |
| INTEREST INCOME: | | | | | | | | | | | |
| Loans, including fees | | $ | 9,227 | | | $ | 8,337 | | $ | 26,363 | | | $ | 24,335 | |
| Securities: | | | | | | | | | | | |
| Taxable | | | 247 | | | | 187 | | | 715 | | | | 571 | |
| Tax-exempt | | | 267 | | | | 234 | | | 831 | | | | 664 | |
| Interest-bearing deposits | | | 83 | | | | 19 | | | 257 | | | | 84 | |
| Total Interest Income | | | 9,824 | | | | 8,777 | | | 28,166 | | | | 25,654 | |
| INTEREST EXPENSE: | | | | | | | | | | | |
| Deposits | | | 1,069 | | | | 972 | | | 3,170 | | | | 2,800 | |
| Securities sold under agreements to repurchase | | | 18 | | | | 15 | | | 50 | | | | 44 | |
| Federal Home Loan Bank ("FHLB") and other borrowings | | | 157 | | | | 157 | | | 449 | | | | 452 | |
| Subordinated debt | | | 164 | | | | 164 | | | 493 | | | | 492 | |
| Total Interest Expense | | | 1,408 | | | | 1,308 | | | 4,162 | | | | 3,788 | |
| Net Interest Income | | | 8,416 | | | | 7,469 | | | 24,004 | | | | 21,866 | |
| PROVISION FOR LOAN LOSSES | | | 255 | | | | 470 | | | 855 | | | | 860 | |
| Net Interest Income after Provision for Loan Losses | | | 8,161 | | | | 6,999 | | | 23,149 | | | | 21,006 | |
| NON-INTEREST INCOME: | | | | | | | | | | | |
| Service fees on deposit accounts | | | 224 | | | | 154 | | | 535 | | | | 427 | |
| Mortgage banking | | | 358 | | | | 316 | | | 1,258 | | | | 831 | |
| Other loan fees | | | 188 | | | | 188 | | | 402 | | | | 311 | |
| Earnings from investment in bank owned life insurance | | | 137 | | | | 118 | | | 411 | | | | 337 | |
| Death benefit on bank owned life insurance | | | - | | | | 862 | | | - | | | | 862 | |
| Gain on sale of SBA loans | | | 306 | | | | 116 | | | 817 | | | | 575 | |
| Net gain on sale of securities | | | - | | | | - | | | - | | | | 72 | |
| Other income | | | 240 | | | | 229 | | | 693 | | | | 627 | |
| Total Non-Interest Income | | | 1,453 | | | | 1,983 | | | 4,116 | | | | 4,042 | |
| NON-INTEREST EXPENSES: | | | | | | | | | | | |
| Salaries and employee benefits | | | 3,641 | | | | 3,309 | | | 10,554 | | | | 9,609 | |
| Occupancy and equipment | | | 1,112 | | | | 1,056 | | | 3,215 | | | | 3,084 | |
| Professional | | | 366 | | | | 273 | | | 1,102 | | | | 888 | |
| Insurance | | | 57 | | | | 56 | | | 158 | | | | 160 | |
| FDIC insurance and assessments | | | 123 | | | | 114 | | | 354 | | | | 324 | |
| Advertising | | | 110 | | | | 85 | | | 345 | | | | 315 | |
| Data processing | | | 151 | | | | 135 | | | 406 | | | | 405 | |
| Outside services fees | | | 120 | | | | 131 | | | 347 | | | | 369 | |
| Amortization of identifiable intangibles | | | - | | | | - | | | - | | | | 9 | |
| OREO expenses, impairment and sales, net | | | 25 | | | | (245 | ) | | 44 | | | | (271 | ) |
| Loan workout expenses | | | 8 | | | | 44 | | | 174 | | | | 142 | |
| Other operating | | | 462 | | | | 381 | | | 1,324 | | | | 1,081 | |
| Total Non-Interest Expenses | | | 6,175 | | | | 5,339 | | | 18,023 | | | | 16,115 | |
| Income before Income Taxes | | | 3,439 | | | | 3,643 | | | 9,242 | | | | 8,933 | |
| INCOME TAX EXPENSE | | | 1,202 | | | | 999 | | | 3,075 | | | | 2,869 | |
| Net Income | | $ | 2,237 | | | $ | 2,644 | | $ | 6,167 | | | $ | 6,064 | |
| EARNINGS PER COMMON SHARE: | | | | | | | | | | | |
| Basic | | $ | 0.27 | | | $ | 0.32 | | $ | 0.74 | | | $ | 0.73 | |
| Diluted | | $ | 0.26 | | | $ | 0.31 | | $ | 0.71 | | | $ | 0.71 | |
| Weighted average common shares outstanding: | | | | | | | | | | | |
| Basic | | | 8,393 | | | | 8,323 | | | 8,373 | | | | 8,319 | |
| Diluted | | | 8,656 | | | | 8,537 | | | 8,647 | | | | 8,515 | |
| TWO RIVER BANCORP |
| CONSOLIDATED BALANCE SHEETS (Unaudited) |
(in thousands, except share data)
|
| |
| | | September 30, | | December 31, | |
| | | 2017 | | 2016 | |
| ASSETS | | | | | | | |
| Cash and due from banks | | $ | 24,858 | | $ | 19,844 | |
| Interest-bearing deposits in bank | | | 21,445 | | | 22,233 | |
| Cash and cash equivalents | | | 46,303 | | | 42,077 | |
| | | | | | | | |
| Securities available for sale | | | 30,061 | | | 34,464 | |
| Securities held to maturity | | | 57,058 | | | 57,843 | |
| Restricted investments, at cost | | | 5,522 | | | 4,805 | |
| Loans held for sale | | | 1,082 | | | 4,537 | |
| Loans | | | 816,078 | | | 753,092 | |
| Allowance for loan losses | | | (10,223 | ) | | (9,565 | ) |
| Net loans | | | 805,855 | | | 743,527 | |
| | | | | | | | |
| OREO | | | - | | | 259 | |
| Bank owned life insurance | | | 21,440 | | | 21,029 | |
| Premises and equipment, net | | | 5,350 | | | 4,662 | |
| Accrued interest receivable | | | 2,313 | | | 2,234 | |
| Goodwill | | | 18,109 | | | 18,109 | |
| Other assets | | | 7,152 | | | 6,665 | |
| | | | | | | | |
| TOTAL ASSETS | | $ | 1,000,245 | | $ | 940,211 | |
| | | | | | | | |
| LIABILITIES | | | | | | | |
| Deposits: | | | | | | | |
| Non-interest-bearing | | $ | 163,841 | | $ | 160,104 | |
| Interest-bearing | | | 658,031 | | | 616,463 | |
| Total Deposits | | | 821,872 | | | 776,567 | |
| | | | | | | | |
| Securities sold under agreements to repurchase | | | 22,576 | | | 19,915 | |
| FHLB and other borrowings | | | 30,300 | | | 25,300 | |
| Subordinated debt | | | 9,879 | | | 9,855 | |
| Accrued interest payable | | | 114 | | | 100 | |
| Other liabilities | | | 8,937 | | | 7,758 | |
| | | | | | | | |
| Total Liabilities | | | 893,678 | | | 839,495 | |
| | | | | | | | |
| SHAREHOLDERS' EQUITY | | | | | | | |
| Preferred stock, no par value; 6,500,000 shares authorized, no shares issued and outstanding | | | - | | | - | |
| Common stock, no par value; 25,000,000 shares authorized; | | | | | | | |
| Issued – 8,766,577 and 8,677,536 at September 30, 2017 and December 31, 2016, respectively | | | | | | | |
| Outstanding – 8,454,483 and 8,365,442 at September 30, 2017 and December 31, 2016 respectively | | | 79,576 | | | 79,056 | |
| Retained earnings | | | 29,580 | | | 24,447 | |
| Treasury stock, at cost; 312,094 shares at September 30, 2017 and December 31, 2016 | | | (2,396 | ) | | (2,396 | ) |
| Accumulated other comprehensive loss | | | (193 | ) | | (391 | ) |
| Total Shareholders' Equity | | | 106,567 | | | 100,716 | |
| | | | | | | | |
| TOTAL LIABILITIES and SHAREHOLDERS’ EQUITY | | $ | 1,000,245 | | $ | 940,211 | |
| TWO RIVER BANCORP |
| Selected Consolidated Financial Data (Unaudited) |
| |
| Selected Consolidated Earnings Data |
| (in thousands, except per share data) |
| |
| |
| | | Three Months Ended | | Nine Months Ended | |
| | | Sept. 30, | | June 30, | | Sept. 30, | | Sept. 30, | | Sept 30, | |
| Selected Consolidated Earnings Data: | | | 2017 | | | 2017 | | | 2016 | | | 2017 | | | 2016 | |
| Total Interest Income | | $ | 9,824 | | $ | 9,349 | | $ | 8,777 | | $ | 28,166 | | $ | 25,654 | |
| Total Interest Expense | | | 1,408 | | | 1,391 | | | 1,308 | | | 4,162 | | | 3,788 | |
| Net Interest Income | | | 8,416 | | | 7,958 | | | 7,469 | | | 24,004 | | | 21,866 | |
| Provision for Loan Losses | | | 255 | | | 375 | | | 470 | | | 855 | | | 860 | |
| Net Interest Income after Provision for Loan Losses | | | 8,161 | | | 7,583 | | | 6,999 | | | 23,149 | | | 21,006 | |
| Other Non-Interest Income | | | 1,453 | | | 1,538 | | | 1,983 | | | 4,116 | | | 4,042 | |
| Other Non-Interest Expenses | | | 6,175 | | | 6,071 | | | 5,339 | | | 18,023 | | | 16,115 | |
| Income before Income Taxes | | | 3,439 | | | 3,050 | | | 3,643 | | | 9,242 | | | 8,933 | |
| Income Tax Expense | | | 1,202 | | | 922 | | | 999 | | | 3,075 | | | 2,869 | |
| Net Income | | $ | 2,237 | | $ | 2,128 | | $ | 2,644 | | $ | 6,167 | | $ | 6,064 | |
| | | | | | | | | | | | |
| Per Common Share Data: | | | | | | | | | | | |
| Basic Earnings | | $ | 0.27 | | $ | 0.25 | | $ | 0.32 | | $ | 0.74 | | $ | 0.73 | |
| Diluted Earnings | | $ | 0.26 | | $ | 0.25 | | $ | 0.31 | | $ | 0.71 | | $ | 0.71 | |
| Book Value | | $ | 12.60 | | $ | 12.40 | | $ | 11.80 | | $ | 12.60 | | $ | 11.80 | |
| Tangible Book Value(1) | | $ | 10.46 | | $ | 10.25 | | $ | 9.63 | | $ | 10.46 | | $ | 9.63 | |
| Average Common Shares Outstanding (in thousands): | | | | | | | | | | | |
| Basic | | | 8,393 | | | 8,372 | | | 8,322 | | | 8,373 | | | 8,319 | |
| Diluted | | | 8,656 | | | 8,654 | | | 8,538 | | | 8,647 | | | 8,514 | |
(1) Non-GAAP Financial Information. See “Reconciliation of Non-GAAP Financial Measures” at end of release.
Selected Period End Balances
(in thousands)
| | | Sept. 30, | | June 30, | | March 31, | | Dec. 31, | | Sept. 30, | | |
| | | | 2017 | | | 2017 | | | 2017 | | | 2016 | | | 2016 | | |
| Total Assets | | $ | 1,000,245 | | $ | 983,099 | | $ | 967,073 | | $ | 940,211 | | $ | 909,170 | | |
| Investment Securities and Restricted Stock | | | 92,641 | | | 92,634 | | | 94,850 | | | 97,112 | | | 82,677 | | |
| Total Loans | | | 816,078 | | | 794,908 | | | 762,687 | | | 753,092 | | | 753,982 | | |
| Allowance for Loan Losses | | | (10,223 | ) | | (9,953 | ) | | (9,567 | ) | | (9,565 | ) | | (9,452 | ) | |
| Goodwill and Other Intangible Assets | | | 18,109 | | | 18,109 | | | 18,109 | | | 18,109 | | | 18,109 | | |
| Total Deposits | | | 821,872 | | | 810,725 | | | 799,705 | | | 776,567 | | | 739,247 | | |
| Repurchase Agreements | | | 22,576 | | | 25,823 | | | 21,437 | | | 19,915 | | | 18,645 | | |
| FHLB and Other Borrowings | | | 30,300 | | | 24,300 | | | 24,300 | | | 25,300 | | | 35,300 | | |
| Subordinated Debt | | | 9,879 | | | 9,871 | | | 9,863 | | | 9,855 | | | 9,847 | | |
| Shareholders' Equity | | | 106,567 | | | 104,524 | | | 102,406 | | | 100,716 | | | 98,594 | | |
| | | | | | | | | | | | | |
| Asset Quality Data (by Quarter) | | | | | | | | | | | | |
| (dollars in thousands) | | Sept. 30, | | June 30, | | March 31, | | Dec. 31, | | Sept. 30, | | |
| | | | 2017 | | | 2017 | | | 2017 | | | 2016 | | | 2016 | | |
| Nonaccrual Loans | | $ | 2,345 | | $ | 2,946 | | $ | 1,511 | | $ | 1,548 | | $ | 1,587 | | |
| OREO | | | - | | | 233 | | | 259 | | | 259 | | | 259 | | |
| Total Non-Performing Assets | | | 2,345 | | | 3,179 | | | 1,770 | | | 1,807 | | | 1,846 | | |
| | | | | | | | | | | | | |
| Troubled Debt Restructured Loans: | | | | | | | | | | | | |
| Performing | | | 6,925 | | | 6,990 | | | 7,754 | | | 8,075 | | | 8,366 | | |
| Non-Performing | | | 1,129 | | | 960 | | | 405 | | | 157 | | | 157 | | |
| | | | | | | | | | | | | |
| Non-Performing Loans to Total Loans | | | 0.29 | % | | 0.37 | % | | 0.20 | % | | 0.21 | % | | 0.21 | % | |
| Non-Performing Assets to Total Assets | | | 0.23 | % | | 0.32 | % | | 0.18 | % | | 0.19 | % | | 0.20 | % | |
| Allowance as a % of Loans | | | 1.25 | % | | 1.25 | % | | 1.25 | % | | 1.27 | % | | 1.25 | % | |
| | | | | | | | | | | | | |
Capital Ratios
| | | September 30, 2017 | | December 31, 2016 | |
| | CET 1
Capital
to Risk
Weighted
Assets
Ratio | | Tier 1
Capital
to
Average
Assets
Ratio | | Tier 1
Capital
to Risk
Weighted
Assets
Ratio | | Total
Capital
to Risk
Weighted
Assets
Ratio | | CET 1
Capital
to Risk
Weighted
Assets
Ratio | | Tier 1
Capital
to
Average
Assets
Ratio | | Tier 1
Capital
to Risk
Weighted
Assets
Ratio | | Total
Capital to
Risk
Weighted
Assets
Ratio | |
| | | | | | | | | |
| | | | | | | | | |
| Two River Bancorp | 10.09 | % | 9.07%
| 10.09%
| 12.39%
| 10.33% | 8.94% | 10.33 | % | 12.76 | % |
| Two River Community Bank | 11.11 | % | 10.00%
| 11.11%
| 12.27%
| 11.49% | 9.95% | 11.49 | % | 12.68 | % |
"Well capitalized" institution
(under prompt corrective action
regulations)* | 6.50 | % | 5.00%
| 8.00%
| 10.00%
| 6.50% | 5.00% | 8.00 | % | 10.00 | % |
*Applies to Bank only. For the Company to be “well capitalized,” the Tier 1 Capital to Risk Weighted Assets has to be at least 6.00%. |
Consolidated Average Balance Sheets & Yields
With Resultant Interest and Average Rates
| | | Three Months Ended | | Three Months Ended |
| (dollars in thousands) | | September 30, 2017 | | September 30, 2016 |
| | | | Interest /
Income
Expense | | | | Interest /
Income
Expense | |
| ASSETS | | Average
Balance | | | Average
Yield /
Rate | | Average
Balance | | | Average
Yield /
Rate |
| Interest-Earning Assets: | | | | | | |
| Interest-bearing due from banks | | $ | 25,901 | | $ | 83 | | 1.27 | % | | $ | 18,179 | | $ | 19 | | 0.42 | % |
| Investment securities | | 92,257 | | 514 | | 2.23 | % | | 83,541 | | 421 | | 2.02 | % |
| Loans, net of unearned fees(1) (2) | | 803,553 | | 9,227 | | 4.56 | % | | 735,626 | | 8,337 | | 4.51 | % |
| | | | | | | | | | | | | | | |
| Total Interest-Earning Assets | | 921,711 | | 9,824 | | 4.23 | % | | 837,346 | | 8,777 | | 4.17 | % |
| | | | | | | | | | | | | | | |
| Non-Interest-Earning Assets: | | | | | | | | | | | | | | |
| Allowance for loan losses | | (10,056 | ) | | | | | | (9,519 | ) | | | | |
| All other assets | | 83,244 | | | | | | | 75,277 | | | | | |
| | | | | | | | | | | | | | | |
| Total Assets | | $ | 994,899 | | | | | | | | $ | 903,104 | | | | | | |
| | | | | | | | | | | | | | | |
| LIABILITIES & SHAREHOLDERS' EQUITY | | | | | | | | | | | | | | |
| Interest-Bearing Liabilities: | | | | | | | | | | | | | | |
| NOW deposits | | $ | 200,298 | | 239 | | 0.47 | % | | $ | 148,664 | | 167 | | 0.45 | % |
| Savings deposits | | 260,919 | | 340 | | 0.52 | % | | 228,862 | | 281 | | 0.49 | % |
| Money market deposits | | 63,557 | | 27 | | 0.17 | % | | 73,031 | | 31 | | 0.17 | % |
| Time deposits | | 126,566 | | 463 | | 1.45 | % | | 139,052 | | 493 | | 1.41 | % |
| Securities sold under agreements to repurchase | | 23,167 | | 18 | | 0.31 | % | | 18,995 | | 15 | | 0.31 | % |
| FHLB and other borrowings | | 26,159 | | 157 | | 2.38 | % | | 26,967 | | 157 | | 2.32 | % |
| Subordinated debt | | 9,876 | | 164 | | 6.64 | % | | 9,844 | | 164 | | 6.66 | % |
| | | | | | | | | | | | | | | |
| Total Interest-Bearing Liabilities | | 710,542 | | 1,408 | | 0.79 | % | | 645,415 | | 1,308 | | 0.81 | % |
| | | | | | | | | | | | | | | |
| Non-Interest-Bearing Liabilities: | | | | | | | | | | | | | | |
| Demand deposits | | 170,267 | | | | | | | 153,274 | | | | | |
| Other liabilities | | 8,351 | | | | | | | 7,144 | | | | | |
| | | | | | | | | | | | | | | |
| Total Non-Interest-Bearing Liabilities | | 178,618 | | | | | | | 160,418 | | | | | |
| | | | | | | | | | | | | | | |
| Stockholders’ Equity | | 105,739 | | | | | | | 97,271 | | | | | |
| | | | | | | | | | | | | | | |
| Total Liabilities and Shareholders’ Equity | | $ | 994,899 | | | | | | | | $ | 903,104 | | | | | | |
| | | | | | | | | | | | | | | |
| NET INTEREST INCOME | | | | $ | 8,416 | | | | | | | $ | 7,469 | | | |
| | | | | | | | | | | | | | | |
| NET INTEREST SPREAD(3) | | | | | | 3.44 | % | | | | | | 3.36 | % |
| | | | | | | | | | | | | | | |
| NET INTEREST MARGIN(4) | | | | | | 3.62 | % | | | | | | 3.55 | % |
(1) Included in interest income on loans are loan fees.
(2) Includes non-performing loans.
(3) The interest rate spread is the difference between the weighted average yield on average interest-earning and the weighted average cost of average interest-bearing liabilities.
(4) The interest rate margin is calculated by dividing annualized net interest income by average interest earning assets.
Consolidated Average Balance Sheets & Yields
With Resultant Interest and Average Rates
| | | Nine Months Ended | | Nine Months Ended |
| (dollars in thousands) | | September 30, 2017 | | September 30, 2016 |
| | | | Interest /
Income
Expense | | | | Interest /
Income
Expense | |
| ASSETS | | Average
Balance | | | Average
Yield /
Rate | | Average
Balance | | | Average
Yield /
Rate |
| Interest-Earning Assets: | | | | | | |
| Interest-bearing due from banks | | $ | 34,824 | | $ | 257 | | 0.99 | % | | $ | 22,411 | | $ | 84 | | 0.50 | % |
| Investment securities | | 94,120 | | 1,546 | | 2.19 | % | | 82,346 | | 1,235 | | 2.00 | % |
| Loans, net of unearned fees(1) (2) | | 781,861 | | 26,363 | | 4.51 | % | | 715,260 | | 24,335 | | 4.54 | % |
| | | | | | | | | | | | | | | |
| Total Interest-Earning Assets | | 910,805 | | 28,166 | | 4.13 | % | | 820,017 | | 25,654 | | 4.18 | % |
| | | | | | | | | | | | | | | |
| Non-Interest-Earning Assets: | | | | | | | | | | | | | | |
| Allowance for loan losses | | (9,801 | ) | | | | | | (9,117 | ) | | | | |
| All other assets | | 79,867 | | | | | | | 77,185 | | | | | |
| | | | | | | | | | | | | | | |
| Total Assets | | $ | 980,871 | | | | | | | | $ | 888,085 | | | | | | |
| | | | | | | | | | | | | | | |
| LIABILITIES & SHAREHOLDERS' EQUITY | | | | | | | | | | | | | | |
| Interest-Bearing Liabilities: | | | | | | | | | | | | | | |
| NOW deposits | | $ | 196,748 | | 682 | | 0.46 | % | | $ | 151,299 | | 491 | | 0.43 | % |
| Savings deposits | | 259,109 | | 1,004 | | 0.52 | % | | 226,877 | | 829 | | 0.49 | % |
| Money market deposits | | 63,029 | | 80 | | 0.17 | % | | 73,869 | | 91 | | 0.16 | % |
| Time deposits | | 131,380 | | 1,404 | | 1.43 | % | | 131,325 | | 1,389 | | 1.41 | % |
| Securities sold under agreements to repurchase | | 22,054 | | 50 | | 0.30 | % | | 18,713 | | 44 | | 0.31 | % |
| FHLB and other borrowings | | 24,976 | | 449 | | 2.40 | % | | 24,985 | | 452 | | 2.42 | % |
| Subordinated debt | | 9,868 | | 493 | | 6.68 | % | | 9,836 | | 492 | | 6.67 | % |
| | | | | | | | | | | | | | | |
| Total Interest-Bearing Liabilities | | 707,164 | | 4,162 | | 0.79 | % | | 636,904 | | 3,788 | | 0.79 | % |
| | | | | | | | | | | | | | | |
| Non-Interest-Bearing Liabilities: | | | | | | | | | | | | | | |
| Demand deposits | | 162,279 | | | | | | | 148,139 | | | | | |
| Other liabilities | | 7,801 | | | | | | | 7,470 | | | | | |
| | | | | | | | | | | | | | | |
| Total Non-Interest-Bearing Liabilities | | 170,080 | | | | | | | 155,609 | | | | | |
| | | | | | | | | | | | | | | |
| Shareholders’ Equity | | 103,627 | | | | | | | 95,572 | | | | | |
| | | | | | | | | | | | | | | |
| Total Liabilities and Shareholders’ Equity | | $ | 980,871 | | | | | | | | $ | 888,085 | | | | | | |
| | | | | | | | | | | | | | | |
| NET INTEREST INCOME | | | | $ | 24,004 | | | | | | | $ | 21,866 | | | |
| | | | | | | | | | | | | | | |
| NET INTEREST SPREAD(3) | | | | | | 3.34 | % | | | | | | 3.39 | % |
| | | | | | | | | | | | | | | |
| NET INTEREST MARGIN(4) | | | | | | 3.52 | % | | | | | | 3.56 | % |
(1) Included in interest income on loans are loan fees.
(2) Includes non-performing loans.
(3) The interest rate spread is the difference between the weighted average yield on average interest-earning and the weighted average cost of average interest-bearing liabilities.
(4) The interest rate margin is calculated by dividing annualized net interest income by average interest earning assets.
Reconciliation of Non-GAAP Financial Measures
The press release contains certain financial information determined by methods other than in accordance with generally accepted accounting policies in the United States (GAAP). These non-GAAP financial measures are "book value per common share," "tangible book value per common share," "return on average tangible assets," and "return on average tangible equity." This non-GAAP disclosure has limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of the Company's results as reported under GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies. Our management uses these non-GAAP measures in its analysis of our performance because it believes these measures are material and will be used as a measure of our performance by investors.
(in thousands, except per share data)
| | | | | |
| | | As of and for the Three Months Ended | | As of and for the
Nine Months Ended | |
| | | Sept. 30, | | June 30, | | March 31, | | Dec. 31, | | Sept. 30, | | Sept. 30, | | Sept. 30, | |
| | | 2017 | | 2017 | | 2017 | | 2016 | | 2016 | | 2017 | | 2016 | |
| Total shareholders' equity | | $ | 106,567 | | $ | 104,524 | | $ | 102,406 | | $ | 100,716 | | $ | 98,594 | | $ | 102,406 | | $ | 98,594 | |
| Less: goodwill and other tangibles | | | (18,109 | ) | | (18,109 | ) | | (18,109 | ) | | (18,109 | ) | | (18,109 | ) | | (18,109 | ) | | (18,109 | ) |
| Tangible common shareholders’ equity | | $ | 88,458 | | $ | 86,415 | | $ | 84,297 | | $ | 82,607 | | $ | 80,485 | | $ | 84,297 | | $ | 80,485 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Common shares outstanding | | | 8,454 | | | 8,429 | | | 8,389 | | | 8,365 | | | 8,358 | | | 8,454 | | | 8,358 | |
| Book value per common share | | $ | 12.60 | | $ | 12.40 | | $ | 12.21 | | $ | 12.04 | | $ | 11.80 | | $ | 12.60 | | $ | 11.80 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Book value per common share | | $ | 12.60 | | $ | 12.40 | | $ | 12.21 | | $ | 12.04 | | $ | 11.80 | | $ | 12.60 | | $ | 11.80 | |
| Effect of intangible assets | | | (2.14 | ) | | (2.15 | ) | | (2.16 | ) | | (2.16 | ) | | (2.17 | ) | | (2.14 | ) | | (2.17 | ) |
| Tangible book value per common share | | $ | 10.46 | | $ | 10.25 | | $ | 10.05 | | $ | 9.88 | | $ | 9.63 | | $ | 10.46 | | $ | 9.63 | |
| | | | | | | | | | | | | | | | |
| Return on average assets | | 0.89 | % | 0.87 | % | 0.76 | % | 1.08 | % | 1.16 | % | 0.84 | % | 0.91 | % |
| Effect of average intangible assets | | 0.02 | % | 0.01 | % | 0.01 | % | 0.02 | % | 0.03 | % | 0.02 | % | 0.02 | % |
| Return on average tangible assets | | 0.91 | % | 0.88 | % | 0.77 | % | 1.10 | % | 1.19 | % | 0.86 | % | 0.93 | % |
| | | | | | | | | | | | | | | | |
| Return on average equity | | 8.39 | % | 8.26 | % | 7.18 | % | 10.25 | % | 10.81 | % | 7.96 | % | 8.48 | % |
| Effect of average intangible assets | | 1.74 | % | 1.75 | % | 1.56 | % | 2.28 | % | 2.48 | % | 1.68 | % | 1.98 | % |
| Return on average tangible equity | | 10.13 | % | 10.01 | % | 8.74 | % | 12.53 | % | 13.29 | % | 9.64 | % | 10.46 | % |
