Toggle SGML Header (+)


Section 1: 8-K (FORM 8-K)

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

FORM 8-K

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of Report: January 25, 2019

 

NORTHWEST INDIANA BANCORP

(Exact name of registrant as specified in its charter)

 

 

    Indiana 000-26128    35-1927981
(State or other jurisdiction of incorporation)      (Commission File Number)     (IRS Employer Identification No.)

 

9204 Columbia Avenue

Munster, Indiana 46321

(Address of principal executive offices) (Zip Code)

 

(219) 836-4400

(Registrant's telephone number, including area code)

 

N/A

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

 

Emerging growth company ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

 

 

 

 

 

Item 2.02.Results of Operations and Financial Condition

 

On January 25, 2019, NorthWest Indiana Bancorp (the “Bancorp”) issued a press release reporting its unaudited financial results for the three and twelve months ending December 31, 2018. A copy of the press release is filed as Exhibit 99.1 to this report and is incorporated herein by reference.

 

Item 9.01.Financial Statements and Exhibits.

 

(d) Exhibits.

 

99.1Earnings release for the three and twelve months ended December 31, 2018 and Unaudited Consolidated Condensed Balance Sheets as of December 31, 2018 and Consolidated Condensed Statements of Income and Selected Financial Data for the three and twelve months ended December 31, 2018.

 

 

 

 

 

 

SIGNATURE 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date: January 25, 2019

 

  NORTHWEST INDIANA BANCORP
   
   
  By:

                          /s/ Robert T. Lowry 

    Name: Robert T. Lowry
    Title: Executive Vice President, Chief
      Financial Officer and Treasurer

 

 

 

 

(Back To Top)

Section 2: EX-99.1 (EXHIBIT 99.1)

Exhibit 99.1.

 

 

FOR IMMEDIATE RELEASE FOR FURTHER INFORMATION
January 25, 2019 CONTACT BENJAMIN BOCHNOWSKI
  (219) 853-7575

  

NORTHWEST INDIANA BANCORP

 

ANNOUNCES EARNINGS FOR THE THREE AND TWELVE MONTHS ENDED

DECEMBER 31, 2018

 

Munster, Indiana - NorthWest Indiana Bancorp (the “Bancorp” or “NWIN”), the holding company for Peoples Bank (the “Bank”), reported an earnings increase of 40.0% for the three months ended December 31, 2018, compared to the same period in 2017. Net income totaled $2.6 million for the three months ended December 31, 2018, compared to $1.9 million for the three months ended December 31, 2017. The three-month earnings increase is related to a revaluation of the Bancorp’s net deferred tax asset during December 2017, that resulted in a one-time write down of $517 thousand that was recorded as additional income tax expense. The three-month earnings increase is also related to strong loan originations as well as the effects of the merger with First Personal Financial Corp. (“First Personal”), which closed during the third quarter of 2018.

 

The earnings of $2.6 million for the three months ended December 31, 2018, represent $0.86 earnings per basic and diluted share. For the three months ended December 31, 2018, the return on average assets (ROA) was 0.97% and the return on average equity (ROE) was 10.96%. At December 31, 2018, the Bancorp’s assets totaled $1.1 billion.

 

For the twelve months ended December 31, 2018, the Bancorp’s net income totaled $9.3 million, compared to $9.0 million for the twelve months ended December 31, 2017, an increase of 4.2%. The twelve-month earnings increase is related to strong loan originations as well as the effects of the merger with First Personal and the tax effects from the Tax Cuts and Jobs Act that, among other changes, reduces the corporate federal income tax rate from 34% to 21% and was effective January 1, 2018. The net income of $9.3 million for the twelve months ended December 31, 2018 represents $3.17 earnings per basic and diluted share. For the twelve months ended December 31, 2018, the ROA was 0.93% and the ROE was 9.88%.

 

On July 26, 2018, the Bancorp completed its previously announced acquisition of First Personal. During the twelve months ended December 31, 2018, the Bancorp has recorded one-time acquisition expenses of approximately $1.8 million related to the acquisition of First Personal.

 

In addition, on January 24, 2019, the Bancorp announced that it completed its acquisition of AJS Bancorp, Inc. (“AJSB”). During the twelve months ended December 31, 2018, the Bancorp has recorded one-time acquisition expenses of approximately $245 thousand related to the merger with AJSB.

 

Excluding the one-time acquisition costs, the Bancorp’s earnings for the twelve months ended December 31, 2018 increased by 24.3% resulting in an ROA of 1.11% and an ROE of 11.79%. See Table 1 below for a reconciliation of these non-GAAP figures to the Bancorp’s GAAP net income.

 

 

 

 

“With the full integration of our last acquisition, the Bank’s 2018 financial results reflect our ability to execute our strategy. Our earnings continue to be strong enough to provide a great return for shareholders while at the same time investing for the future. By combining operations, we are now a stronger Bank better capable of delivering on our mission to help our customers and communities be more successful,” said Benjamin Bochnowski, president and CEO.

 

“Our strategy has been simple: expand our market through organic growth and acquisitions, and better serve our customers through the efficient delivery of banking products,” continued Bochnowski. “We have been able to achieve both of those at the same time, which has increased both our scale and array of products the Bank has to offer. Strong increases in revenue from banking services reflect our ongoing focus on the customer and those products that help them better achieve their financial goals.”

 

“As we look forward to 2019, the Bank is positioned to continue to execute on this strategy. The just-completed acquisition of AJSB gives us a significant presence in the South Suburban Chicagoland market, and efforts to integrate them into Peoples Bank are expected to be completed by midyear. Although there are costs associated with integration, Peoples Bank is positioned to benefit from a larger balance sheet, a larger customer base, and more robust sources of bank services income,” added Bochnowski. “We remain more focused than ever on creating value for all of our stakeholders: our shareholders, our customers, our employees, and the communities we serve.”

 

“For 2018 the Bancorp’s earnings increased by 4.2%. This increase was supported by its ability to generate $34.4 million in net interest income, which increased by $3.6 million, or 11.7% during the year. Even as the Federal Reserve continued to increase short-term interest rates, the Bancorp’s net interest margin remained stable at 3.81%. During the year, loan balances increased by $144.2 million, or 23.2%. The strong loan growth generated additional interest income to offset increased funding costs. In addition, the Bancorp’s earnings have been enhanced by increased noninterest income, which increased by $1.3 million, or 17.4%,” said Robert Lowry, chief financial officer.

 

“During 2018, the Bancorp’s asset quality and capital position remained strong. Nonperforming loans to total loans was 0.90% at the end of 2018, while the allowance for loan losses (ALL) and purchased loan reserves represented 1.64% of total loans at year-end. The Bancorp’s tier 1 capital to adjusted average assets stood at 8.6% after the acquisition of First Personal. The Bancorp is well positioned for continued growth,” added Lowry.

 

Net Interest Income

Net interest income, the difference between interest income from loans and investments and interest expense paid to fund providers, totaled $9.6 million for the three months ended December 31, 2018, compared to $7.8 million for the three months ended December 31, 2017, an increase of $1.8 million or 23.2%. The Bancorp’s net interest margin on a tax-adjusted basis was 3.96% for the three months ended December 31, 2018, compared to 3.86% for the three months ended December 31, 2017. For the twelve months ended December 31, 2018, net interest income totaled $34.4 million, compared to $30.8 million for the twelve months ended December 31, 2017 for an increase of $3.6 million or 11.7%. The Bancorp’s net interest margin on a tax-adjusted basis was 3.81% for the twelve months ended December 31, 2018, compared to 3.84% for the three months ended December 31, 2017. The increased net interest income for both periods is a result of the acquisition through merger of the First Personal loan portfolio and strong loan originations.

 

 

 

 

Noninterest Income

Noninterest income from banking activities totaled $2.2 million for the three months ended December 31, 2018, compared to $1.9 million for the three months ended December 31, 2017, an increase of $292 thousand or 15.1%. For the twelve months ended December 31, 2018, noninterest income from banking activities totaled $9.1 million, compared to $7.8 million for the twelve months ended December 31, 2017, an increase of $1.3 million or 17.4%. The increase in noninterest income is related to an increase in income from banking services that is a result of the acquisition of First Personal as well as the Bancorp’s continued focus on being competitive within its market place. Current market conditions also provided opportunities to maintain securities cash flows, while recognizing gains from the sales of securities. The increase in gain on sale of loans held for sale is the result of continued efforts on loan growth and normal course of business sales.

 

Noninterest Expense

Noninterest expense totaled $8.5 million for the three months ended December 31, 2018, compared to $6.2 million for the three months ended December 31, 2017, an increase of $2.2 million or 35.6%. For the twelve months ended December 31, 2018, noninterest expense totaled $31.4 million, compared to $25.5 million for the twelve months ended December 31, 2017, an increase of $5.9 million or 23.1%. For the twelve months ended December 31, 2018, one-time expenses of $1.8 million have been incurred for the acquisition and merger of First Personal. For the twelve months ended December 31, 2018, one-time expenses of $245 thousand have been incurred for the acquisition and merger of AJSB. In addition to one-time expenses, the acquisition of First Personal and AJSB will also have an impact on the ongoing operating costs of the Bancorp.

 

For the twelve months ended December 31, 2018, the increase in compensation and benefits is the result of a continued focus on talent management and retention, as well as the acquisition of First Personal. The increase in data processing expense is primarily the result of data conversion expenses related to the acquisition of First Personal and accounts for approximately $982 thousand of the increase shown. The remainder of the increase in data processing is due to increased system utilization. The increase in marketing expense is a result of the acquisition of First Personal. The increase in other operating expenses is primarily related to the acquisition of First Personal and accounts for approximately $609 thousand of one-time expenses and approximately $301 thousand of ongoing expenses that make up the increase for the year ended December 31, 2018. The remainder of the increase in other noninterest expense is primarily related to a shared loss of $125 thousand from the operation of the wholly-owned subsidiary NWIN Risk Management, Inc. (a captive insurance subsidiary), as well as generally higher third party costs.

 

The Bancorp’s efficiency ratio was 72.2% for the twelve months ended December 31, 2018, compared to 66.2% for the twelve months ended December 31, 2017. Excluding the one-time acquisition expense, the efficiency ratio decreased to 67.4% for the twelve months ended December 31, 2018. See Table 1 below for a reconciliation of the non-GAAP figure to the Bancorp’s GAAP efficiency ratio. The efficiency ratio is determined by dividing total noninterest expense by the sum of net interest income and total noninterest income for the period.

 

 

 

 

Lending

The Bancorp’s loan portfolio totaled $764.4 million at December 31, 2018, compared to $620.2 million at December 31, 2017, an increase of $144.2 million or 23.2%. The increase is the result of the acquisition of First Personal as well as organic loan portfolio growth. During the twelve months ended December 31, 2018, $55.5 million in newly originated fixed rate mortgage loans were sold into the secondary market resulting in gains of $1.6 million. The loan portfolio represents 75.1% of earning assets and is comprised of 61.3% commercial related credits.

 

Investing

The Bancorp’s securities portfolio totaled $241.8 million at December 31, 2018, compared to $244.5 million at December 31, 2017, a decrease of $2.7 million or 1.1%. The securities portfolio represents 23.7% of earning assets and provides a consistent source of liquidity and earnings to the Bancorp. Cash and cash equivalents totaled $17.1 million at December 31, 2018, compared to $11.0 million at December 31, 2017, an increase of $6.1 million or 55.5%. The increase in cash and cash equivalents will be used to fund first quarter loan originations as well as the acquisition of AJSB.

 

Funding

At December 31, 2018, core deposits totaled $670.9 million, compared to $609.1 million at December 31, 2017, an increase of $61.8 million or 10.1%. The increase is the result of the acquisition of First Personal as well as the Bancorp’s efforts to maintain core deposits. Core deposits include checking, savings, and money market accounts and represented 72.2% of the Bancorp’s total deposits at December 31, 2018. During the first twelve months of 2018, balances for noninterest and interest bearing checking and savings accounts increased. The increase in these core deposits is a result of deposits that were acquired with the merger of First Personal and management’s sales efforts along with customer preferences for competitively priced short-term liquid investments. For the twelve months ended December 31, 2018, balances for money market accounts decreased as part of cyclical funds flows for municipality customers. At December 31, 2018, balances for certificates of deposit totaled $258.9 million, compared to $183.9 million at December 31, 2017, an increase of $75.0 million or 40.8%. In addition, at December 31, 2018, borrowings and repurchase agreements totaled $54.6 million, compared to $32.2 million at December 31, 2017, an increase of $22.4 million or 69.8%. The increase in short-term borrowings was a result of cyclical municipal deposit balance decreases.

 

Asset Quality

During 2018, the Bancorp’s management continued focusing on maintaining its historically strong loan underwriting standards. At December 31, 2018, non-performing loans totaled $6.9 million, compared to $5.2 million at December 31, 2017, an increase of $1.7 million or 32.4%. The Bancorp’s ratio of non-performing loans to total loans was 0.90% at December 31, 2018, compared to 0.84% at December 31, 2017. In addition, the Bancorp’s ratio of non-performing assets to total assets was 0.97% at December 31, 2018, compared to 1.00% at December 31, 2017.

 

For the twelve months ended December 31, 2018, $1.3 million in provisions to the ALL were required, compared to $1.2 million for the twelve months ended December 31, 2017, an increase of $108 thousand or 9.0%. The ALL provision increase is primarily a result of overall loan portfolio growth. For the twelve months ended December 31, 2018, charge-offs, net of recoveries, totaled $1.4 million. At December 31, 2018, the allowance for loan losses totaled $8.0 million and is considered adequate by management. The allowance for loan losses as a percentage of total loans was 1.04% at December 31, 2018, compared to 1.21% at December 31, 2017. The allowance for loan losses as a percentage of non-performing loans, or coverage ratio, was 115.1% at December 31, 2018, compared to 143.3% at December 31, 2017. The decrease in the allowance for loan losses as a percentage of total loans and the coverage ratio are both related to the acquisition of the loan portfolio that was part of the First Personal acquisition and the result of acquisition accounting that requires loans be written down to fair value at acquisition.

 

 

 

 

Capital Adequacy

At December 31, 2018, shareholders’ equity stood at $101.5 million, and tangible capital represented 9.3% of total assets. The Bancorp’s regulatory capital ratios at December 31, 2018 were 12.6% for total capital to risk-weighted assets, 11.6% for both common equity tier 1 capital to risk-weighted assets and tier 1 capital to risk-weighted assets, and 8.6% for tier 1 leverage capital to adjusted average assets. Under all regulatory capital requirements, the Bancorp is considered well capitalized. The book value of the Bancorp’s stock stood at $33.50 per share at December 31, 2018.

 

About NorthWest Indiana Bancorp

NorthWest Indiana Bancorp is a locally managed and independent financial holding company headquartered in Munster, Indiana, whose activities are primarily limited to holding the stock of Peoples Bank. Peoples Bank provides a wide range of personal, business, electronic and wealth management financial services from its 22 locations in Lake and Porter Counties in Northwest Indiana and South Suburban Chicagoland. NorthWest Indiana Bancorp’s common stock is quoted on the OTC Pink Marketplace and the OTC Bulletin Board under the symbol NWIN. The website ibankpeoples.com provides information on Peoples Bank’s products and services, and NorthWest Indiana Bancorp’s investor relations.

 

Forward Looking Statements

This press release may contain forward-looking statements regarding the financial performance, business prospects, growth and operating strategies of NWIN. For these statements, NWIN claims the protections of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this communication should be considered in conjunction with the other information available about NWIN, including the information in the filings NWIN makes with the SEC. Forward-looking statements provide current expectations or forecasts of future events and are not guarantees of future performance. The forward-looking statements are based on management’s expectations and are subject to a number of risks and uncertainties. Forward-looking statements are typically identified by using words such as “anticipate,” “estimate,” “project,” “intend,” “plan,” “believe,” “will” and similar expressions in connection with any discussion of future operating or financial performance.

 

Although management believes that the expectations reflected in such forward-looking statements are reasonable, actual results may differ materially from those expressed or implied in such statements. Risks and uncertainties that could cause actual results to differ materially include: difficulties and delays in integrating NWIN’s and AJSB’s businesses or fully realizing cost savings and other benefits; business disruption following the merger; changes in asset quality and credit risk; the inability to sustain revenue and earnings growth; changes in interest rates and capital markets; inflation; customer acceptance of NWIN’s and AJSB’s products and services; customer borrowing, repayment, investment, and deposit practices; customer disintermediation; the introduction, withdrawal, success, and timing of business initiatives; competitive conditions; the inability to realize cost savings or revenues or to implement integration plans and other consequences associated with mergers, acquisitions, and divestitures; economic conditions; and the impact, extent, and timing of technological changes, capital management activities, and other actions of the Federal Reserve Board and legislative and regulatory actions and reforms.

  

Disclosure Regarding Non-GAAP Measures

This report refers to certain financial measures that are identified as non-GAAP. The Bancorp believes that the non-GAAP measures are helpful to investors because it assists in identifying one-time acquisition related noninterest expense and the impact on the performance ratios of return on average assets, return on average equity, and the efficiency ratio. This supplemental information should not be considered in isolation or as a substitute for the related GAAP measures. See the attached Table 1 at the end of this press release for a reconciliation of the non-GAAP earnings measures identified herein and their most comparable GAAP measures.

 

 

 

 

 

NorthWest Indiana Bancorp

Financial Report

 

 

Key Ratios  Three Months Ended   Twelve Months Ended 
   December 31,   December 31,   December 31,   December 31, 
   2018   2017   2018   2017 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Return on equity   10.96%   8.11%   9.88%   9.90%
Return on assets   0.97%   0.82%   0.93%   0.98%
Basic earnings per share  $0.86   $0.66   $3.17   $3.13 
Diluted earnings per share  $0.86   $0.66   $3.17   $3.13 
Yield on loans   5.02%   4.52%   4.71%   4.45%
Yield on security investments   2.94%   2.64%   2.86%   2.61%
Total yield on earning assets   4.51%   3.98%   4.22%   3.91%
Cost of deposits   0.56%   0.30%   0.45%   0.27%
Cost of borrowings   2.71%   1.39%   2.25%   1.27%
Total cost of funds   0.72%   0.37%   0.57%   0.32%
Net interest margin - tax equivalent   3.96%   3.86%   3.81%   3.84%
Noninterest income / average assets   0.82%   0.84%   0.91%   0.85%
Noninterest expense / average assets   3.10%   2.71%   3.13%   2.80%
Net noninterest margin / average assets   -2.28%   -1.87%   -2.22%   -1.95%
Efficiency ratio   71.30%   63.97%   72.21%   66.17%
Effective tax rate   13.30%   38.04%   13.28%   24.26%
Dividend declared per common share  $0.30   $0.29    1.19   $1.15 

 

   December 31,   December 31, 
   2018   2017 
   (Unaudited)   (Unaudited) 
Net worth / total assets   9.26%   9.93%
Book value per share  $33.50   $32.14 
Non-performing assets to total assets   0.97%   1.00%
Non-performing loans to total loans   0.90%   0.84%
Allowance for loan losses to non-performing loans   115.12%   143.26%
Allowance for loan losses to loans outstanding   1.04%   1.21%
Foreclosed real estate to total assets   0.15%   0.18%

 

Consolidated Statements of Income                
(Dollars in thousands)  Three Months Ended   Twelve Months Ended 
   December 31,   December 31,   December 31,   December 31, 
   2018   2017   2018   2017 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Interest income:                    
Loans  $9,589   $6,928   $32,392   $26,859 
Securities & short-term investments   1,797    1,649    7,058    6,499 
Total interest income   11,386    8,577    39,450    33,358 
Interest expense:                    
Deposits   1,268    584    3,799    2,059 
Borrowings   486    172    1,292    533 
Total interest expense   1,754    756    5,091    2,592 
Net interest income   9,632    7,821    34,359    30,766 
Provision for loan losses   358    478    1,308    1,200 
Net interest income after provision for loan losses   9,274    7,343    33,051    29,566 
Noninterest income:                    
  Fees and service charges   1,036    907    3,866    3,311 
  Wealth management operations   443    444    1,696    1,711 
  Gain on sale of loans held-for-sale, net   598    317    1,619    1,200 
  Gain on sale of securities, net   45    102    1,200    860 
  Increase in cash value of bank owned life insurance   136    111    494    460 
  Gain on sale of foreclosed real estate   (100)   8    54    103 
  Other   66    43    170    107 
Total noninterest income   2,224    1,932    9,099    7,752 
Noninterest expense:                    
  Compensation and benefits   4,367    3,372    16,412    14,219 
  Occupancy and equipment   1,129    739    3,653    3,281 
  Data processing   391    361    2,467    1,453 
  Marketing   184    126    707    595 
  Federal deposit insurance premiums   160    94    410    336 
  Other   2,222    1,543    7,734    5,604 
Total noninterest expense   8,453    6,235    31,383    25,488 
Income before income taxes   3,045    3,040    10,767    11,830 
Income tax expenses   405    1,154    1,430    2,869 
Net income  $2,640   $1,886   $9,337   $8,961 

 

 

 

 

 

NorthWest Indiana Bancorp

Financial Report

 

 

Balance Sheet Data

(Dollars in thousands)

 

   December 31,   December 31,         
   2018   2017   Change   Mix 
   (Unaudited)   (Unaudited)   %   % 
Total assets  $1,096,158   $927,259    18.2%     
Cash & cash equivalents   17,139    11,025    55.5%     
Securities - available for sale   241,768    244,490    -1.1%     
                     
Loans receivable:                    
Construction and land development   64,433    50,746    27.0%   8.4%
1-4 first liens   220,302    169,072    30.3%   28.8%
Multifamily   47,234    43,369    8.9%   6.2%
Commercial real estate   253,104    211,090    19.9%   33.1%
Commercial business   104,162    76,851    35.5%   13.6%
1-4 Junior Liens   1,481    1,141    29.8%   0.2%
HELOC   43,958    35,629    23.4%   5.8%
Lot loans   3,064    3,069    -0.2%   0.4%
Consumer   5,320    461    1054.0%   0.7%
Farmland   241    -    100.0%   0.0%
Government   21,101    28,785    -26.7%   2.8%
Total loans   764,400    620,211    23.2%   100.0%
                     
Deposits:                    
Core deposits:                    
Noninterest bearing checking   127,277    120,556    5.6%   13.7%
Interest bearing checking   214,400    188,467    13.8%   23.1%
Savings   160,490    129,702    23.7%   17.3%
MMDA   168,727    170,359    -1.0%   18.1%
Total core deposits   670,894    609,084    10.1%   72.2%
Certificates of deposit   258,892    183,920    40.8%   27.8%
Total deposits   929,786    793,004    17.2%   100.0%
                     
Borrowings and repurchase agreements   54,628    32,181    69.8%     
Stockholder's equity   101,464    92,060    10.2%     

   

 

 

Asset Quality

(Dollars in thousands)

   December 31,   December 31,     
   2018   2017   Change 
   (Unaudited)   (Unaudited)   % 
Nonaccruing loans  $6,595   $4,996    32.0%
Accruing loans delinquent more than 90 days   321    227    41.4%
Securities in non-accrual   2,050    2,299    -10.8%
Foreclosed real estate   1,627    1,699    -4.2%
Total nonperforming assets   10,593    9,221    14.9%
                
Allowance for loan losses (ALL):               
ALL specific allowances for impaired loans   246    704    -65.1%
ALL general allowances for loan portfolio   7,716    6,778    13.8%
Total ALL   7,962    7,482    6.4%
                
Troubled Debt Restructurings:               
Nonaccruing troubled debt restructurings, non-compliant (1) (2)   -    -    0.0%
Nonaccruing troubled debt restructurings, compliant (2)   125    -    0.0%
Accruing troubled debt restructurings   1,906    535    256.3%
Total troubled debt restructurings   2,031    535    279.6%

  

(1)"non-compliant" refers to not being within the guidelines of the restructuring agreement

  

(2)included in nonaccruing loan balances presented above

  

 

 

    At December 31, 2018  
    (unaudited)  
Capital Adequacy    Actual
Ratio
    Required
to be
well
capitalized(1)
 
             
Capital Adequacy Bancorp                
Common equity tier 1 capital to risk-weighted assets     11.6 %     N/A  
Tier 1 capital to risk-weighted assets     11.6 %     N/A  
Total capital to risk-weighted assets     12.6 %     N/A  
Tier 1 capital to adjusted average assets     8.6 %     N/A  
                 
Capital Adequacy Bank                
Common equity tier 1 capital to risk-weighted assets     11.2 %     6.5 %
Tier 1 capital to risk-weighted assets     11.2 %     8.0 %
Total capital to risk-weighted assets     12.2 %     10.0 %
Tier 1 capital to adjusted average assets     8.4 %     5.0 %

 

 

(1)Effective January 1, 2015, new minimum capital requirements went into effect, which increased the Tier 1 capital to risk-weighted assets ratio to 8.0% to be well capitalized and also introduced a new common equity Tier 1 capital ratio of 4.5% (6.5% to be well capitalized).

 

 

 

 

Table 1 - Reconciliation of the Non-GAAP Earnings and Performance Ratios

 

 

   Twelve Months 
   Ended 
   December 31, 
   2018 
   (Unaudited) 
GAAP net Income  $9,337 
GAAP income tax expense   1,430 
GAAP income before income taxes   10,767 
One-time acquisition costs   2,076 
Pro forma income before income taxes   12,843 
Pro forma income taxes   1,706 
Pro forma net income  $11,137 
Pro forma net income change   24.3%

  

($ in thousands)  (Unaudited) 
             
For the twelve months ended, December 31, 2018  GAAP   One-time
acquisition
costs - tax effected
   Non-GAAP 
Net income  $9,337   $1,800   $11,137 
Average assets  $1,001,908        $1,001,908 
ROA   0.93%        1.11%

 

($ in thousands)  (Unaudited) 
             
For the twelve months ended, December 31, 2018  GAAP   One-time
acquisition
costs - tax effected
   Non-GAAP 
Net income  $9,337   $1,800   $11,137 
Average equity  $94,460        $94,460 
ROE   9.88%        11.79%

 

($ in thousands)  (Unaudited) 
             
For the twelve months ended, December 31, 2018  GAAP   One-time
acquisition costs
   Non-GAAP 
Noninterest expense   31,383    (2,076)   29,307 
Interest income   39,450         39,450 
Interest expense   5,091         5,091 
Noninterest income   9,099         9,099 
Efficiency ratio   72.21%        67.44%

 

 

 

(Back To Top)