EX-99.1 2 civb-ex99_1.htm EX-99.1 EX-99.1

 

EXHIBIT 99.1

img12893331_0.jpg

Civista Bancshares, Inc. Announces First-Quarter 2025 Financial Results of $0.66 per Common Share, up $0.25 per Common Share from First-Quarter 2024

 

Sandusky, Ohio, April 24, 2025 /PRNewswire/– Civista Bancshares, Inc. (NASDAQ:CIVB) (“Civista”) today reported net income of $10.2 million, or $0.66 per common share, for the quarter ended March 31, 2025.

Net income reflects a 59%, or $3.8 million increase of net income compared to net income of $6.4 million for the first-quarter of 2024.
Earnings per share reflects an increase of $0.25 per common share, compared to $0.41 per common share for the first-quarter of 2024.
Net interest margin (tax equivalent) of 3.51%, compared to 3.22% in the first-quarter of 2024, and 3.36% in the fourth-quarter of 2024.
Noninterest expense of $27.1 million, $1.2 million or 4.1% lower than the fourth-quarter of 2024.
200 basis points cost of deposits, 231 basis points cost of funds for the first-quarter of 2025, 11 basis points lower than the 242 basis points cost of funds in the fourth-quarter of 2024.

CEO Commentary:

 

“I was extremely pleased with our first-quarter earnings and performance. Our focus remains on staying disciplined in our loan and deposit pricing and to grow deposits and deepen customer relationships,", said Dennis G. Shaffer, CEO and President of Civista.

"Our results highlight the positive impact of our deposit initiatives we launched in the middle of last year. For the third consecutive quarter we grew deposits, which allowed us to reduce our reliance on wholesale funding. In addition, we improved loan yields by 9 basis points and reduced overall funding costs by 11 basis points since the fourth-quarter of 2024. Our Earnings Per Share was $0.66 for the quarter, up from $0.63, compared to the linked quarter, and $0.25 higher than the $0.41 in first-quarter of 2024. Our strong earnings and the recent increase in our quarterly dividend, reflects our confidence in Civista's financial strength and our commitment to delivering value to our shareholders. ”, said Shaffer.

"Our credit quality remains strong as we keep supporting and building better relationships with our customers. We are committed to meeting the growing demand for housing and construction financing, making sure we address the needs of our customers and communities. Continuing to focus on these areas, we’ve been able to provide our customers with the financial support they need.", said Shaffer.

1

 


Results of Operations:

First-Quarter 2025 Highlights

Diluted earnings per common share of $0.66, for the first quarter of 2025, compared to $0.41 per diluted share, for the first quarter of 2024
Net income of $10.2 million, an increase of $3.8 million compared to $6.4 million for the first quarter 2024
Net interest margin (tax equivalent) of 3.51%, compared to 3.22% in the first quarter of 2024, and 3.36% in the fourth quarter of 2024
Net interest income of $32.8 million, up $4.4 million or 15.5% compared to the first quarter of 2024, and up $1.4 million or 4.5% compared to the fourth-quarter of 2024
200 basis points cost of deposits, 231 basis points cost of funds for the first-quarter of 2025, 11 basis points lower than the 242 basis points cost of funds in the fourth-quarter of 2024
Noninterest expense of $27.1 million, $1.2 million or 4.1% lower than the fourth quarter of 2024.
Efficiency ratio of 64.9%, compared to 72.3% in Q1 2024 and 68.3% in Q4 2024
Total period end deposit growth of $27.0 million from fourth quarter 2024, includes a $40 million reduction in brokered deposits
Total period end loan growth of $22.8 million from fourth quarter 2024
Return on Assets of 1.00%, compared to 0.66% in first quarter 2024
Return on Equity of 10.39%, compared to 6.89% in first quarter 2024
Noninterest income of $7.9 million
Allowance for credit losses on loans / total loans of 1.30%
Based on the March 31, 2025, market close share price of $19.54, the $0.17 first quarter dividend is equivalent to an annualized yield of 3.48% and a dividend payout ratio of 25.90%

 

Assets

Total assets at March 31, 2025, were $4.1 billion, an increase of $48.2 million, or 1.2%, from December 31, 2024.

Loan and lease balances increased $22.8 million, or 0.7% since December 31, 2024.
Commercial Real Estate continued to grow due to consistent demand in the non-owner and owner occupied categories.
Residential Real Estate has grown primarily due to more home construction loans as we meet the demand for housing and construction financing by our customers and communities.

2

 


Deposits & Borrowings

Total deposits at March 31, 2025 were $3.2 billion, an increase of $27.0 million, or 0.8%, from December 31, 2024.

Noninterest-bearing demand deposits decreased $46.4 million, primarily due to a $62.5 million decrease in noninterest-bearing accounts related to commercial business deposits. Also, included is an $11.3 million increase in noninterest-bearing public funds.
Interest-bearing demand deposits increased $48.0 million, primarily due to a $56.3 million increase in interest-bearing public funds, slightly offset by a $6.3 million decrease in Jumbo now deposits.
$18.7 million increase in savings and money market deposits, primarily due to a $41.8 million increase in business money market accounts, a $5.7 million increase in statement savings, mostly offset by a $22.7 million decrease in reciprocal deposits, a $3.1 million decrease in money market savings, and $2.8 million decrease in public funds money market accounts.
$46.7 million increase in time deposits, primarily due to a $17.6 million increase in Jumbo time certificates, a $15.6 million increase in retail time certificates, and a $19.7 million increase in time certificates over $250 thousand, partially offset by a $7.6 million decrease in reciprocal deposits.
Brokered deposits totaled $460.2 million at March 31, 2025, which includes brokered certificate of deposits of $450.0 million and brokered money markets of $10.2 million. Brokered deposits decreased $40.1 million in the first quarter of 2025.
FHLB overnight advances totaled $360.0 million on March 31, 2025, up $21.0 million from $339.0 million on December 31, 2024.
FHLB term advances totaled $1.4 million on March 31, 2025, down from $1.5 million on December 31, 2024.

3

 


Net Interest Income and Net Interest Margin

Net interest income increased $4.4 million, or 15.5%, for the first quarter of 2025, compared to the same period last year.

Interest income increased $3.6 million for the first quarter of 2025, compared to the same period last year, attributed to average interest-earning assets increasing $249.2 million coupled with a 7 basis point increase in asset yield.
Interest expense decreased $0.8 million for the first quarter of 2025, compared to the same period last year. This was due to a 136 basis point reduction in higher costing FHLB borrowings mostly offset by $258.2 million growth in deposits ($252.9 million in average balances), resulting in a net increase of $279.1 million in average interest-bearing liabilities when comparing the first quarter of 2025 to the same period last year.
Net interest margin increased 29 basis points to 3.51% for the first quarter of 2025, compared to 3.22% for the same period last year.

Credit

Provision for credit losses (including provision for unfunded commitments) decreased $0.4 million for the first quarter of 2025 to $1.6 million compared to $2.0 million for the same period last year.

Civista recorded net charge-offs of $0.6 million for the first quarter of 2025 compared to net charge-offs of $0.4 million for the same period of 2024.

 

The allowance for credit losses to loans ratio was 1.30% at March 31, 2025, compared to 1.34% at March 31, 2024, and 1.29% at December 31, 2024.

Non-performing assets at March 31, 2025 were $31.2 million, a decrease of $1.4 million or 4.4%, from December 31, 2024. The non-performing assets to assets ratio was 0.75% at March 31, 2025 and 0.80% at December 31, 2024.

 

The allowance for credit losses to non-performing loans increased to 130.0% at March 31, 2025 from 121.6% at December 31, 2024.

4

 


Noninterest Income

Noninterest income totaled $7.9 million, a decrease of $0.4 million or 4.8%, when compared to the same period last year.

Net gain/(loss) on equity securities increased $0.1 million for the first quarter of 2025, compared to the same period last year, resulting from market valuation adjustments.
Net gain on sale of loans and leases, which includes gain/loss on sale of mortgages, adjustments to mortgage service rights (MSR), and gain/loss on sales of loans and leases from the Civista Leasing and Finance ("CLF") division, decreased $0.3 million for the first quarter of 2025, compared to the same period last year, primarily due to lower originations.
Lease revenue and residual income increased $0.2 million for the first quarter of 2025 compared to the same period last year, due to stronger lease originations.
Other income decreased $0.6 million for the first quarter of 2025 compared to the same period last year, primarily related to lower fee revenue from CLF.

 

 

Noninterest Expense

Noninterest expense totaled $27.1 million, a decrease of $0.3 million or 1.1%, when compared to the same period last year.

Compensation expense decreased $1.4 million for the first quarter of 2025 compared to the same period last year, primarily due to a lower employee benefits costs coupled with an increase in the deferral of salaries and wages related to the loan originations in the first three months of 2025.
The quarter-to-date average number of full time equivalent (FTE) employees was 520 at March 31, 2025, compared with an average number of 539 for the same period in 2024.
FDIC assessment increased $0.4 million for the first quarter of 2025 compared to the same period last year, primarily from an increase in the total assessment base resulting from the Company's overall balance sheet growth year over year.
Professional fees increased $0.9 million for the first quarter of 2025 compared to the same period last year, mainly due to utilizing consultants to assist in transitioning Civista Leasing and Finance Division to a new core processing system.
Equipment expense decreased $0.4 million for the first quarter of 2025 compared to the same period last year, due to normal equipment depreciation as well as decreases in equipment expense related to operating lease contracts.
The efficiency ratio was 64.9% for the quarter ended March 31, 2025, compared to 72.3% for the same period last year. The change in the efficiency ratio is primarily due to a 1.1% decrease in noninterest expenses, a 15.5% increase in net interest income, partially offset by a 4.8% decrease in noninterest income.

 

5

 


Taxes

Civista’s effective income tax rate for the first quarter of 2025 was 14.8% compared to 11.6% in the same period last year.

 

Capital

Total shareholders’ equity at March 31, 2025, totaled $397.4 million, an increase of $8.9 million from December 31, 2024. This resulted from an increase of $7.5 million in retained earnings and a reduction in accumulated other comprehensive loss of $1.2 million.

Civista did not repurchase any shares in the first quarter of 2025, leaving the entire $13.5 million of the current repurchase authorization remaining. The current repurchase plan will expire in April 2026. In January 2025, Civista liquidated 8,182 shares held by employees, at $20.39 per share, to satisfy tax obligations stemming from vesting of restricted shares.

 

 

 

6

 


 

Conference Call and Webcast

Civista Bancshares, Inc. will also host a conference call to discuss the Company's financial results for the first quarter of 2025 at 1:00 p.m. ET on Thursday, April 24, 2025. Interested parties can access the live webcast of the conference call through the Investor Relations section of the Company's website, www.civb.com. Participants can also listen to the conference call by dialing 800-836-8184 and ask to be joined into the Civista Bancshares, Inc. first quarter 2025 earnings call. Please log in or dial in at least 10 minutes prior to the start time to ensure a connection. An archive of the webcast will be available for one year on the Investor Relations section of the Company's website (www.civb.com).

 

About Civista Bancshares

Civista Bancshares, Inc., is a $4.1 billion financial holding company headquartered in Sandusky, Ohio. Its primary subsidiary, Civista Bank, was founded in 1884 and provides full-service banking, commercial lending, mortgage, and wealth management services. Today, Civista Bank operates 42 locations across Ohio, Southeastern Indiana and Northern Kentucky. Civista Bank also offers commercial equipment leasing services for businesses nationwide through its Civista Leasing and Finance Division. Civista Bancshares’ common shares are traded on the NASDAQ Capital Market under the symbol “CIVB”. Learn more at www.civb.com.

 

Forward Looking Statements

This press release may contain forward-looking statements regarding the financial performance, business prospects, growth and operating strategies of Civista. For these statements, Civista claims the protections of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Statements in this press release should be considered in conjunction with the other information available about Civista, including the information in the filings we make with the Securities and Exchange Commission. 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. We have tried, wherever possible, to identify such statements 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 risk factors relating to the banking industry and the other factors detailed from time to time in Civista’ reports filed with the Securities and Exchange Commission, including those described in “Item 1A Risk Factors” of Part I of Civista’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, and any additional risks identified in the Company’s subsequent Form 10-Q’s. Undue reliance should not be placed on the forward-looking statements, which speak only as of the date hereof. Civista does not undertake, and specifically disclaims any obligation, to update any forward-looking statement to reflect the events or circumstances after the date on which the forward-looking statement is made, or reflect the occurrence of unanticipated events, except to the extent required by law.

 

 

7

 


Non-GAAP Financial Measures

This press release and related materials may contain references to measures which are not defined in generally accepted accounting principles ("GAAP"). These financial measures have been included as they provide meaningful supplemental information to assess trends in the Corporation's results of operations. Information concerning these non-GAAP financial measures can be found in the financial tables. Management believes these measures are meaningful because they reflect adjustments commonly made by management, investors, regulators, and analysts to evaluate the adequacy of earnings per common share, provide a greater understanding of ongoing operations and enhance comparability of results with prior periods.

 

 

For additional information, contact:

Dennis G. Shaffer

CEO and President

Civista Bancshares, Inc.

888-645-4121

 

 

 

 

8

 


Average Balance Analysis

 

(Unaudited - Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

2025

 

 

2024

 

 

Average

 

 

 

Yield/

 

 

Average

 

 

 

Yield/

 

Assets:

balance

 

Interest

 

rate *

 

 

balance

 

Interest

 

rate *

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans **

$

3,099,440

 

$

47,646

 

 

6.23

%

 

$

2,880,031

 

$

44,485

 

 

6.20

%

Taxable securities ***

 

396,893

 

 

3,555

 

 

3.31

%

 

 

350,815

 

 

2,934

 

 

3.00

%

Non-taxable securities ***

 

286,481

 

 

2,340

 

 

3.91

%

 

 

295,388

 

 

2,375

 

 

3.85

%

Federal funds sold

-

 

-

 

 

0.00

%

 

 

-

 

 

-

 

 

0.00

%

Interest-bearing deposits in other banks

 

18,895

 

 

192

 

 

4.13

%

 

 

26,318

 

 

334

 

 

5.09

%

Total interest-earning assets ***

$

3,801,709

 

$

53,733

 

 

5.71

%

 

$

3,552,552

 

$

50,128

 

 

5.64

%

Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from financial institutions

 

43,203

 

 

 

 

 

 

 

29,599

 

 

 

 

 

Premises and equipment, net

 

46,404

 

 

 

 

 

 

 

54,980

 

 

 

 

 

Accrued interest receivable

 

13,567

 

 

 

 

 

 

 

12,724

 

 

 

 

 

Intangible assets

 

133,268

 

 

 

 

 

 

 

134,872

 

 

 

 

 

Bank owned life insurance

 

62,916

 

 

 

 

 

 

 

61,456

 

 

 

 

 

Other assets

 

58,588

 

 

 

 

 

 

 

58,472

 

 

 

 

 

Less allowance for loan losses

 

(39,956

)

 

 

 

 

 

 

(37,356

)

 

 

 

 

      Total Assets

$

4,119,699

 

 

 

 

 

 

$

3,867,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand and savings

$

1,493,854

 

$

3,987

 

 

1.08

%

 

$

1,383,225

 

$

3,986

 

 

1.16

%

Time

 

1,044,707

 

 

11,875

 

 

4.61

%

 

 

902,442

 

 

12,001

 

 

5.33

%

Short-term FHLB borrowings

 

355,589

 

 

3,929

 

 

4.15

%

 

 

328,687

 

 

4,515

 

 

5.51

%

Long-term FHLB borrowings

 

1,408

 

 

9

 

 

2.56

%

 

 

2,275

 

 

13

 

 

2.29

%

Other borrowings

 

-

 

 

-

 

 

0.00

%

 

 

-

 

 

-

 

 

0.00

%

Subordinated debentures

 

104,103

 

 

1,160

 

 

4.52

%

 

 

103,957

 

 

1,241

 

 

4.79

%

Repurchase agreements

 

-

 

 

-

 

 

0.00

%

 

 

-

 

 

-

 

 

0.00

%

Total interest-bearing liabilities

$

2,999,661

 

$

20,960

 

 

2.83

%

 

$

2,720,586

 

$

21,756

 

 

3.21

%

Noninterest-bearing deposits

 

670,716

 

 

 

 

 

 

 

712,483

 

 

 

 

 

Other liabilities

 

52,301

 

 

 

 

 

 

 

63,778

 

 

 

 

 

Shareholders' equity

 

397,021

 

 

 

 

 

 

 

370,452

 

 

 

 

 

Total Liabilities and Shareholders' Equity

$

4,119,699

 

 

 

 

 

 

$

3,867,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and interest rate spread

 

 

$

32,773

 

 

2.88

%

 

 

 

$

28,372

 

 

2.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin ***

 

 

 

 

 

3.51

%

 

 

 

 

 

 

3.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* - Average yields are presented on a tax equivalent basis. The tax equivalent effect associated with loans and investments, included in the yields above, was $622 thousand and $632 thousand for the periods ended March 31, 2025 and 2024, respectively.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

** - Average balance includes nonaccrual loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*** - Average yield on investments were calculated by adjusting the average balances of taxable and nontaxable securities by unrealized losses of $59.2 million and $59.1 million, respectively. These adjustments were also made when calculating the yield on earning assets and the margin.

 

 

9

 


 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

(unaudited - dollars in thousands)

Three months ended March 31,

 

 

2025

 

 

2024

 

 

$ change

 

 

% change

 

Service charges

$

1,524

 

 

$

1,440

 

 

$

84

 

 

 

5.8

%

Net gain on sale of securities

 

-

 

 

 

-

 

 

 

-

 

 

 

0.0

%

Net gain/(loss) on equity securities

 

(29

)

 

 

(141

)

 

 

112

 

 

 

79.4

%

Net gain on sale of loans and leases

 

604

 

 

 

863

 

 

 

(259

)

 

 

-30.0

%

ATM/Interchange fees

 

1,326

 

 

 

1,383

 

 

 

(57

)

 

 

-4.1

%

Wealth management fees

 

1,340

 

 

 

1,276

 

 

 

64

 

 

 

5.0

%

Lease revenue and residual income

 

1,896

 

 

 

1,674

 

 

 

222

 

 

 

13.3

%

Bank owned life insurance

 

387

 

 

 

350

 

 

 

37

 

 

 

10.6

%

Swap fees

 

72

 

 

 

57

 

 

 

15

 

 

 

26.3

%

Other

 

740

 

 

 

1,354

 

 

 

(614

)

 

 

-45.3

%

Total noninterest income

$

7,860

 

 

$

8,256

 

 

$

(396

)

 

 

-4.8

%

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

(unaudited - dollars in thousands)

Three months ended March 31,

 

 

2025

 

 

2024

 

 

$ change

 

 

% change

 

Compensation expense

$

14,043

 

 

$

15,457

 

 

$

(1,414

)

 

 

-9.1

%

Net occupancy Expense

 

1,634

 

 

 

1,368

 

 

 

266

 

 

 

19.4

%

Contracted data processing

 

567

 

 

 

545

 

 

 

22

 

 

 

4.0

%

FDIC Assessment

 

873

 

 

 

484

 

 

 

389

 

 

 

80.4

%

State franchise tax

 

526

 

 

 

485

 

 

 

41

 

 

 

8.5

%

Professional services

 

2,090

 

 

 

1,149

 

 

 

941

 

 

 

81.9

%

Equipment expense

 

2,103

 

 

 

2,535

 

 

 

(432

)

 

 

-17.0

%

Amortization of core deposit intangible

 

332

 

 

 

391

 

 

 

(59

)

 

 

-15.1

%

ATM/Interchange expense

 

580

 

 

 

625

 

 

 

(45

)

 

 

-7.2

%

Marketing

 

296

 

 

 

479

 

 

 

(183

)

 

 

-38.2

%

Software maintenance expense

 

1,277

 

 

 

1,189

 

 

 

88

 

 

 

7.4

%

Other

 

2,805

 

 

 

2,734

 

 

 

71

 

 

 

2.6

%

Total noninterest expense

$

27,126

 

 

$

27,441

 

 

$

(315

)

 

 

-1.1

%

 

10

 


 

End of period loan and lease balances

 

 

 

 

 

 

 

 

 

 

 

(unaudited - dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

$ Change

 

 

% Change

 

Commercial and Agriculture

$

330,627

 

 

$

328,488

 

 

$

2,139

 

 

 

0.7

%

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

378,095

 

 

 

374,367

 

 

 

3,728

 

 

 

1.0

%

Non-owner Occupied

 

1,246,025

 

 

 

1,225,991

 

 

 

20,034

 

 

 

1.6

%

Residential Real Estate

 

773,349

 

 

 

763,869

 

 

 

9,480

 

 

 

1.2

%

Real Estate Construction

 

297,589

 

 

 

305,992

 

 

 

(8,403

)

 

 

-2.7

%

Farm Real Estate

 

22,399

 

 

 

23,035

 

 

 

(636

)

 

 

-2.8

%

Lease financing receivable

 

44,570

 

 

 

46,900

 

 

 

(2,330

)

 

 

-5.0

%

Consumer and Other

 

11,382

 

 

 

12,588

 

 

 

(1,206

)

 

 

-9.6

%

Total Loans

$

3,104,036

 

 

$

3,081,230

 

 

$

22,806

 

 

 

0.7

%

 

 

End of period deposit balances

 

 

 

 

 

 

 

 

 

 

 

(unaudited - dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

 

 

 

 

 

 

2025

 

 

2024

 

 

$ Change

 

 

% Change

 

Noninterest-bearing demand

$

648,683

 

 

$

695,094

 

 

$

(46,411

)

 

 

-6.7

%

Interest-bearing demand

 

467,601

 

 

 

419,583

 

 

 

48,018

 

 

 

11.4

%

Savings and money market

 

1,146,480

 

 

 

1,127,765

 

 

 

18,715

 

 

 

1.7

%

Time deposits

 

515,910

 

 

 

469,163

 

 

 

46,747

 

 

 

10.0

%

Brokered deposits

 

460,214

 

 

 

500,265

 

 

 

(40,051

)

 

 

-8.0

%

Total Deposits

$

3,238,888

 

 

$

3,211,870

 

 

$

27,018

 

 

 

0.8

%

 

 

11

 


 

 

Allowance for Credit Losses

 

 

 

 

 

(dollars in thousands)

 

 

 

 

 

 

Three months ended March 31,

 

 

2025

 

 

2024

 

Beginning of period

$

39,669

 

 

$

37,160

 

Charge-offs

 

(976

)

 

 

(651

)

Recoveries

 

343

 

 

 

298

 

Provision

 

1,248

 

 

 

2,042

 

End of period

$

40,284

 

 

$

38,849

 

 

 

Allowance for Unfunded Commitments

 

 

 

 

 

(dollars in thousands)

 

 

 

 

 

 

Three months ended March 31,

 

 

2025

 

 

2024

 

Beginning of period

$

3,380

 

 

$

3,901

 

Charge-offs

 

-

 

 

 

-

 

Recoveries

 

-

 

 

 

-

 

Provision

 

319

 

 

 

(50

)

End of period

$

3,699

 

 

$

3,851

 

 

 

(dollars in thousands)

March 31,

 

 

December 31,

 

 

2025

 

 

2024

 

Non-accrual loans

$

30,989

 

 

$

30,950

 

Restructured loans

 

-

 

 

 

1,677

 

Total non-performing loans

 

30,989

 

 

 

32,627

 

Other Real Estate Owned

 

209

 

 

 

-

 

Total non-performing assets

$

31,198

 

 

$

32,627

 

 

 

 

12

 


 

Civista Bancshares, Inc.

Financial Highlights

(Unaudited, dollars in thousands, except share and per share amounts)

 

Consolidated Condensed Statement of Operations

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

Interest income

$

53,733

 

 

 

$

50,128

 

 

Interest expense

 

20,960

 

 

 

 

21,756

 

 

Net interest income

 

32,773

 

 

 

 

28,372

 

 

Provision for credit losses

 

1,248

 

 

 

 

2,042

 

 

Provision for unfunded commitments

 

319

 

 

 

 

(50

)

 

Net interest income after provision

 

31,206

 

 

 

 

26,380

 

 

Noninterest income

 

7,860

 

 

 

 

8,256

 

 

Noninterest expense

 

27,126

 

 

 

 

27,441

 

 

Income before taxes

 

11,940

 

 

 

 

7,195

 

 

Income tax expense

 

1,772

 

 

 

 

835

 

 

Net income

 

10,168

 

 

 

 

6,360

 

 

Preferred stock dividends

 

-

 

 

 

 

-

 

 

Net income available

 

 

 

 

 

 

 

to common shareholders

$

10,168

 

 

 

$

6,360

 

 

 

 

 

 

 

 

 

 

Dividends paid per common share

$

0.17

 

 

 

$

0.16

 

 

 

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

Net income

$

10,168

 

 

 

$

6,360

 

 

Less allocation of earnings and

 

 

 

 

 

 

 

dividends to participating securities

 

44

 

 

 

 

227

 

 

Net income available to common

 

 

 

 

 

 

 

shareholders - basic

$

10,124

 

 

 

$

6,133

 

 

Weighted average common shares outstanding

 

15,488,813

 

 

 

 

15,695,963

 

 

Less average participating securities

 

66,711

 

 

 

 

561,344

 

 

Weighted average number of shares outstanding

 

 

 

 

 

 

 

used to calculate basic earnings per share

 

15,422,102

 

 

 

 

15,134,619

 

 

 

 

 

 

 

 

 

 

Earnings per common share

 

 

 

-

 

 

 

 

Basic

$

0.66

 

 

 

$

0.41

 

 

Diluted

$

0.66

 

 

 

$

0.41

 

 

 

 

 

 

 

 

 

 

Selected financial ratios:

 

 

 

 

 

 

 

Return on average assets

 

1.00

%

 

 

 

0.66

%

 

Return on average equity

 

10.39

%

 

 

 

6.89

%

 

Dividend payout ratio

 

25.90

%

 

 

 

39.02

%

 

Net interest margin (tax equivalent)

 

3.51

%

 

 

 

3.22

%

 

Effective tax rate

 

14.84

%

 

 

 

11.60

%

 

 

 

 


 

Selected Balance Sheet Items

 

(Dollars in thousands, except share and per share amounts)

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

2025

 

 

2024

 

 

(unaudited)

 

 

(unaudited)

 

 

 

 

 

 

 

 Cash and due from financial institutions

$

90,456

 

 

$

63,155

 

 Investment in time deposits

 

960

 

 

 

1,450

 

 Securities available-for-sale

 

648,537

 

 

 

650,488

 

 Loans held for sale

 

4,324

 

 

 

665

 

 Loans

 

3,104,036

 

 

 

3,081,230

 

 Less: allowance for credit losses

 

(40,284

)

 

 

(39,669

)

 Net loans

 

3,063,752

 

 

 

3,041,561

 

 Other securities

 

32,592

 

 

 

30,352

 

 Premises and equipment, net

 

45,107

 

 

 

47,166

 

 Goodwill and other intangibles

 

133,026

 

 

 

133,403

 

 Bank owned life insurance

 

63,170

 

 

 

62,783

 

 Other assets

 

64,793

 

 

 

67,446

 

 Total assets

$

4,146,717

 

 

$

4,098,469

 

 

 

 

 

 

 

 Total deposits

$

3,238,888

 

 

$

3,211,870

 

 Short-term Federal Home Loan Bank advances

 

360,000

 

 

 

339,000

 

 Long-term Federal Home Loan Bank advances

 

1,355

 

 

 

1,501

 

 Subordinated debentures

 

104,130

 

 

 

104,089

 

 Other borrowings

 

6,140

 

 

 

6,293

 

 Accrued expenses and other liabilities

 

38,770

 

 

 

47,214

 

 Total liabilities

 

3,749,283

 

 

 

3,709,967

 

 Common shares

 

312,192

 

 

 

312,037

 

 Retained earnings

 

212,944

 

 

 

205,408

 

 Treasury shares

 

(75,753

)

 

 

(75,586

)

 Accumulated other comprehensive loss

 

(51,949

)

 

 

(53,357

)

 Total shareholders' equity

 

397,434

 

 

 

388,502

 

 Total liabilities and shareholders' equity

$

4,146,717

 

 

$

4,098,469

 

 

 

 

 

 

 

 Shares outstanding at period end

 

15,519,072

 

 

 

15,487,667

 

 Book value per share

$

20.12

 

 

$

20.15

 

 Equity to asset ratio

 

7.53

%

 

 

7.61

%

 

 

 

 

 

 

Selected asset quality ratios:

 

 

 

 

 

Allowance for credit losses to total loans

 

1.30

%

 

 

1.29

%

Non-performing assets to total assets

 

0.75

%

 

 

0.80

%

Allowance for credit losses to non-performing loans

 

129.99

%

 

 

121.58

%

 

 

 

 

 

 

Non-performing asset analysis

 

 

 

 

 

Nonaccrual loans

$

30,989

 

 

$

30,950

 

Restructured loans

 

-

 

 

 

1,677

 

14

 


 

Other real estate owned

 

209

 

 

 

-

 

Total

$

31,198

 

 

$

32,627

 

 

Supplemental Financial Information

 

(Unaudited - dollars in thousands except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

End of Period Balances

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

90,456

 

 

$

63,155

 

 

$

74,662

 

 

$

55,760

 

 

$

50,310

 

Investment in time deposits

 

960

 

 

 

1,450

 

 

 

1,450

 

 

 

1,450

 

 

 

1,450

 

Investment securities

 

648,537

 

 

 

650,488

 

 

 

629,113

 

 

 

611,866

 

 

 

608,277

 

Loans held for sale

 

4,324

 

 

 

665

 

 

 

8,299

 

 

 

5,369

 

 

 

3,716

 

Loans and leases

 

3,104,036

 

 

 

3,081,230

 

 

 

3,043,946

 

 

 

3,014,996

 

 

 

2,898,139

 

Allowance for credit losses

 

(40,284

)

 

 

(39,669

)

 

 

(41,268

)

 

 

(39,919

)

 

 

(38,849

)

Net Loans

 

3,063,752

 

 

 

3,041,561

 

 

 

3,002,678

 

 

 

2,975,077

 

 

 

2,859,290

 

Other securities

 

32,592

 

 

 

30,352

 

 

 

32,633

 

 

 

37,615

 

 

 

31,360

 

Premises and equipment, net

 

45,107

 

 

 

47,166

 

 

 

49,967

 

 

 

52,142

 

 

 

54,280

 

Goodwill and other intangibles

 

133,026

 

 

 

133,403

 

 

 

133,829

 

 

 

134,227

 

 

 

134,618

 

Bank owned life insurance

 

63,170

 

 

 

62,783

 

 

 

62,912

 

 

 

63,367

 

 

 

61,685

 

Other assets

 

64,793

 

 

 

67,446

 

 

 

65,880

 

 

 

75,041

 

 

 

75,272

 

Total Assets

$

4,146,717

 

 

$

4,098,469

 

 

$

4,061,423

 

 

$

4,011,914

 

 

$

3,880,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits

$

3,238,888

 

 

$

3,211,870

 

 

$

3,223,732

 

 

$

2,977,616

 

 

$

2,980,695

 

Federal Home Loan Bank advances - short term

 

360,000

 

 

 

339,000

 

 

 

287,047

 

 

 

500,500

 

 

 

368,500

 

Federal Home Loan Bank advances - long term

 

1,355

 

 

 

1,501

 

 

 

1,598

 

 

 

1,841

 

 

 

2,211

 

Subordinated debentures

 

104,130

 

 

 

104,089

 

 

 

104,067

 

 

 

104,026

 

 

 

103,984

 

Other borrowings

 

6,140

 

 

 

6,293

 

 

 

6,319

 

 

 

7,156

 

 

 

8,105

 

Accrued expenses and other liabilities

 

38,770

 

 

 

47,214

 

 

 

44,222

 

 

 

46,967

 

 

 

47,104

 

Total liabilities

 

3,749,283

 

 

 

3,709,967

 

 

 

3,666,985

 

 

 

3,638,106

 

 

 

3,510,599

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares

 

312,192

 

 

 

312,037

 

 

 

311,901

 

 

 

311,529

 

 

 

311,352

 

Retained earnings

 

212,944

 

 

 

205,408

 

 

 

198,034

 

 

 

192,186

 

 

 

187,638

 

Treasury shares

 

(75,753

)

 

 

(75,586

)

 

 

(75,586

)

 

 

(75,574

)

 

 

(75,574

)

Accumulated other comprehensive loss

 

(51,949

)

 

 

(53,357

)

 

 

(39,911

)

 

 

(54,333

)

 

 

(53,757

)

Total shareholders' equity

 

397,434

 

 

 

388,502

 

 

 

394,438

 

 

 

373,808

 

 

 

369,659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

$

4,146,717

 

 

$

4,098,469

 

 

$

4,061,423

 

 

$

4,011,914

 

 

$

3,880,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Shares outstanding at period end

 

15,519,072

 

 

 

15,487,667

 

 

 

15,736,528

 

 

 

15,737,222

 

 

 

15,727,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Book value per share

$

20.12

 

 

$

20.15

 

 

$

25.07

 

 

$

23.75

 

 

$

23.50

 

 Equity to asset ratio

 

7.53

%

 

 

7.61

%

 

 

9.71

%

 

 

9.32

%

 

 

9.53

%

 

15

 


 

 

 

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2024

 

Selected asset quality ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses to total loans

 

1.30

%

 

 

1.29

%

 

 

1.36

%

 

 

1.32

%

 

 

1.34

%

Non-performing assets to total assets

 

0.75

%

 

 

0.80

%

 

 

0.45

%

 

 

0.43

%

 

 

0.41

%

Allowance for credit losses to non-performing loans

 

129.99

%

 

 

121.58

%

 

 

227.36

%

 

 

233.47

%

 

 

247.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing asset analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

30,989

 

 

$

30,950

 

 

$

16,488

 

 

$

15,209

 

 

$

13,235

 

Restructured loans

 

-

 

 

 

1,677

 

 

 

1,663

 

 

 

1,889

 

 

 

2,490

 

Other real estate owned

 

209

 

 

 

-

 

 

 

61

 

 

 

-

 

 

 

-

 

Total

$

31,198

 

 

$

32,627

 

 

$

18,212

 

 

$

17,098

 

 

$

15,725

 

 

 

 

Supplemental Financial Information

 

(Unaudited - dollars in thousands except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

Quarterly Average Balances

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2024

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets

$

3,801,709

 

 

$

3,738,607

 

 

$

3,705,866

 

 

$

3,619,809

 

 

$

3,552,552

 

Securities

 

683,374

 

 

 

655,556

 

 

 

654,838

 

 

 

639,625

 

 

 

646,203

 

Loans

 

3,099,440

 

 

 

3,061,991

 

 

 

3,031,884

 

 

 

2,964,377

 

 

 

2,880,031

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits

$

3,209,277

 

 

$

3,285,485

 

 

$

3,092,583

 

 

$

2,969,380

 

 

$

2,998,150

 

Interest-bearing deposits

 

2,538,561

 

 

 

2,582,652

 

 

 

2,405,219

 

 

 

2,266,334

 

 

 

2,285,667

 

Other interest-bearing liabilities

 

461,100

 

 

 

320,225

 

 

 

493,759

 

 

 

546,700

 

 

 

431,919

 

Total shareholders' equity

 

397,021

 

 

 

391,591

 

 

 

381,392

 

 

 

365,784

 

 

 

370,452

 

 

 

16

 


 

Supplemental Financial Information

 

(Unaudited - dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

End of period loan and lease balances

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2024

 

Commercial and Agriculture

$

330,627

 

 

$

328,488

 

 

$

304,639

 

 

$

318,499

 

 

$

302,663

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner Occupied

 

378,095

 

 

 

374,367

 

 

 

375,751

 

 

 

377,308

 

 

 

367,419

 

Non-owner Occupied

 

1,246,025

 

 

 

1,225,991

 

 

 

1,205,453

 

 

 

1,213,341

 

 

 

1,185,688

 

Residential Real Estate

 

773,349

 

 

 

763,869

 

 

 

751,825

 

 

 

729,213

 

 

 

676,800

 

Real Estate Construction

 

297,589

 

 

 

305,992

 

 

 

318,063

 

 

 

283,446

 

 

 

267,737

 

Farm Real Estate

 

22,399

 

 

 

23,035

 

 

 

24,122

 

 

 

24,376

 

 

 

24,908

 

Lease financing receivable

 

44,570

 

 

 

46,900

 

 

 

49,453

 

 

 

53,461

 

 

 

56,680

 

Consumer and Other

 

11,382

 

 

 

12,588

 

 

 

14,640

 

 

 

15,352

 

 

 

16,244

 

Total Loans

$

3,104,036

 

 

$

3,081,230

 

 

$

3,043,946

 

 

$

3,014,996

 

 

$

2,898,139

 

 

 

Supplemental Financial Information

 

(Unaudited - dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

End of period deposit balances

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2024

 

Noninterest-bearing demand

$

648,683

 

 

$

695,094

 

 

$

686,316

 

 

$

691,203

 

 

$

707,993

 

Interest-bearing demand

 

467,601

 

 

 

419,583

 

 

 

420,333

 

 

 

409,848

 

 

 

434,692

 

Savings and money market

 

1,146,480

 

 

 

1,127,765

 

 

 

1,111,771

 

 

 

940,312

 

 

 

929,126

 

Time deposits

 

515,910

 

 

 

469,163

 

 

 

456,973

 

 

 

418,047

 

 

 

327,579

 

Brokered deposits

 

460,214

 

 

 

500,265

 

 

 

548,339

 

 

 

518,207

 

 

 

581,305

 

Total Deposits

$

3,238,888

 

 

$

3,211,870

 

 

$

3,223,732

 

 

$

2,977,617

 

 

$

2,980,695

 

 

 

17

 


 

Supplemental Financial Information

 

(Unaudited - dollars in thousands except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

Income statement

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest and dividend income

$

53,733

 

 

$

53,233

 

 

$

52,741

 

 

$

50,593

 

 

$

50,128

 

Total interest expense

 

20,960

 

 

 

21,878

 

 

 

23,508

 

 

 

22,842

 

 

 

21,756

 

Net interest income

 

32,773

 

 

 

31,355

 

 

 

29,233

 

 

 

27,751

 

 

 

28,372

 

Provision for credit losses

 

1,248

 

 

 

697

 

 

 

1,346

 

 

 

1,800

 

 

 

2,042

 

Provision for unfunded commitments

 

319

 

 

 

(1

)

 

 

(325

)

 

 

(145

)

 

 

(50

)

Noninterest income

 

7,860

 

 

 

9,015

 

 

 

9,686

 

 

 

10,543

 

 

 

8,256

 

Noninterest expense

 

27,126

 

 

 

28,296

 

 

 

27,981

 

 

 

28,555

 

 

 

27,441

 

Income before taxes

 

11,940

 

 

 

11,378

 

 

 

9,917

 

 

 

8,084

 

 

 

7,195

 

Income tax expense

 

1,772

 

 

 

1,485

 

 

 

1,551

 

 

 

1,020

 

 

 

835

 

Net income

$

10,168

 

 

$

9,893

 

 

$

8,366

 

 

$

7,064

 

 

$

6,360

 

Preferred stock dividends

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net income available to common shareholders

$

10,168

 

 

$

9,893

 

 

$

8,366

 

 

$

7,064

 

 

$

6,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

10,168

 

 

$

9,893

 

 

$

8,366

 

 

$

7,064

 

 

$

6,360

 

Less allocation of earnings and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

dividends to participating securities

 

44

 

 

 

213

 

 

 

177

 

 

 

153

 

 

 

227

 

Net income available to common shareholders - basic

$

10,124

 

 

$

9,680

 

 

$

8,189

 

 

$

6,911

 

 

$

6,133

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

15,488,813

 

 

 

15,734,243

 

 

 

15,736,966

 

 

 

15,729,049

 

 

 

15,695,963

 

Less average participating securities

 

66,711

 

 

 

339,626

 

 

 

332,531

 

 

 

341,567

 

 

 

561,344

 

Weighted average number of shares outstanding used to calculate basic earnings per share

 

15,422,102

 

 

 

15,394,617

 

 

 

15,404,435

 

 

 

15,387,482

 

 

 

15,134,619

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.66

 

 

$

0.63

 

 

$

0.53

 

 

$

0.45

 

 

$

0.41

 

Diluted

$

0.66

 

 

$

0.63

 

 

$

0.53

 

 

$

0.45

 

 

$

0.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares dividend paid

$

2,636

 

 

$

2,518

 

 

$

2,518

 

 

$

2,516

 

 

$

2,510

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends paid per common share

 

0.17

 

 

 

0.16

 

 

 

0.16

 

 

 

0.16

 

 

 

0.16

 

 

 

 

18

 


 

 

Three Months Ended

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

Selected financial ratios

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.00

%

 

 

0.97

%

 

 

0.83

%

 

 

0.72

%

 

 

0.66

%

Return on average equity

 

10.39

%

 

 

10.43

%

 

 

8.73

%

 

 

7.77

%

 

 

6.89

%

Dividend payout ratio

 

25.90

%

 

 

25.45

%

 

 

30.10

%

 

 

35.63

%

 

 

39.02

%

Net interest margin (tax equivalent)

 

3.51

%

 

 

3.36

%

 

 

3.19

%

 

 

3.09

%

 

 

3.22

%

Effective tax rate

 

14.84

%

 

 

13.05

%

 

 

15.63

%

 

 

12.62

%

 

 

11.60

%

 

 

Supplemental Financial Information

 

(Unaudited - dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

Noninterest income

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2024

 

Service charges

$

1,524

 

 

$

1,591

 

 

$

1,595

 

 

$

1,488

 

 

$

1,440

 

Net gain on sale of securities

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net gain/(loss) on equity securities

 

(29

)

 

 

96

 

 

 

223

 

 

 

74

 

 

 

(141

)

Net gain on sale of loans and leases

 

604

 

 

 

1,259

 

 

 

1,427

 

 

 

888

 

 

 

863

 

ATM/Interchange fees

 

1,326

 

 

 

1,640

 

 

 

1,402

 

 

 

1,416

 

 

 

1,383

 

Wealth management fees

 

1,340

 

 

 

1,464

 

 

 

1,443

 

 

 

1,337

 

 

 

1,276

 

Lease revenue and residual income

 

1,896

 

 

 

1,280

 

 

 

2,428

 

 

 

3,529

 

 

 

1,674

 

Bank owned life insurance

 

387

 

 

 

771

 

 

 

717

 

 

 

367

 

 

 

350

 

Swap fees

 

72

 

 

 

66

 

 

 

43

 

 

 

122

 

 

 

57

 

Other

 

740

 

 

 

848

 

 

 

408

 

 

 

1,322

 

 

 

1,354

 

Total noninterest income

$

7,860

 

 

$

9,015

 

 

$

9,686

 

 

$

10,543

 

 

$

8,256

 

 

19

 


 

Supplemental Financial Information

 

(Unaudited - dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

Noninterest expense

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2024

 

Compensation expense

$

14,043

 

 

$

14,899

 

 

$

15,726

 

 

$

15,740

 

 

$

15,457

 

Net occupancy Expense

 

1,634

 

 

 

1,138

 

 

 

1,293

 

 

 

1,298

 

 

 

1,368

 

Contracted data processing

 

567

 

 

 

508

 

 

 

636

 

 

 

559

 

 

 

545

 

FDIC Assessment

 

873

 

 

 

1,039

 

 

 

560

 

 

 

548

 

 

 

484

 

State franchise tax

 

526

 

 

 

608

 

 

 

480

 

 

 

479

 

 

 

485

 

Professional services

 

2,090

 

 

 

2,247

 

 

 

1,134

 

 

 

1,249

 

 

 

1,149

 

Equipment expense

 

2,103

 

 

 

2,240

 

 

 

2,345

 

 

 

2,434

 

 

 

2,535

 

Amortization of core deposit intangible

 

332

 

 

 

363

 

 

 

364

 

 

 

366

 

 

 

391

 

ATM/Interchange expense

 

580

 

 

 

671

 

 

 

616

 

 

 

632

 

 

 

625

 

Marketing

 

296

 

 

 

448

 

 

 

716

 

 

 

445

 

 

 

479

 

Software maintenance expense

 

1,277

 

 

 

1,376

 

 

 

1,203

 

 

 

1,176

 

 

 

1,189

 

Other

 

2,805

 

 

 

2,759

 

 

 

2,908

 

 

 

3,629

 

 

 

2,734

 

Total noninterest expense

$

27,126

 

 

$

28,296

 

 

$

27,981

 

 

$

28,555

 

 

$

27,441

 

 

20

 


 

Supplemental Financial Information

 

(Unaudited - dollars in thousands except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

Asset quality

 

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

$

39,669

 

 

$

41,268

 

 

$

39,919

 

 

$

38,849

 

 

$

37,160

 

Charge-offs

 

 

(976

)

 

 

(2,335

)

 

 

(42

)

 

 

(887

)

 

 

(651

)

Recoveries

 

 

343

 

 

 

39

 

 

 

45

 

 

 

157

 

 

 

298

 

Provision

 

 

1,248

 

 

 

697

 

 

 

1,346

 

 

 

1,800

 

 

 

2,042

 

End of period

 

$

40,284

 

 

$

39,669

 

 

$

41,268

 

 

$

39,919

 

 

$

38,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for unfunded commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

$

3,380

 

 

$

3,381

 

 

$

3,706

 

 

$

3,851

 

 

$

3,901

 

Charge-offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Recoveries

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Provision

 

 

319

 

 

 

(1

)

 

 

(325

)

 

 

(145

)

 

 

(50

)

End of period

 

$

3,699

 

 

$

3,380

 

 

$

3,381

 

 

$

3,706

 

 

$

3,851

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance to total loans

 

 

1.30

%

 

 

1.29

%

 

 

1.36

%

 

 

1.32

%

 

 

1.34

%

Allowance to nonperforming assets

 

 

129.12

%

 

 

121.58

%

 

 

226.60

%

 

 

233.47

%

 

 

247.06

%

Allowance to nonperforming loans

 

 

129.99

%

 

 

121.58

%

 

 

227.36

%

 

 

233.47

%

 

 

247.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

30,989

 

 

$

30,950

 

 

$

16,488

 

 

$

15,209

 

 

$

13,235

 

Restructured loans

 

 

-

 

 

 

1,677

 

 

 

1,633

 

 

 

1,889

 

 

 

2,490

 

Total non-performing loans

 

 

30,989

 

 

 

32,627

 

 

 

18,121

 

 

 

17,098

 

 

 

15,725

 

Other Real Estate Owned

 

 

209

 

 

 

-

 

 

 

61

 

 

 

-

 

 

 

-

 

Total non-performing assets

 

$

31,198

 

 

$

32,627

 

 

$

18,182

 

 

$

17,098

 

 

$

15,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital and liquidity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

 

8.66

%

 

 

8.60

%

 

 

8.45

%

 

 

8.59

%

 

 

8.62

%

Tier 1 risk-based capital ratio

 

 

10.97

%

 

 

10.47

%

 

 

10.29

%

 

 

10.63

%

 

 

10.81

%

Total risk-based capital ratio

 

 

14.53

%

 

 

13.98

%

 

 

13.81

%

 

 

14.28

%

 

 

14.53

%

Tangible common equity ratio (1)

 

 

6.59

%

 

 

6.43

%

 

 

6.64

%

 

 

6.19

%

 

 

6.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) See reconciliation of non-GAAP measures at the end of this press release.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21

 


 

 

Reconciliation of Non-GAAP Financial Measures

 

(Unaudited - dollars in thousands except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Shareholder's Equity - GAAP

$

397,434

 

 

$

388,502

 

 

$

394,438

 

 

$

373,808

 

 

$

369,659

 

Less: Preferred Equity

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Less: Goodwill and intangible assets

 

133,026

 

 

 

133,403

 

 

 

133,829

 

 

 

134,227

 

 

 

134,618

 

Tangible common equity (Non-GAAP)

$

264,408

 

 

$

255,099

 

 

$

260,609

 

 

$

239,581

 

 

$

235,041

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Shares Outstanding

 

15,519,072

 

 

 

15,487,667

 

 

 

15,736,528

 

 

 

15,737,222

 

 

 

15,727,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share

$

17.04

 

 

$

16.47

 

 

$

16.56

 

 

$

15.25

 

 

$

14.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets - GAAP

$

4,146,717

 

 

$

4,098,469

 

 

$

4,061,423

 

 

$

4,011,914

 

 

$

3,880,258

 

Less: Goodwill and intangible assets

 

133,026

 

 

 

133,403

 

 

 

133,829

 

 

 

134,227

 

 

 

134,618

 

Tangible assets (Non-GAAP)

$

4,013,691

 

 

$

3,965,066

 

 

$

3,927,594

 

 

$

3,877,687

 

 

$

3,745,640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets

 

6.59

%

 

 

6.43

%

 

 

6.64

%

 

 

6.19

%

 

 

6.28

%

 

22

 


 

Reconciliation of Non-GAAP Financial Measures

 

(Unaudited - dollars in thousands except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

Efficiency ratio (non-GAAP):

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense (GAAP)

$

27,126

 

 

$

28,296

 

 

$

27,981

 

 

$

28,555

 

 

$

27,441

 

  Less: Amortization of intangible assets expense

 

332

 

 

 

363

 

 

 

363

 

 

 

366

 

 

 

391

 

  Less: Acquisition related expenses

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Noninterest expense (non-GAAP)

$

26,794

 

 

$

27,933

 

 

$

27,618

 

 

$

28,189

 

 

$

27,050

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

$

32,773

 

 

$

31,355

 

 

$

29,233

 

 

$

27,751

 

 

$

28,372

 

  Plus: Taxable equivalent adjustment

 

622

 

 

 

627

 

 

 

630

 

 

 

631

 

 

 

631

 

Noninterest income (GAAP)

 

7,860

 

 

 

9,015

 

 

 

9,686

 

 

 

10,543

 

 

 

8,256

 

  Less: Net gains (losses) on equity securities

 

(29

)

 

 

96

 

 

 

223

 

 

 

74

 

 

 

(141

)

Net interest income (FTE) plus noninterest income (non-GAAP)

$

41,284

 

 

$

40,901

 

 

$

39,326

 

 

$

38,851

 

 

$

37,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (non-GAAP)

 

64.9

%

 

 

68.3

%

 

 

70.2

%

 

 

72.6

%

 

 

72.3

%

 

23