CLEARFIELD, Pa., Jan. 24, 2023 (GLOBE NEWSWIRE) — CNB Financial Corporation (“CNB” or the “Corporation”) (NASDAQ: CCNE), the parent company of CNB Bank, today announced its earnings for the quarter and year ended December 31, 2023.
Joseph B. Bower, Jr., President and CEO, stated, “We are pleased to report record earnings to our shareholders coupled with a growing and well-positioned loan portfolio that is poised to benefit with the expected rate increases in 2023. Even excluding PPP fees, 2023 earnings were at a record level for CNB. CNB’s loan pipelines are very promising for positive growth over the next 12 months. The communities we serve have fared well through the pandemic and are reflecting continued growth opportunities. CNB is excited to be a part of their growth with high expectations heading into 2023.”
Executive Summary
- Earnings per diluted share of $3.16 for the twelve months ended December 31, 2023, as compared to $1.97 per diluted share for the twelve months ended December 31, 2020, represented a record level for the Corporation. Earnings for 2023 benefited from growth in commercial loans, coupled with strong levels of fee income and continued stable credit quality, in addition to a higher level of PPP-related fees recognized in 2023. Included in earnings per diluted share for the year ended December 31, 2020 was approximately $0.63 per diluted share in after-tax merger costs, FHLB prepayment penalties and branch closure costs, while no such costs were incurred for the year ended December 31, 2023.
- Earnings per diluted share of $0.80 for the fourth quarter of 2023 represented a 100.0% increase from the fourth quarter of 2020 earnings per diluted share of $0.40. Included in earnings per diluted share for the quarter ended December 31, 2020 was $0.35 per diluted share in after-tax merger costs and Federal Home Loan Bank (“FHLB”) prepayment penalties.
- At December 31, 2023, excluding the impact of Paycheck Protection Program (“PPP”) loans, net of PPP deferred processing fees (such loans, the “PPP-related loans”), the Corporation’s loan portfolio totaled $3.6 billion, representing an increase of $373.3 million, or 11.6%, from December 31, 2020. The growth was primarily driven by the Corporation’s ongoing expansion in the Cleveland and Ridge View regions, combined with continued strong growth in its Private Banking division, and increased lending opportunities in other regions of the Corporation.
- Included in the loan growth discussed above, and as part of the liquidity management strategies first implemented by the Corporation in 2020, the year ended December 31, 2023 reflected an increase in syndicated lending activities of $103.7 million from December 31, 2020. The syndicated loan portfolio totaled $125.8 million, or 3.5% of total loans, excluding PPP-related loans, at December 31, 2023.
- At December 31, 2023, total deposits were $4.7 billion, reflecting an increase of $533.9 million, or 12.8%, from December 31, 2020, primarily resulting from the Corporation’s customer acquisition strategies across all of the Corporation’s regions and its Private Banking division, as well as the impact of government stimulus initiatives. The number of households across all regions increased 3.3% from December 31, 2020.
- Total non-performing assets decreased to $20.3 million, or 0.38%, of total assets, as of December 31, 2023 compared to $31.5 million, or 0.67% of total assets, as of December 31, 2020. In addition, for the twelve months ended December 31, 2023 net loan charge-offs were $2.8 million or 0.08% of total average loans, compared to $6.4 million, or 0.21% of total average loans, during the twelve months ended December 31, 2020. For the three months ended December 31, 2023, net loan charge-offs were $456 thousand, or 0.05% of total average loans, compared to $1.8 million, or 0.21%, of total average loans, during the comparable period in 2020.
- On October 18, 2023, the Corporation announced that it had completed the redemption of $50 million aggregate principal amount of its 5.75% Fixed-to-Floating Rate Subordinated Notes due October 15, 2026 (the “2026 Notes”), representing all outstanding 2026 Notes. The 2026 Notes were redeemed pursuant to their terms at a price equal to 100% of the principal amount, plus accrued and unpaid interest up to, but excluding, October 15, 2023. The Corporation financed the redemption of the 2026 Notes with cash on hand, including net proceeds from the issuance and sale of $85.0 million aggregate principal amount of the Corporation’s 3.25% Fixed-to-Floating Rate Subordinated Notes due 2031 completed in June 2023.
Earnings Performance Highlights
- Net income was $57.7 million, or $3.16 per diluted common share, for the year ended December 31, 2023, compared to $32.7 million, or $1.97 per diluted share, for the year ended December 31, 2020, reflecting increases of $25.0 million, or 76.2%, and $1.19 per diluted share, or 60.4%. Included in net income for the year ended December 31, 2020 was the after-tax impact of $10.2 million, or $0.63 per diluted share, in merger costs, FHLB prepayment penalties and branch closure costs.
- Net income was $14.6 million, or $0.80 per diluted common share, for the quarter ended December 31, 2023, compared to $7.9 million, or $0.40 per diluted share, for the same period in 2020, reflecting increases of $6.7 million, or 85.2%, and $0.40 per diluted share, or 100.0%. Included in net income for the quarter ended December 31, 2020 was the after-tax impact of $5.9 million, or $0.35 per diluted share, in merger costs and FHLB prepayment penalties.
- Pre-provision net revenue (“PPNR”) was $76.8 million for the year ended December 31, 2023, compared to $55.4 million for the year ended December 31, 2020, reflecting an increase of $21.3 million, or 38.5%.1 Included in PPNR for the year ended December 31, 2020 was $12.6 million in merger costs, prepayment penalties and branch closure costs.
1 This release contains references to financial measures that are not defined under GAAP (“Generally Accepted Accounting Principles”). Management believes that these non-GAAP measures provide a greater understanding of ongoing operations, enhance comparability of results of operations with prior periods and show the effects of significant gains and charges in the periods presented. A reconciliation of these non-GAAP financial measures is provided in the “Non-GAAP Reconciliations” section.
Balance Sheet and Liquidity Highlights
- At December 31, 2023, the Corporation’s cash position was approximately $732.2 million, including excess liquidity of $684.3 million held at the Federal Reserve, reflecting, in management’s view, a strong liquidity level to support both existing operations and future loan and investment portfolio growth. In addition to its cash position, the Corporation’s borrowing capacity with the FHLB at December 31, 2023 was approximately $932.7 million.
- Book value per common share was $22.85 at December 31, 2023, representing an increase of 7.3% from $21.29 at December 31, 2020. Tangible book value per common share was $20.22 as of December 31, 2023, reflecting an increase of 8.4% from a tangible book value per common share of $18.66 as of December 31, 2020.1 The increases in book value per common share and tangible book value per common share were primarily due to increases in retained earnings of $41.9 million, net of dividends, partially offset by an $15.5 million decrease in accumulated other comprehensive income primarily from unrealized valuation changes in the available-for-sale investment portfolio.
Customer Support Strategies and Loan Portfolio Profile
- As of December 31, 2023, the Corporation had outstanding $47.1 million in PPP loans at a rate of 1.00%, representing 446 PPP loan relationships, and deferred PPP processing fees of approximately $1.9 million. For the three and twelve months ended December 31, 2023, the Corporation recognized $1.9 million and $8.7 million in deferred PPP processing fees (“PPP-related fees”), respectively. The outstanding balance of PPP loans at December 31, 2023 included loans from the two different origination years: (i) $199 thousand, or 7 loans from the Corporation’s participation in the PPP in 2020, and (ii) $46.9 million, or 439 loans, from the Corporation’s participation in the PPP in 2023.
- In accordance with the CARES Act, the Corporation also deferred loan payments for its commercial and consumer customers, as determined on a case-by-case basis by the financial needs of each customer. As of December 31, 2023, there were five loans with deferred loan payment arrangements totaling $397 thousand.
Performance Ratios
- Return on average equity was 13.39% for the year ended December 31, 2023, compared to 9.14% for the year ended December 31, 2020. Return on average tangible common equity was 16.23% and 10.67% for the same periods in 2023 and 2020, respectively.1 Excluding after-tax merger costs, FHLB prepayment penalties and branch closure costs, adjusted return on average equity and average tangible common equity were 11.98% and 14.10% for the year ended December 31, 2020, respectively.1
- Annualized return on average equity was 13.17% for the three months ended December 31, 2023, compared to 7.52% for the three months ended December 31, 2020. Annualized return on average tangible common equity was 15.87% and 8.53% for the same periods in 2023 and 2020, respectively.1 Excluding after-tax merger costs and FHLB prepayment penalties, annualized adjusted return on average equity and average tangible common equity were 13.10% and 15.94% for the three months ended December 31, 2020, respectively.1
- Efficiency ratio was 59.76% for the year ended December 31, 2023, compared to 65.10% for the year ended December 31, 2020.1 The efficiency ratio for the year ended December 31, 2020 included $12.6 million in merger costs, FHLB prepayment penalties and branch closure costs.
- Efficiency ratio was 63.19% for the three months ended December 31, 2023, compared to 72.16% for the comparable period in 2020.1 Included in the efficiency ratio for the three months ended December 31, 2020 was $7.4 million in merger costs and FHLB prepayment penalties.
Revenue
- Total revenue (comprised of net interest income plus non-interest income) was $193.2 million for the year ended December 31, 2023, an increase of $30.4 million, or 18.7%, from the year ended December 31, 2020, primarily due to the following:
- Net interest income of $159.8 million for the year ended December 31, 2023, increased $25.1 million, or 18.6%, from the year ended December 31, 2020, primarily as a result of loan growth, various deposit pricing and liquidity strategies. Included in net interest income were PPP-related fees, which totaled approximately $8.7 million for the year ended December 31, 2023, compared to $5.1 million for the year ended December 31, 2020.
- Net interest margin on a fully tax-equivalent basis was 3.38% and 3.34% for the year ended December 31, 2023 and 2020, respectively.1
- The yield on earning assets of 3.79% for the year ended December 31, 2023 decreased 35 basis points from 4.14% for the year ended December 31, 2020, primarily as a result of the lower interest rate environment and higher level of excess cash at the Federal Reserve, partially offset by higher PPP-related fees. The cost of interest-bearing liabilities decreased 43 basis points from 0.95% for the year ended December 31, 2020 to 0.52% for the year ended December 31, 2023, primarily as a result of the Corporation’s targeted deposit rate reductions and the prepayment of the Corporation’s remaining FHLB borrowings, which were approximately $160 million at a weighted average interest rate of 2.24%, in the fourth quarter of 2020.
- Total revenue (comprised of net interest income plus non-interest income) was $51.0 million for the three months ended December 31, 2023, an increase of $2.9 million, or 6.0%, from the three months ended December 31, 2020, primarily due to the following:
- Net interest income of $42.1 million for the three months ended December 31, 2023, reflecting an increase of $1.9 million, or 4.8%, from the three months ended December 31, 2020, primarily as a result of loan growth and various deposit pricing and liquidity strategies, partially offset by a decrease in PPP-related fees, which were approximately $1.9 million for the three months ended December 31, 2023, compared to $4.5 million for the three months ended December 31, 2020.
- Net interest margin on a fully tax-equivalent basis was 3.41% and 3.58% for the three months ended December 31, 2023 and 2020, respectively.1
- The yield on earning assets of 3.75% for the three months ended December 31, 2023 decreased 41 basis points from 4.16% for the three months ended December 31, 2020, primarily as a result of the lower interest rate environment, a higher level of excess cash at the Federal Reserve, and lower PPP-related fees. The cost of interest-bearing liabilities decreased 28 basis points from 0.71% for the three months ended December 31, 2020 to 0.43% for the three months ended December 31, 2023, primarily as a result of the Corporation’s targeted deposit rate reductions and the prepayment of the Corporation’s remaining FHLB borrowings in the fourth quarter of 2020.
- Total non-interest income was $33.4 million for the year ended December 31, 2023 compared to $28.1 million from the same period in 2020, reflecting an increase of $5.4 million, or 19.2%. Included in non-interest income for the year ended December 31, 2023 and 2020 were $783 thousand and $2.2 million, respectively, in net realized gains on available for sale securities. Excluding the impact of the realized gains on available for sale securities for the year ended December 31, 2023 and 2020, total non-interest income for the year ended December 31, 2023, increased $6.8 million, or 26.2%, from the same period in 2020.1 The increase was partially driven by growth in Wealth and Asset Management fees, as assets under management increased by $135.2 million, or 11.9%, from December 31, 2020, to $1.3 billion as of December 31, 2023. Other significant factors that contributed to the increase included income from investments in small business investment company (“SBIC”) funds, card processing and interchange income and service charges on deposits from increased business activity as well as an increase in bank owned life insurance income.
- Total non-interest income was $8.9 million for the three months ended December 31, 2023, representing an increase of $956 thousand, or 12.0%, from the same period in 2020. Included in non-interest income for the three months ended December 31, 2023 was $783 thousand in net realized gains on available for sale securities. Excluding the impact of the realized gains on available for sale securities for the three months ended December 31, 2023, total non-interest income for the three months ended December 31, 2023, increased $173 thousand, or 2.2%, from the same period in 2020.1 During the three months ended December 31, 2023, Wealth and Asset Management fees increased $303 thousand, or 21.4%, compared to the three months ended December 31, 2020. Other significant improvements during the three months ended September 30, 2023 included increased income from charges on deposits and card processing and interchange income, resulting from increased business activity, partially offset by decreased mortgage banking activity.
Non-Interest Expense
- For the year ended December 31, 2023, total non-interest expense was $116.4 million, reflecting an increase of $9.1 million, or 8.5%, from the year ended December 31, 2020. Included in non-interest expense for the year ended December 31, 2020 was $12.6 million in merger costs, prepayment penalties and branch closure costs. In addition, 2023 included expenses related to hiring additional personnel in the Corporation’s growth regions of Cleveland, Buffalo and Ridge View (Roanoke) as well as investments in technology aimed at enhancing customer experience. Also, included in the fourth quarter of 2023 is approximately $2.3 million in additional personnel costs primarily from increased incentive compensation accruals and certain retirement benefit expenses.
- For the three months ended December 31, 2023, total non-interest expense was $32.5 million, reflecting a decrease of $2.6 million, or 7.3%, from the three months ended December 31, 2020. Included in non-interest expense for the three months ended December 31, 2020 is $7.4 million in merger costs and prepayment penalties. In addition, the fourth quarter of 2023 included expenses related to hiring additional personnel in the Corporation’s growth regions of Cleveland, Buffalo and Ridge View and investments in technology aimed at enhancing customer experience.
Income Taxes
- Income tax expense was $13.1 million, representing a 18.5% effective tax rate, and $7.3 million, representing a 18.3% effective tax rate, for the year ended December 31, 2023 and 2020, respectively. Included in the 18.3% effective tax rate for the year ended December 30, 2020 were merger costs, FHLB prepayment penalties and branch closure costs, all of which reduced the effective tax rate.
Asset Quality
- Total non-performing assets were $20.3 million, or 0.38%, of total assets, as of December 31, 2023, reflecting a substantial decrease when compared to non-performing assets of $31.5 million, or 0.67%, as of December 31, 2020. The reduction in non-performing assets resulted primarily from the resolution of an $8.7 million commercial real estate loan relationship with no additional loss to the Corporation. In addition, the fourth quarter of 2023 included the resolution of a $1.4 million non-performing commercial real estate loan relationship with no loss to the Corporation.
- The allowance for credit losses measured as a percentage of loans was 1.03% as of December 31, 2023, compared to 1.02% as of December 2020. The allowance for credit losses measured as a percentage of loans, net of PPP-related loans, was 1.05% as of December 31, 2023 compared to 1.07% as of December 31, 2020.1
- For the year ended December 31, 2023, net loan charge-offs were $2.8 million, or 0.08% of total average loans, compared to $6.4 million, or 0.21%, of total average loans, during the year ended December 31, 2020. The year ended December 31, 2020 included (i) a charge-off of approximately $2.6 million related to a secured commercial and industrial loan relationship with a borrower who is deceased, and (ii) a separate $1 million charge-off related to the $8.7 million commercial real estate loan relationship discussed above.
- For the three months ended December 31, 2023, net loan charge-offs were $456 thousand, or 0.05% of total average loans, compared to $1.8 million, or 0.21%, of total average loans, during the comparable period in 2020.
Capital
- As of December 31, 2023, the Corporation’s total shareholders’ equity was $442.8 million, representing an increase of $26.7 million, or 6.4%, from December 31, 2020 primarily as a result of growth in organic earnings, partially offset by a decrease in accumulated other comprehensive income and payment of common and preferred stock dividends to the Corporation’s common and preferred shareholders during the year ended December 31, 2023.
- Regulatory capital ratios for the Corporation exceeded regulatory “well-capitalized” levels at both December 31, 2023 and 2020, and continue to support the Corporation’s growth strategy.
- As of December 31, 2023, the Corporation’s ratio of tangible equity to tangible assets and tangible common equity to tangible assets of 7.54% and 6.45%, respectively, reflected the impact of approximately $45.2 million in PPP-related loans as well as the Corporation’s significant excess liquidity. Excluding PPP-related loans and excess liquidity of $684.3 million at December 31, 2023, the Corporation’s adjusted ratios of tangible equity to tangible assets and tangible common equity to tangible assets of 8.75% and 7.48%, respectively, represent a decrease from the December 31, 2020 adjusted ratios of 9.19% and 7.76%, respectively, primarily as a result of the decrease in accumulated other comprehensive income, partially offset by increases in retained earnings, net of dividends.1
About CNB Financial Corporation
CNB Financial Corporation is a financial holding company with consolidated assets of approximately $5.3 billion. CNB Financial Corporation conducts business primarily through its principal subsidiary, CNB Bank. CNB Bank is a full-service bank engaging in a full range of banking activities and services, including trust and wealth management services, for individual, business, governmental, and institutional customers. CNB Bank operations include a private banking division, three loan production offices, one drive-up office and 45 full-service offices in Pennsylvania, Ohio, New York and Virginia. CNB Bank’s divisions include ERIEBANK, based in Erie, Pennsylvania, with offices in northwest Pennsylvania and northeast Ohio; FCBank, based in Worthington, Ohio, with offices in central Ohio; BankOnBuffalo, based in Buffalo, New York, with offices in western New York; and Ridge View Bank, with loan production offices in the Roanoke, Virginia region. CNB Bank is headquartered in Clearfield, Pennsylvania, with offices in central and north central Pennsylvania. Additional information about CNB Financial Corporation may be found at www.CNBBank.bank.
Forward-Looking Statements
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, with respect to CNB’s financial condition, liquidity, results of operations, future performance and business. These forward-looking statements are intended to be covered by the safe harbor for “forward-looking statements” provided by the Private Securities Litigation Reform Act of 1995. Forward-looking statements are those that are not historical facts. Forward-looking statements include statements with respect to beliefs, plans, objectives, goals, expectations, anticipations, estimates and intentions that are subject to significant risks and uncertainties and are subject to change based on various factors (some of which are beyond CNB’s control). Forward-looking statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “forecasts,” “intends,” “plans,” “targets,” “potentially,” “probably,” “projects,” “outlook” or similar expressions or future conditional verbs such as “may,” “will,” “should,” “would” and “could.” CNB’s actual results may differ materially from those contemplated by the forward-looking statements, which are neither statements of historical fact nor guarantees or assurances of future performance. Such known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from the statements, include, but are not limited to, (i) the duration, severity and scope of the COVID-19 pandemic and its impact on our customers and demand for financial services; (ii) actions governments, businesses and individuals take in response to the pandemic; (iii) the direct and indirect economic effects of the pandemic and containment measures; (iv) treatment developments, public adoption rates of COVID-19 vaccines, including booster shots, and their effectiveness against emerging variants of COVID-19, including the Delta and Omicron variants; (v) the pace of recovery when the COVID-19 pandemic subsides; (vi) changes in general business, industry or economic conditions or competition; (vii) changes in any applicable law, rule, regulation, policy, guideline or practice governing or affecting financial holding companies and their subsidiaries or with respect to tax or accounting principles or otherwise; (viii) adverse changes or conditions in capital and financial markets; (ix) changes in interest rates; (x) higher than expected costs or other difficulties related to integration of combined or merged businesses; (xi) the effects of business combinations and other acquisition transactions, including the inability to realize our loan and investment portfolios; (xii) changes in the quality or composition of our loan and investment portfolios; (xiii) adequacy of loan loss reserves; (xiv) increased competition; (xv) loss of certain key officers; (xvi) deposit attrition; (xvii) rapidly changing technology; (xviii) unanticipated regulatory or judicial proceedings and liabilities and other costs; (xix) changes in the cost of funds, demand for loan products or demand for financial services; and (xx) other economic, competitive, governmental or technological factors affecting our operations, markets, products, services and prices. Such developments could have an adverse impact on CNB’s financial position and results of operations. For more information about factors that could cause actual results to differ from those discussed in the forward-looking statements, please refer to the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of and the forward-looking statement disclaimers in CNB’s annual and quarterly reports.
The forward-looking statements are based upon management’s beliefs and assumptions and are made as of the date of this press release. CNB undertakes no obligation to publicly update or revise any forward-looking statements included in this press release or to update the reasons why actual results could differ from those contained in such statements, whether as a result of new information, future events or otherwise, except to the extent required by law. In light of these risks, uncertainties and assumptions, the forward-looking events discussed in this press release might not occur and you should not put undue reliance on any forward-looking statements.
Financial Tables
The following tables supplement the financial highlights described previously for CNB. All dollars are stated in thousands, except share and per share data.
| (unaudited) | ||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||
| December 31, | December 31, | |||||||||||||||||
| (unaudited) | ||||||||||||||||||
| % | % | |||||||||||||||||
| 2021 | 2020 | change | 2021 | 2020 | change | |||||||||||||
| Income Statement | ||||||||||||||||||
| Interest income | $ | 46,329 | $ | 46,648 | (0.7 | )% | $ | 179,600 | $ | 167,167 | 7.4 | % | ||||||
| Interest expense | 4,270 | 6,533 | (34.6 | )% | 19,820 | 32,456 | (38.9 | )% | ||||||||||
| Net interest income | 42,059 | 40,115 | 4.8 | % | 159,780 | 134,711 | 18.6 | % | ||||||||||
| Provision for credit losses | 814 | 3,289 | (75.3 | )% | 6,003 | 15,354 | (60.9 | )% | ||||||||||
| Net interest income after provision for credit losses | 41,245 | 36,826 | 12.0 | % | 153,777 | 119,357 | 28.8 | % | ||||||||||
| Non-interest income | ||||||||||||||||||
| Service charges on deposit accounts | 1,806 | 1,443 | 25.2 | % | 6,195 | 5,095 | 21.6 | % | ||||||||||
| Other service charges and fees | 731 | 700 | 4.4 | % | 2,436 | 2,548 | (4.4 | )% | ||||||||||
| Wealth and asset management fees | 1,719 | 1,416 | 21.4 | % | 6,740 | 5,497 | 22.6 | % | ||||||||||
| Net realized gains on available-for-sale securities | 783 | 0 | NA | 783 | 2,190 | NA | ||||||||||||
| Net realized and unrealized gains (losses) on trading securities | 313 | 408 | (23.3 | )% | 790 | 328 | 140.9 | % | ||||||||||
| Mortgage banking | 532 | 1,264 | (57.9 | )% | 3,147 | 3,354 | (6.2 | )% | ||||||||||
| Bank owned life insurance | 636 | 457 | 39.2 | % | 2,638 | 1,747 | 51.0 | % | ||||||||||
| Card processing and interchange income | 1,925 | 1,668 | 15.4 | % | 7,796 | 5,727 | 36.1 | % | ||||||||||
| Other | 479 | 612 | (21.7 | )% | 2,909 | 1,573 | 84.9 | % | ||||||||||
| Total non-interest income | 8,924 | 7,968 | 12.0 | % | 33,434 | 28,059 | 19.2 | % | ||||||||||
| Non-interest expenses | ||||||||||||||||||
| Salaries and benefits | 17,733 | 14,145 | 25.4 | % | 61,175 | 48,723 | 25.6 | % | ||||||||||
| Net occupancy expense of premises | 3,227 | 3,391 | (4.8 | )% | 12,381 | 12,333 | 0.4 | % | ||||||||||
| Technology expense | 3,271 | 2,436 | 34.3 | % | 11,723 | 7,153 | 63.9 | % | ||||||||||
| State and local taxes | 961 | 931 | 3.2 | % | 4,057 | 3,340 | 21.5 | % | ||||||||||
| Legal, professional, and examination fees | 732 | 1,063 | (31.1 | )% | 3,517 | 2,990 | 17.6 | % | ||||||||||
| FDIC insurance premiums | 689 | 448 | 53.8 | % | 2,509 | 2,414 | 3.9 | % | ||||||||||
| Core Deposit Intangible amortization | 25 | 28 | (10.7 | )% | 107 | 206 | (48.1 | )% | ||||||||||
| Card processing and interchange expenses | 1,020 | 943 | 8.2 | % | 3,836 | 3,135 | 22.4 | % | ||||||||||
| Merger costs, prepayment penalties and branch closure costs | 0 | 7,435 | NA | 0 | 12,642 | NA | ||||||||||||
| Other | 4,807 | 4,197 | 14.5 | % | 17,128 | 14,390 | 19.0 | % | ||||||||||
| Total non-interest expenses | 32,465 | 35,017 | (7.3 | )% | 116,433 | 107,326 | 8.5 | % | ||||||||||
| Income before income taxes | 17,704 | 9,777 | 81.1 | % | 70,778 | 40,090 | 76.5 | % | ||||||||||
| Income tax expense | 3,075 | 1,878 | 63.7 | % | 13,071 | 7,347 | 77.9 | % | ||||||||||
| Net income | 14,629 | 7,899 | 85.2 | % | 57,707 | 32,743 | 76.2 | % | ||||||||||
| Preferred stock dividends | 1,076 | 1,147 | NA | 4,302 | 1,147 | NA | ||||||||||||
| Net income available to common stockholders | $ | 13,553 | $ | 6,752 | 100.7 | % | $ | 53,405 | $ | 31,596 | 69.0 | % | ||||||
| Average diluted common shares outstanding | 16,823,060 | 16,792,676 | 16,820,054 | 16,000,749 | ||||||||||||||
| Diluted earnings per common share | $ | 0.80 | $ | 0.40 | 100.0 | % | $ | 3.16 | $ | 1.97 | 60.4 | % | ||||||
| Cash dividends per common share | $ | 0.175 | $ | 0.170 | 2.9 | % | $ | 0.685 | $ | 0.680 | 0.7 | % | ||||||
| Dividend payout ratio | 22 | % | 43 | % | 22 | % | 35 | % | ||||||||||
| (unaudited) | ||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||
| December 31, | December 31, | |||||||||||||||||
| (unaudited) | ||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||||
| Average Balances | ||||||||||||||||||
| Loans | $ | 3,560,753 | $ | 3,351,980 | $ | 3,465,919 | $ | 3,115,171 | ||||||||||
| Investment securities | 735,926 | 586,747 | 675,124 | 574,044 | ||||||||||||||
| Total earning assets | 4,931,292 | 4,508,257 | 4,768,040 | 4,092,076 | ||||||||||||||
| Total assets | 5,240,449 | 4,779,624 | 5,058,900 | 4,347,142 | ||||||||||||||
| Non interest-bearing deposits | 787,865 | 627,843 | 724,839 | 516,723 | ||||||||||||||
| Interest-bearing deposits | 3,835,434 | 3,469,102 | 3,733,327 | 3,123,823 | ||||||||||||||
| Shareholders’ equity | 440,808 | 418,147 | 431,062 | 358,163 | ||||||||||||||
| Tangible shareholders’ equity | 396,583 | 372,799 | 386,797 | 316,342 | ||||||||||||||
| Tangible common shareholders’ equity (1) | 338,798 | 315,039 | 329,012 | 296,142 | ||||||||||||||
| Average Yields | ||||||||||||||||||
| Loans | 4.80 | % | 5.20 | % | 4.83 | % | 4.93 | % | ||||||||||
| Investment securities | 1.77 | % | 2.10 | % | 1.83 | % | 2.53 | % | ||||||||||
| Total earning assets | 3.75 | % | 4.16 | % | 3.79 | % | 4.14 | % | ||||||||||
| Interest-bearing deposits | 0.34 | % | 0.54 | % | 0.40 | % | 0.77 | % | ||||||||||
| Interest-bearing liabilities | 0.43 | % | 0.71 | % | 0.52 | % | 0.95 | % | ||||||||||
| Performance Ratios (annualized) | ||||||||||||||||||
| Return on average assets | 1.11 | % | 0.66 | % | 1.14 | % | 0.75 | % | ||||||||||
| Return on average equity | 13.17 | % | 7.52 | % | 13.39 | % | 9.14 | % | ||||||||||
| Return on average equity, net of merger costs, prepayment penalties and branch closure costs (1) | 13.17 | % | 13.10 | % | 13.39 | % | 11.98 | % | ||||||||||
| Return on average tangible equity | 14.63 | % | 8.43 | % | 14.92 | % | 10.35 | % | ||||||||||
| Return on average tangible equity, net of merger costs, prepayment penalties and branch closure costs (1) | 14.63 | % | 14.70 | % | 14.92 | % | 13.56 | % | ||||||||||
| Return on average tangible common equity (1) | 15.87 | % | 8.53 | % | 16.23 | % | 10.67 | % | ||||||||||
| Return on average tangible common equity, net of merger costs, prepayment penalties and branch closure costs (1) | 15.87 | % | 15.94 | % | 16.23 | % | 14.10 | % | ||||||||||
| Net interest margin, fully tax equivalent basis (1) | 3.41 | % | 3.58 | % | 3.38 | % | 3.34 | % | ||||||||||
| Efficiency Ratio (1) | 63.19 | % | 72.16 | % | 59.76 | % | 65.10 | % | ||||||||||
| Efficiency Ratio, net of merger costs, prepayment penalties and branch closure costs (1) | 63.19 | % | 56.82 | % | 59.76 | % | 57.41 | % | ||||||||||
| Net Loan Charge-Offs | ||||||||||||||||||
| CNB Bank net loan charge-offs | $ | 142 | $ | 1,571 | $ | 1,763 | $ | 5,131 | ||||||||||
| Holiday Financial net loan charge-offs | 314 | 208 | 992 | 1,299 | ||||||||||||||
| Total net loan charge-offs | $ | 456 | $ | 1,779 | $ | 2,755 | $ | 6,430 | ||||||||||
| Net loan charge-offs / average loans | 0.05 | % | 0.21 | % | 0.08 | % | 0.21 | % | ||||||||||
| (unaudited) | % change | |||||||||
| December 31, | December 31, | versus | ||||||||
| 2021 | 2020 | 12/31/20 | ||||||||
| Ending Balance Sheet | ||||||||||
| Loans, PPP, net of deferred fees | $ | 45,203 | $ | 155,529 | (70.9 | )% | ||||
| Loans, net of PPP-related loans | 3,589,589 | 3,216,260 | 11.6 | % | ||||||
| Total Loans | 3,634,792 | 3,371,789 | 7.8 | % | ||||||
| Loans held for sale | 849 | 8,514 | (90.0 | )% | ||||||
| Investment securities | 707,557 | 591,557 | 19.6 | % | ||||||
| FHLB and other equity interests | 2,966 | 2,899 | 2.3 | % | ||||||
| Other earning assets | 689,758 | 488,326 | 41.2 | % | ||||||
| Total earning assets | 5,035,922 | 4,463,085 | 12.8 | % | ||||||
| Allowance for credit losses | (37,588 | ) | (34,340 | ) | 9.5 | % | ||||
| Goodwill | 43,749 | 43,749 | 0.0 | % | ||||||
| Core deposit intangible | 460 | 567 | (18.9 | )% | ||||||
| Other assets | 286,396 | 256,338 | 11.7 | % | ||||||
| Total assets | $ | 5,328,939 | $ | 4,729,399 | 12.7 | % | ||||
| Non-interest bearing demand deposits | $ | 792,086 | $ | 627,114 | 26.3 | % | ||||
| Interest bearing demand deposits | 1,079,336 | 951,903 | 13.4 | % | ||||||
| Savings | 2,457,745 | 2,126,183 | 15.6 | % | ||||||
| Certificates of Deposit | 386,452 | 476,544 | (18.9 | )% | ||||||
| Total deposits | 4,715,619 | 4,181,744 | 12.8 | % | ||||||
| Subordinated debt, net of issuance costs | 104,281 | 70,620 | 47.7 | % | ||||||
| Other liabilities | 66,192 | 60,898 | 8.7 | % | ||||||
| Common stock | 0 | 0 | NA | |||||||
| Preferred stock | 57,785 | 57,785 | NA | |||||||
| Additional paid in capital | 127,351 | 127,518 | (0.1 | )% | ||||||
| Retained earnings | 260,582 | 218,727 | 19.1 | % | ||||||
| Treasury stock | (2,477 | ) | (2,967 | ) | (16.5 | )% | ||||
| Accumulated other comprehensive income (loss) | (394 | ) | 15,074 | (102.6 | )% | |||||
| Total shareholders’ equity | 442,847 | 416,137 | 6.4 | % | ||||||
| Total liabilities and shareholders’ equity | $ | 5,328,939 | $ | 4,729,399 | 12.7 | % | ||||
| Ending shares outstanding | 16,855,062 | 16,833,008 | ||||||||
| Book value per common share | $ | 22.85 | $ | 21.29 | 7.3 | % | ||||
| Tangible book value per common share (1) | $ | 20.22 | $ | 18.66 | 8.4 | % | ||||
| Capital Ratios | ||||||||||
| Tangible common equity / tangible assets (1) | 6.45 | % | 6.70 | % | ||||||
| Tangible common equity / tangible assets, net of PPP-related loans and excess liquidity at the Federal Reserve(1) | 7.48 | % | 7.76 | % | ||||||
| Tangible equity / tangible assets (1) | 7.54 | % | 7.94 | % | ||||||
| Tangible equity / tangible assets, net of PPP-related loans and excess liquidity at the Federal Reserve(1) | 8.75 | % | 9.19 | % | ||||||
| Tier 1 leverage ratio (3) | 8.22 | % | 8.11 | % | ||||||
| Common equity tier 1 ratio (3) | 9.65 | % | 9.50 | % | ||||||
| Tier 1 risk based ratio (3) | 11.79 | % | 11.91 | % | ||||||
| Total risk based ratio (3) | 14.92 | % | 14.32 | % | ||||||
| Asset Quality | ||||||||||
| Non-accrual loans(2) | $ | 19,420 | $ | 30,359 | ||||||
| Loans 90+ days past due and accruing | 168 | 325 | ||||||||
| Total non-performing loans | 19,588 | 30,684 | ||||||||
| Other real estate owned | 707 | 862 | ||||||||
| Total non-performing assets | $ | 20,295 | $ | 31,546 | ||||||
| Loans modified in a troubled debt restructuring (TDR): | ||||||||||
| Performing TDR loans | $ | 9,006 | $ | 10,457 | ||||||
| Non-performing TDR loans (2) | 7,600 | 4,631 | ||||||||
| Total TDR loans | $ | 16,606 | $ | 15,088 | ||||||
| Non-performing assets / Loans + OREO | 0.56 | % | 0.94 | % | ||||||
| Non-performing assets / Total assets | 0.38 | % | 0.67 | % | ||||||
| Allowance for credit losses / Loans | 1.03 | % | 1.02 | % | ||||||
| Allowance for credit losses / Loans, net of PPP-related loans (1) | 1.05 | % | 1.07 | % | ||||||
| (1) Management uses non-GAAP financial information in its analysis of the Corporation’s performance. Management believes that these non-GAAP measures provide a greater understanding of ongoing operations, enhance comparability of results of operations with prior periods and show the effects of significant gains and charges in the periods presented. The Corporation’s management believes that investors may use these non-GAAP measures to analyze the Corporation’s financial performance without the impact of unusual items or events that may obscure trends in the Corporation’s underlying performance. This non-GAAP data should be considered in addition to results prepared in accordance with GAAP, and is not a substitute for, or superior to, GAAP results. Limitations associated with non-GAAP financial measures include the risks that persons might disagree as to the appropriateness of items included in these measures and that different companies might calculate these measures differently. A reconciliation of these non-GAAP financial measures is provided below (dollars in thousands, except per share data). | ||||||||||
| (2) Nonperforming TDR loans are also included in the balance of non-accrual loans in the previous table. | ||||||||||
| (3) Capital ratios as of December 31, 2023 are estimated. | ||||||||||
| Non-GAAP Reconciliations (1): | |||||||
| (unaudited) | |||||||
| December 31, | December 31, | ||||||
| 2021 | 2020 | ||||||
| Calculation of tangible book value per share and tangible common equity/tangible assets: | |||||||
| Shareholders’ equity | $ | 442,847 | $ | 416,137 | |||
| Less: preferred equity | 57,785 | 57,785 | |||||
| Less: goodwill | 43,749 | 43,749 | |||||
| Less: core deposit intangible | 460 | 567 | |||||
| Tangible common equity | $ | 340,853 | $ | 314,036 | |||
| Total assets | $ | 5,328,939 | $ | 4,729,399 | |||
| Less: goodwill | 43,749 | 43,749 | |||||
| Less: core deposit intangible | 460 | 567 | |||||
| Tangible assets | $ | 5,284,730 | $ | 4,685,083 | |||
| Ending shares outstanding | 16,855,062 | 16,833,008 | |||||
| Tangible book value per common share | $ | 20.22 | $ | 18.66 | |||
| Tangible common equity/Tangible assets | 6.45 | % | 6.70 | % | |||
| Calculation of tangible equity/tangible assets: | |||||||
| Shareholders’ equity | $ | 442,847 | $ | 416,137 | |||
| Less: goodwill | 43,749 | 43,749 | |||||
| Less: core deposit intangible | 460 | 567 | |||||
| Tangible equity | $ | 398,638 | $ | 371,821 | |||
| Tangible assets | $ | 5,284,730 | $ | 4,685,083 | |||
| Tangible equity/Tangible assets | 7.54 | % | 7.94 | % | |||
| Calculation of tangible common equity/tangible assets, net of PPP-related loans and excess liquidity at the Federal Reserve: | |||||||
| Tangible common equity | $ | 340,853 | $ | 314,036 | |||
| Tangible assets | $ | 5,284,730 | $ | 4,685,083 | |||
| Less: PPP-related loans | 45,203 | 155,529 | |||||
| Less: Excess liquidity at the Federal Reserve | 684,306 | 482,503 | |||||
| Adjusted tangible assets | $ | 4,555,221 | $ | 4,047,051 | |||
| Adjusted tangible common equity/tangible assets | 7.48 | % | 7.76 | % | |||
| Calculation of tangible equity/tangible assets, net of PPP-related loans and excess liquidity at the Federal Reserve: | |||||||
| Tangible equity | $ | 398,638 | $ | 371,821 | |||
| Adjusted tangible assets | $ | 4,555,221 | $ | 4,047,051 | |||
| Adjusted tangible equity/tangible assets | 8.75 | % | 9.19 | % | |||
Non-GAAP Reconciliations (1):
| (unaudited) | ||||||
| December 31, | December 31, | |||||
| 2021 | 2020 | |||||
| Calculation of allowance / loans, net of PPP-related loans: | ||||||
| Total allowance for credit losses | $ | 37,588 | $ | 34,340 | ||
| Total loans | $ | 3,634,792 | $ | 3,371,789 | ||
| Less: PPP-related loans | 45,203 | 155,529 | ||||
| Adjusted total loans, net of PPP-related loans (non-GAAP) | $ | 3,589,589 | $ | 3,216,260 | ||
| Adjusted allowance / loans, net of PPP-related loans (non-GAAP) | 1.05 | % | 1.07 | % | ||
Non-GAAP Reconciliations (1):
| (unaudited) | ||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||
| December 31, | December 31, | |||||||||||||
| (unaudited) | ||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| Calculation of net interest margin (fully tax equivalent basis): | ||||||||||||||
| Interest income (fully tax equivalent basis) (non-GAAP) | $ | 46,652 | $ | 46,977 | $ | 180,553 | $ | 168,528 | ||||||
| Interest expense (fully tax equivalent basis) (non-GAAP) | 4,270 | 6,533 | 19,820 | 32,456 | ||||||||||
| Net interest income (fully tax equivalent basis) (non-GAAP) | $ | 42,382 | $ | 40,444 | $ | 160,733 | $ | 136,072 | ||||||
| Average total earning assets | $ | 4,931,292 | $ | 4,508,257 | $ | 4,768,040 | $ | 4,092,076 | ||||||
| Less: average mark to market adjustment on investments | 13 | 19,765 | 8,141 | 18,884 | ||||||||||
| Adjusted average total earning assets, net of mark to market (non-GAAP) | $ | 4,931,279 | $ | 4,488,492 | $ | 4,759,899 | $ | 4,073,192 | ||||||
| Net interest margin, fully tax equivalent basis (non-GAAP) (annualized) | 3.41 | % | 3.58 | % | 3.38 | % | 3.34 | % | ||||||
Non-GAAP Reconciliations (1):
| (unaudited) | ||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||
| December 31, | December 31, | |||||||||||||
| (unaudited) | ||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| Calculation of efficiency ratio: | ||||||||||||||
| Non-interest expense | $ | 32,465 | $ | 35,017 | $ | 116,433 | $ | 107,326 | ||||||
| Less: core deposit intangible amortization | 25 | 28 | 107 | 206 | ||||||||||
| Adjusted non-interest expense (non-GAAP) | $ | 32,440 | $ | 34,989 | $ | 116,326 | $ | 107,120 | ||||||
| Non-interest income | $ | 8,924 | $ | 7,968 | $ | 33,434 | $ | 28,059 | ||||||
| Net interest income | $ | 42,059 | $ | 40,115 | $ | 159,780 | $ | 134,711 | ||||||
| Less: tax exempt investment and loan income, net of TEFRA (non-GAAP) | 1,263 | 1,352 | 4,973 | 5,703 | ||||||||||
| Add: tax exempt investment and loan income (non-GAAP) (tax-equivalent) | 1,620 | 1,759 | 6,416 | 7,490 | ||||||||||
| Adjusted net interest income (non-GAAP) | 42,416 | 40,522 | 161,223 | 136,498 | ||||||||||
| Adjusted net revenue (non-GAAP) (tax-equivalent) | $ | 51,340 | $ | 48,490 | $ | 194,657 | $ | 164,557 | ||||||
| Efficiency ratio | 63.19 | % | 72.16 | % | 59.76 | % | 65.10 | % | ||||||
Non-GAAP Reconciliations (1):
| (unaudited) | ||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||
| December 31, | December 31, | |||||||||||||
| (unaudited) | ||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| Calculation of adjusted efficiency ratio, net of merger costs, prepayment penalties and branch closure costs: | ||||||||||||||
| Non-interest expense | $ | 32,465 | $ | 35,017 | $ | 116,433 | $ | 107,326 | ||||||
| Less: core deposit intangible amortization | 25 | 28 | 107 | 206 | ||||||||||
| Less: merger costs, prepayment penalties and branch closure costs | 0 | 7,435 | 0 | 12,642 | ||||||||||
| Adjusted non-interest expense (non-GAAP) | $ | 32,440 | $ | 27,554 | $ | 116,326 | $ | 94,478 | ||||||
| Non-interest income | $ | 8,924 | $ | 7,968 | $ | 33,434 | $ | 28,059 | ||||||
| Net interest income | $ | 42,059 | $ | 40,115 | $ | 159,780 | $ | 134,711 | ||||||
| Less: tax exempt investment and loan income, net of TEFRA (non-GAAP) | 1,263 | 1,352 | 4,973 | 5,703 | ||||||||||
| Add: tax exempt investment and loan income (non-GAAP) (tax-equivalent) | 1,620 | 1,759 | 6,416 | 7,490 | ||||||||||
| Adjusted net interest income (non-GAAP) | 42,416 | 40,522 | 161,223 | 136,498 | ||||||||||
| Adjusted net revenue (non-GAAP) (tax-equivalent) | $ | 51,340 | $ | 48,490 | $ | 194,657 | $ | 164,557 | ||||||
| Adjusted efficiency ratio, net of merger costs, prepayment penalties and branch closure costs | 63.19 | % | 56.82 | % | 59.76 | % | 57.41 | % | ||||||
Non-GAAP Reconciliations (1):
| (unaudited) | ||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||
| December 31, | December 31, | |||||||||||||
| (unaudited) | ||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| Calculation of PPNR: | ||||||||||||||
| Net interest income | $ | 42,059 | $ | 40,115 | $ | 159,780 | $ | 134,711 | ||||||
| Add: Non-interest income | 8,924 | 7,968 | 33,434 | 28,059 | ||||||||||
| Less: Non-interest expense | 32,465 | 35,017 | 116,433 | 107,326 | ||||||||||
| PPNR (non-GAAP) | $ | 18,518 | $ | 13,066 | $ | 76,781 | $ | 55,444 | ||||||
Non-GAAP Reconciliations (1):
| (unaudited) | ||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||
| December 31, | December 31, | |||||||||||||
| (unaudited) | ||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| Calculation of PPNR, net of merger costs, prepayment penalties and branch closure costs: | ||||||||||||||
| Net interest income | $ | 42,059 | $ | 40,115 | $ | 159,780 | $ | 134,711 | ||||||
| Add: Non-interest income | 8,924 | 7,968 | 33,434 | 28,059 | ||||||||||
| Less: Non-interest expense | 32,465 | 35,017 | 116,433 | 107,326 | ||||||||||
| Add: merger costs, prepayment penalties and branch closure costs | 0 | 7,435 | 0 | 12,642 | ||||||||||
| PPNR, net of merger costs, prepayment penalties and branch closure costs (non-GAAP) | $ | 18,518 | $ | 20,501 | $ | 76,781 | $ | 68,086 | ||||||
Non-GAAP Reconciliations (1):
| (unaudited) | ||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||
| December 31, | December 31, | |||||||||||||
| (unaudited) | ||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| Calculation of adjusted return on average equity: | ||||||||||||||
| Net income | $ | 14,629 | $ | 7,899 | $ | 57,707 | $ | 32,743 | ||||||
| Add: merger costs, prepayment penalties and branch closure costs (net of tax) | 0 | 5,874 | 0 | 10,168 | ||||||||||
| Adjusted net income | $ | 14,629 | $ | 13,773 | $ | 57,707 | $ | 42,911 | ||||||
| Average shareholders’ equity | $ | 440,808 | $ | 418,147 | $ | 431,062 | $ | 358,163 | ||||||
| Adjusted return on average equity | 13.17 | % | 13.10 | % | 13.39 | % | 11.98 | % | ||||||
Non-GAAP Reconciliations (1):
| (unaudited) | ||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||
| December 31, | December 31, | |||||||||||||
| (unaudited) | ||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| Calculation of return on average tangible equity: | ||||||||||||||
| Net income | $ | 14,629 | $ | 7,899 | $ | 57,707 | $ | 32,743 | ||||||
| Average tangible shareholders’ equity | 396,583 | 372,799 | 386,797 | 316,342 | ||||||||||
| Return on average tangible equity (non-GAAP) (annualized) | 14.63 | % | 8.43 | % | 14.92 | % | 10.35 | % | ||||||
| Calculation of adjusted return on average tangible equity: | ||||||||||||||
| Net income | $ | 14,629 | $ | 7,899 | $ | 57,707 | $ | 32,743 | ||||||
| Add: merger costs, prepayment penalties and branch closure costs (net of tax) | 0 | 5,874 | 0 | 10,168 | ||||||||||
| Adjusted net income | $ | 14,629 | $ | 13,773 | $ | 57,707 | $ | 42,911 | ||||||
| Average tangible shareholders’ equity | 396,583 | 372,799 | 386,797 | 316,342 | ||||||||||
| Adjusted return on average tangible equity (non-GAAP) (annualized) | 14.63 | % | 14.70 | % | 14.92 | % | 13.56 | % | ||||||
Non-GAAP Reconciliations (1):
| (unaudited) | ||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||
| December 31, | December 31, | |||||||||||||
| (unaudited) | ||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| Calculation of return on average tangible common equity: | ||||||||||||||
| Net income available to common stockholders | $ | 13,553 | $ | 6,752 | $ | 53,405 | $ | 31,596 | ||||||
| Average tangible common shareholders’ equity | 338,798 | 315,039 | 329,012 | 296,142 | ||||||||||
| Return on average tangible common equity (non-GAAP) (annualized) | 15.87 | % | 8.53 | % | 16.23 | % | 10.67 | % | ||||||
| Calculation of adjusted return on average tangible common equity: | ||||||||||||||
| Net income available to common stockholders | $ | 13,553 | $ | 6,752 | $ | 53,405 | $ | 31,596 | ||||||
| Add: merger costs, prepayment penalties and branch closure costs (net of tax) | 0 | 5,874 | 0 | 10,168 | ||||||||||
| Adjusted net income available to common stockholders | $ | 13,553 | $ | 12,626 | $ | 53,405 | $ | 41,764 | ||||||
| Average tangible common shareholders’ equity | 338,798 | 315,039 | 329,012 | 296,142 | ||||||||||
| Adjusted return on average tangible common equity (non-GAAP) (annualized) | 15.87 | % | 15.94 | % | 16.23 | % | 14.10 | % | ||||||
Non-GAAP Reconciliations (1):
| (unaudited) | ||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||
| December 31, | December 31, | |||||||||||||
| (unaudited) | ||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||
| Calculation of non-interest income excluding net realized gains on available-for-sale securities: | ||||||||||||||
| Non-interest income | $ | 8,924 | $ | 7,968 | $ | 33,434 | $ | 28,059 | ||||||
| Less: net realized gains on available-for-sale securities | 783 | 0 | 783 | 2,190 | ||||||||||
| Adjusted non-interest income | $ | 8,141 | $ | 7,968 | $ | 32,651 | $ | 25,869 | ||||||
