Access National Finishes Year with Exceptional Loan Growth

Access National Corporation (NASDAQ: ANCX) (the “Corporation” or “Access”), parent company for Access National Bank (the “Bank”) and Middleburg Investment Group, reported fourth quarter 2018 net income of $8.7 million, or $0.41 per diluted share. This represents the Corporation’s 74th consecutive quarterly profit over its 76 quarter history. Due to the timing of the pending merger with Union Bankshares (“Union”), the Access Board of Directors did not declare a dividend for this reporting period.

On January 24, 2019, the Union Board of Directors declared a $0.23 per share dividend for Union common shareholders of record as of February 8, 2019 and payable on February 22, 2019. At the exchange rate of 0.75 for Access shares to Union shares, which will occur on February 1, 2019, the dividend to be paid equates to a $0.1725 per share dividend for Access common shareholders.

Highlights

  • All shareholder and regulatory approvals are in place for the Union merger to close as expected in February, 2019;
  • For the three month period ended December 31, 2018, net income increased 186.6% compared to the same period of the prior year;
  • Gross loans held for investment increased $196.5 million during the twelve-month period ended December 31, 2018, inclusive of a growth of $81.2 million in the fourth quarter 2018;
  • Customer deposits increased $26.6 million during the twelve month period ended December 31, 2018 to $2.3 billion;
  • Demand deposits of $1.2 billion at December 31, 2018 comprised 53.3% of total deposits, inclusive of $731.4 million of non-interest bearing demand deposits or 32.4% of the deposit portfolio;
  • Merger related expenses totaled $1.5 million during the fourth quarter of 2018 accounting for a $0.07 decrease in fourth quarter earnings per share; and
  • Tangible book value1 per common share was $12.88 at December 31, 2018, an increase of $1.36 from the prior year ended December 31, 2017.

According to CEO Michael Clarke, “For the second consecutive quarter, net loan growth exceeded our stated goal of annualized growth of $200 million per annum. On a linked quarter basis, net loans grew at an annualized pace of 15.5% compared to an annualized rate of 22% in the period ended September 30, 2018. The exceptional growth evidences the enthusiasm our relationship managers and their clients have concerning our pending combination with Union.” Mr. Clarke continued, “The convincing approval of the merger by our shareholders on January 15, 2019 made an equally strong statement concerning the anticipated benefits of investing with Union to create Virginia’s regional bank.”

Gross loans held for investment increased $81.2 million during the quarter to $2.2 billion at December 31, 2018 resulting in a total growth of $196.5 million in 2018. As of December 31, 2018, commercial and industrial loans as well as owner occupied commercial real estate loans combined to account for 51.2% of the loan portfolio, reflecting the Corporation’s continued focus on lower-middle-market businesses. The Corporation’s priority focus remains on expanding borrowers in these portfolios as a driver of future growth in the loan portfolio, along with related core deposits.

Noninterest-bearing deposits at December 31, 2018 were $731.4 million, a decrease of $13.5 million compared to December 31, 2017 and remain the largest and most attractive source of funding for the Corporation, comprising 32.4% of the deposit portfolio. When combined with interest-bearing demand deposit accounts, total transaction accounts comprise 53.3% of the total deposit portfolio, reducing reliance of non-core and more price sensitive funding. Total deposits grew $26.6 million from December 31, 2017 to December 31, 2018 ending the year at $2.3 billion.

The net interest margin on a fully tax equivalent (non-GAAP) basis was 3.69% at December 31, 2018 compared to 3.88% at December 31, 2017. Net purchase mark accretion included in net interest income was $504 thousand for the fourth quarter 2018 and $2.7 million for the year.

Non-performing assets (“NPAs”) increased to $7.1 million at December 31, 2018 from $6.1 million at September 30, 2018, representing 0.23% and 0.20% of total assets, respectively. Included in the NPA total is $585 thousand in other real estate owned. The provision for loan loss was $1.5 million during the fourth quarter 2018 and was due mainly to the growth in the loan portfolio. The allowance for loan loss represented 0.84% of total loans held for investment at December 31, 2018.

Tangible book value2 per common share increased to $12.88 at December 31, 2018 from $12.33 at September 30, 2018 and $11.52 at December 31, 2017. The tangible common equity ratio for Access National Corporation and its subsidiary bank was 9.51% at December 31, 2018, at the top of the Corporation’s target range of 8.50% to 9.50%.

Access National Corporation is the parent company of Access National Bank and Middleburg Investment Group serving Northern and Central Virginia. Additional information is available on our website at www.AccessNationalBank.com. Shares of Access National Corporation are traded on the NASDAQ Global Market under the symbol "ANCX".

Forward-Looking Statements

Certain statements in this press release may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include, without limitation, projections, predictions, expectations, or beliefs about future events or results and are not statements of historical fact. Such statements also include statements as to the anticipated impact of the proposed Union acquisition of Access, including future financial and operating results, ability to successfully integrate the combined businesses, the amount of cost savings, overall operational efficiencies and enhanced revenues and the expected closing date, as well as other statements regarding the acquisition. Such forward-looking statements are based on various assumptions as of the time they are made, and are inherently subject to known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements are often accompanied by words that convey projected future events or outcomes such as “expect,” “believe,” “estimate,” “plan,” “project,” “anticipate,” “intend,” “will,” “may,” “view,” “opportunity,” “potential,” or words of similar meaning or other statements concerning opinions or judgment of Access or its management about future events. Although Access believes that its expectations with respect to forward-looking statements are based upon reasonable assumptions within the bounds of its existing knowledge of its business and operations, there can be no assurance that actual results, performance, or achievements of Access will not differ materially from any projected future results, performance or achievements expressed or implied by such forward-looking statements. Actual future results, performance or achievements may differ materially from historical results or those anticipated depending on a variety of factors, including but not limited to, economic and financial market conditions in the United States generally and particularly in the markets in which Access operates and which its loans are concentrated including declines in real estate values, the effects an increase in unemployment levels, slowdowns in economic growth, and a prolonged federal government shutdown, changes in asset quality and credit risk, changes in interest rates and capital markets, competitive conditions, the quality or composition of the loan or investment portfolios, the fact that the businesses of Union and Access may not be integrated successfully or such integration may be more difficult, time-consuming or costly than expected, expected revenue synergies and cost savings from the proposed acquisition may not be fully realized or realized within the expected time frame, revenues following the proposed acquisition may be lower than expected, customer and employee relationships and business operations may be disrupted by the proposed acquisition, the diversion of management time on merger-related issues, changes in Union’s share price before closing, risks relating to the potential dilutive effect of shares of Union common stock to be issued in the proposed transaction, the ability to close the proposed acquisition on the expected timeframe, or at all, and that closing may be more difficult, time-consuming or costly than expected, the reaction to the proposed acquisition of the companies’ customers, employees and counterparties, and other risk factors, many of which are beyond the control of Access. We refer you to the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of Access’s Annual Report on Form 10-K for the year ended December 31, 2017 and comparable “risk factors” sections of Access’s Quarterly Reports on Form 10-Q and other filings, which have been filed with the Securities and Exchange Commission (the “SEC”) and are available on the SEC’s website at www.sec.gov. All of the forward-looking statements made in this press release are expressly qualified by the cautionary statements contained or referred to herein. The actual results or developments anticipated may not be realized or, even if substantially realized, they may not have the expected consequences to or effects on Union, Access or its businesses or operations. Readers are cautioned not to rely too heavily on the forward-looking statements contained in this press release. Forward-looking statements speak only as of the date they are made and Access does not undertake any obligation to update, revise or clarify these forward-looking statements, whether as a result of new information, future events or otherwise.

________________________

1 Non-GAAP financial information. See “Reconciliation of Non-GAAP Financial Measures” at end of release.
2 Non-GAAP financial information. See “Reconciliation of Non-GAAP Financial Measures” at end of release.
Access National Corporation
Consolidated Balance Sheet - Unaudited
December 31, December 31,
(In Thousands Except for Share and Per Share Data) 2018 2017
ASSETS
Cash and due from banks $ 18,591 $ 29,855
Interest-bearing balances and federal funds sold 66,756 92,458
Investment securities:
Available-for-sale, at fair value 423,760 406,067
Marketable equity, at fair value - 1,379
Held-to-maturity, amortized cost (fair value of $ 22,474 and $16,379, respectively) 22,465 15,721
Total investment securities 446,225 423,167
Restricted Stock, at amortized cost 22,935 16,572
Loans held for sale - at fair value 20,537 31,999

Loans held for investment net of allowance for loan losses of $18,181 and $15,805, respectively

2,157,273 1,963,104
Premises, equipment and land, net 27,432 27,797
Goodwill and intangible assets, net 183,218 185,161
Other assets 96,193 103,781
Total assets $ 3,039,160 $ 2,873,894
LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Noninterest-bearing deposits $ 731,449 $ 744,960
Interest-bearing demand deposits 502,539 496,677
Savings and interest-bearing deposits 682,317 623,889
Time deposits 344,445 368,622
Total deposits 2,260,750 2,234,148
Short-term borrowings 286,930 145,993
Long-term borrowings 10,000 40,000
Trust preferred debentures 3,962 3,883
Other liabilities and accrued expenses 22,706 28,246
Total Liabilities 2,584,348 2,452,270
SHAREHOLDERS' EQUITY

Common stock $0.835 par value; 60,000,000 authorized; issued and outstanding, 21,078,433 and 20,534,163 respectively

17,600 17,146
Additional paid in capital 321,278 307,670
Retained earnings 121,141 98,584
Accumulated other comprehensive income (loss), net (5,207 ) (1,776 )
Total shareholders' equity 454,812 421,624
Total liabilities and shareholders' equity $ 3,039,160 $ 2,873,894
Access National Corporation
Consolidated Statement of Operations - Unaudited
Three Months Ended Twelve Months Ended
(In Thousands Except for Share and Per Share Data) December 31, 2018 December 31, 2017 December 31, 2018 December 31, 2017
INTEREST INCOME
Interest and fees on loans $ 26,783 $ 24,321 $ 100,024 $ 84,572
Interest on federal funds sold and bank balances 432 453 1,964 1,199
Interest and dividends on securities 3,286 2,321 11,655 9,709
Total interest income 30,501 27,095 113,643 95,480
INTEREST EXPENSE
Interest on deposits 4,468 2,714 14,185 9,274
Interest on other borrowings 1,410 468 4,510 1,834
Total interest expense 5,878 3,182 18,695 11,108
Net interest income 24,623 23,913 94,948 84,372
Provision for loan losses 1,500 3,719 3,602 6,919
Net interest income after provision for loan losses 23,123 20,194 91,346 77,453
NONINTEREST INCOME
Service charges and fees 487 489 1,943 1,998
Gain on sale of loans 3,161 5,095 14,614 20,080
Other Income 2,524 3,097 13,544 10,014
Total noninterest income 6,172 8,681 30,101 32,092
NONINTEREST EXPENSE
Salaries and benefits 10,016 12,115 45,386 43,915
Occupancy and equipment 1,699 1,058 7,580 6,878
Other operating expense 6,931 6,681 25,046 30,275
Total noninterest expense 18,646 19,854 78,012 81,068
Income before income tax 10,649 9,021 43,435 28,477
Income tax expense 1,923 5,976 8,051 11,977
NET INCOME 8,726 3,045 35,384 16,500
Earnings per common share:
Basic $ 0.42 $ 0.15 $ 1.70 $ 0.92
Diluted $ 0.41 $ 0.15 $ 1.69 $ 0.92
Average outstanding shares:
Basic 20,990,926 20,485,116 20,798,697 17,988,670
Diluted 21,046,839 20,601,740 20,877,532 18,076,304
Performance and Capital Ratios - Unaudited
Three MonthsThree MonthsThree MonthsThree MonthsTwelve MonthsTwelve Months
EndedEndedEndedEndedEndedEnded
December 31,September 30,June 30,March 31,December 31,December 31
(Dollars In Thousands) 201820182018201820182017
Return on average assets (annualized) 1.17 % 1.30 % 1.26 % 1.13 % 1.21 % 0.67 %
Return on average tangible equity (annualized) (1) 13.35 % 15.20 % 14.73 % 13.57 % 14.21 % 8.15 %
Net interest margin - fully tax equivalent basis (1) 3.69 % 3.67 % 3.67 % 3.70 % 3.69 % 3.88 %
Net interest margin 3.64 % 3.62 % 3.62 % 3.65 % 3.63 % 3.81 %
Cost of funds 1.29 % 1.17 % 0.98 % 0.79 % 1.06 % 0.73 %
Access National Bank efficiency ratio (2) 50.06 % 53.14 % 57.36 % 59.65 % 54.80 % 55.72 %
Access National Corporation efficiency ratio (2) 60.55 % 60.19 % 63.62 % 65.19 % 62.39 % 69.61 %
Total average equity to earning assets 16.46 % 16.47 % 16.86 % 16.59 % 16.59 % 14.82 %
Tangible common equity ratio (1) 9.51 % 9.09 % 9.12 % 9.10 % 9.51 % 8.79 %
Averages
Assets $ 2,995,148 $ 2,953,987 $ 2,848,307 $ 2,856,201 $ 2,913,778 $ 2,453,894
Loans held for investment, gross 2,113,576 2,038,292 1,935,422 1,950,077 2,009,865 1,704,040
Loans held for sale 30,191 36,672 41,515 21,257 32,445 27,881
Interest-bearing deposits & federal funds sold 79,542 110,140 110,800 136,969 109,208 104,566
Investment securities and restricted stock 469,844 461,708 444,779 434,003 452,707 362,614
Earning assets 2,705,299 2,656,213 2,541,454 2,548,836 2,613,494 2,212,020
Interest-bearing deposits 1,543,921 1,502,982 1,440,998 1,517,030 1,501,334 1,327,262
Total deposits 2,246,993 2,201,473 2,114,617 2,215,222 2,194,722 1,922,249
Repurchase agreements & federal funds purchased 45,390 50,135 56,693 57,344 52,351 48,378
FHLB short term borrowings 201,680 193,784 180,348 91,002 167,081 67,907
FHLB long-term borrowings 27,935 45,000 42,088 40,000 38,740 66,329
Trust Preferred debt 3,950 3,930 3,911 3,891 3,921 2,691
Equity 445,254 437,398 428,590 422,780 433,577 327,738
Tangible equity (1) $ 261,518 $ 252,864 $ 243,232 $ 238,381 $ 249,065 $ 202,408
Allowance for loan losses $ 18,181 $ 17,349 $ 16,543 $ 15,928 $ 18,181 $ 15,805
Allowance for loan losses/loans held for investment 0.84 % 0.83 % 0.83 % 0.83 % 0.84 % 0.80 %
Remaining purchase marks on performing loans $ 8,353 $ 8,838 $ 9,615 $ 10,415 $ 8,353 $ 11,241
Purchased credit impaired loans $ 4,077 $ 4,509 $ 4,632 $ 4,702 $ 4,077 $ 4,969
Remaining purchase marks on credit impaired loans $ 1,573 $ 1,592 $ 1,720 $ 1,749 $ 1,573 $ 1,175
Total NPA $ 7,074 $ 6,106 $ 6,049 $ 7,453 $ 7,074 $ 5,270
NPA to total assets 0.23 % 0.20 % 0.21 % 0.26 % 0.23 % 0.18 %
Mortgage loan originations and brokered loans $ 69,028 $ 85,087 $ 123,157 $ 84,411 $ 361,683 $ 432,678
Gain on sale of mortgage loans net hedging activity $ 3,434 $ 4,137 $ 4,251 $ 3,273 $ 15,095 $ 19,192
Allowance for losses on mortgage loans sold $ 916 $ 953 $ 953 $ 953 $ 916 $ 953
Wealth Services segment - assets under management $ 1,810,173 $ 2,012,526 $ 1,949,992 $ 1,942,526 $ 1,810,173 $ 1,955,720
Book value per common share $ 21.58 $ 21.13 $ 20.88 $ 20.62 $ 21.58 $ 20.53
Tangible book value per common share (1) $ 12.88 $ 12.33 $ 11.99 $ 11.65 $ 12.88 $ 11.52
(1) Non-GAAP financial information. See "Reconciliation of Non-GAAP Financial Measures" at end of release.
(2) Efficiency ratio is non-interest expense divided by the sum of net interest income and non-interest income
Composition of Loan Portfolio - Unaudited
December 31, 2018September 30, 2018June 30, 2018March 31, 2018December 31, 2017
(Dollars In Thousands) AmountPercentage of TotalAmountPercentage of TotalAmountPercentage of TotalAmountPercentage of TotalAmountPercentage of Total
Commercial real estate - owner occupied $ 547,817 25.18 % $ 525,047 25.07 % $ 478,928 24.13 % $ 462,298 24.02 % $ 467,082 23.60 %
Commercial real estate - non-owner occupied 480,783 22.10 467,495 22.32 457,940 23.08 419,139 21.77 436,083 22.04
Residential real estate 454,910 20.91 459,989 21.96 460,269 23.20 476,366 24.75 489,669 24.74
Commercial 565,086 25.98 507,269 24.22 464,270 23.40 437,287 22.72 463,652 23.43
Real estate construction 107,939 4.96 113,790 5.43 99,164 5.00 104,528 5.43 97,481 4.93
Consumer 18,919 0.87 20,680 1.00 23,618 1.19 25,293 1.31 24,942 1.26
Total loans $ 2,175,454 100.00 % $ 2,094,270 100.00 % $ 1,984,189 100.00 $ 1,924,911 100.00 % $ 1,978,909 100.00 %
Less allowance for loan losses 18,181 17,349 16,543 15,928 15,805
$ 2,157,273 $ 2,076,921 $ 1,967,646 $ 1,908,983 $ 1,963,104
Composition of Deposits - Unaudited
December 31, 2018September 30, 2018June 30, 2018March 31, 2018December 31, 2017
(Dollars In Thousands) AmountPercentage of TotalAmountPercentage of TotalAmountPercentage of TotalAmountPercentage of TotalAmountPercentage of Total
Demand deposits $ 731,449 32.35 % $ 757,900 33.03 % $ 719,873 33.85 % $ 706,128 32.14 % $ 744,960 33.34 %
Interest-bearing demand deposits 473,222 20.93 455,769 19.86 462,355 21.74 501,745 22.84 486,621 21.78
Savings and money market 640,724 28.34 670,497 29.22 585,673 27.54 616,879 28.08 580,827 26.00
CDARS time deposits 17,366 0.77 17,050 0.74 13,666 0.64 17,247 0.78 21,582 0.97
CDARS/ICS non-maturity deposits 70,857 3.13 66,604 2.90 53,233 2.50 50,233 2.29 48,011 2.15
Brokered deposits 53,997 2.39 53,900 2.35 17,590 0.83 23,244 1.06 51,028 2.28
Time deposits 273,135 12.09 273,144 11.90 274,330 12.90 281,452 12.81 301,119 13.48
Total Deposits $ 2,260,750 100.00 % $ 2,294,864 100.00 % $ 2,126,720 100.00 % $ 2,196,928 100.00 % $ 2,234,148 100.00 %
Yield on Average Earning Assets and Rates on Average Interest-Bearing Liabilities
Three Months Ended - Unaudited
December 31, 2018December 31, 2017
AverageIncome /Yield /AverageIncome /Yield /
(Dollars In Thousands) BalanceExpenseRateBalanceExpenseRate

Assets:
Interest-earning assets:
Investment securities and restricted stock $ 481,990 $ 3,286 2.73 % $ 438,290 $ 2,321 2.12 %
Loans held for sale 30,191 377 5.00 % 30,006 297 3.96 %
Loans(1) 2,113,576 26,406 5.00 % 1,965,608 24,024 4.89 %
Interest-bearing balances and federal funds sold 79,542 432 2.17 % 102,095 453 1.77 %
Total interest-earning assets2,705,29930,501 4.51 % 2,535,99927,095 4.27 %
Noninterest-earning assets:
Cash and due from banks 14,330 18,784
Premises, land and equipment 27,652 26,156
Other assets 265,480 272,877
Less: allowance for loan losses (17,613 ) (15,982 )
Total noninterest-earning assets289,849301,835
Total Assets$2,995,148$2,837,834
Liabilities and Shareholders' Equity:
Interest-bearing deposits:
Interest-bearing demand deposits $ 500,836 $ 948 0.76 % $ 480,147 $ 499 0.42 %
Money market deposit accounts 539,267 1,717 1.27 % 483,416 691 0.57 %
Savings accounts 160,073 265 0.66 % 175,123 322 0.74 %
Time deposits 343,745 1,538 1.79 % 389,447 1,202 1.23 %
Total interest-bearing deposits1,543,9214,468 1.16 % 1,528,1332,714 0.71 %
Borrowings:
FHLB short-term borrowings 201,680 1,227 2.43 % 68,300 231 1.35 %
Securities sold under agreements to repurchase and federal funds purchased 45,390 13 0.11 % 54,702 10 0.07 %
Subordinated debentures 3,950 89 9.06 % 3,871 73 7.54 %
FHLB long-term borrowings 27,935 81 1.16 % 46,304 154 1.33 %
Total borrowings278,9551,410 2.02 % 173,177468 1.08 %
Total interest-bearing deposits and borrowings1,822,8765,878 1.29 % 1,701,3103,182 0.75 %
Noninterest-bearing liabilities:
Demand deposits 703,072 719,093
Other liabilities 23,946 23,112
Total liabilities2,549,8942,443,515
Shareholders' Equity 445,254 394,319
Total Liabilities and Shareholders' Equity$2,995,148$2,837,834
Interest Spread(2) 3.22 % 3.52 %
Net Interest Margin(3) $ 24,623 3.64 % $ 23,913 3.77 %
(1) Loans placed on nonaccrual status are included in loan balances.
(2) Interest spread is the average yield earned on earning assets, less the average rate incurred on interest-bearing liabilities.
(3) Net interest margin is net interest income, expressed as a percentage of average earning assets.
Yield on Average Earning Assets and Rates on Average Interest-Bearing Liabilities
Twelve Months Ended - Unaudited
December 31, 2018December 31, 2017
AverageIncome /Yield /AverageIncome /Yield /
(Dollars In Thousands) BalanceExpenseRateBalanceExpenseRate
Assets:
Interest-earning assets:
Investment securities and restricted stock $ 461,976 $ 11,655 2.52 % $ 375,533 $ 9,709 2.59 %
Loans held for sale 32,445 1,531 4.72 % 27,881 1,143 4.10 %
Loans(1) 2,009,865 98,493 4.90 % 1,704,040 83,429 4.90 %
Interest-bearing balances and federal funds sold 109,208 1,964 1.80 % 104,565 1,199 1.15 %
Total interest-earning assets2,613,494113,643 4.35 % 2,212,01995,480 4.32 %
Noninterest-earning assets:
Cash and due from banks 15,885 20,859
Premises, land and equipment 28,015 22,683
Other assets 273,098 213,337
Less: allowance for loan losses (16,714 ) (15,004 )
Total noninterest-earning assets300,284241,875
Total Assets$2,913,778$2,453,894
Liabilities and Shareholders' Equity:
Interest-bearing deposits:
Interest-bearing demand deposits $ 497,136 $ 3,015 0.61 % $ 386,046 $ 1,409 0.36 %
Money market deposit accounts 502,241 5,177 1.03 % 386,786 2,335 0.60 %
Savings accounts 168,437 949 0.56 % 153,769 714 0.46 %
Time deposits 333,520 5,044 1.51 % 400,660 4,816 1.20 %
Total interest-bearing deposits1,501,33414,185 0.94 % 1,327,2619,274 0.70 %
Borrowings:
FHLB short-term borrowings 167,081 3,419 2.05 % 67,907 822 1.21 %
Securities sold under agreements to repurchase and federal funds purchased 52,351 54 0.10 % 48,378 68 0.14 %
Subordinated debentures 3,921 335 8.56 % 2,692 221 8.21 %
FHLB long-term borrowings 38,740 702 1.81 % 66,329 723 1.09 %
Total borrowings262,0934,510 1.72 % 185,3061,834 0.99 %
Total interest-bearing deposits and borrowings1,763,42718,695 1.06 % 1,512,56711,108 0.73 %
Noninterest-bearing liabilities:
Demand deposits 693,388 594,987
Other liabilities 23,386 18,602
Total liabilities2,480,2012,126,156
Shareholders' Equity 433,577 327,738
Total Liabilities and Shareholders' Equity$2,913,778$2,453,894
Interest Spread(2) 3.29 % 3.59 %
Net Interest Margin(3) $ 94,948 3.63 % $ 84,372 3.81 %
(1) Loans placed on nonaccrual status are included in loan balances.
(2) Interest spread is the average yield earned on earning assets, less the average rate incurred on interest-bearing liabilities.
(3) Net interest margin is net interest income, expressed as a percentage of average earning assets.
Segment Reporting - Unaudited
Three Months EndedCommercialMortgageTrust & WealthConsolidated
December 31, 2018BankingBankingManagementOtherEliminationsTotals
(In Thousands)
Revenues:
Interest income $ 30,179 $ 376 $ 3 $ 12 $ (69 ) $ 30,501
Gain on sale of loans - 3,161

- - - 3,161
Other revenues 1,646 (334 ) 1,618 398 (317 ) 3,011
Total revenues 31,825 3,203 1,621 410 (386 ) 36,673
Expenses:
Interest expense 5,800 - - 147 (69 ) 5,878
Salaries and employee benefits 7,122 2,048 846 - - 10,016
Other expenses 7,408 548 558 1,933 (317 ) 10,130
Total operating expenses 20,330 2,596 1,404 2,080 (386 ) 26,024
Income (loss) before income taxes $ 11,495 $ 607 $ 217 $ (1,670 ) $ - $ 10,649
Total assets $ 3,012,742 $ 24,014 $ 13,289 $ 29,319 $ (40,204 ) $ 3,039,160
Three Months EndedCommercialMortgageTrust & WealthConsolidated
December 31, 2017BankingBankingManagementOtherEliminationsTotals
(In Thousands)
Revenues:
Interest income $ 26,837 $ 295 $ - $ 8 $ (45 ) $ 27,095
Gain on sale of loans 136 4,959 - - - 5,095
Other revenues 1,825 (1 ) 1,793 478 (509 ) 3,586
Total revenues 28,798 5,253 1,793 486 (554 ) 35,776
Expenses:
Interest expense 3,116 (24 ) - 135 (45 ) 3,182
Salaries and employee benefits 8,116 2,836 1,163 - - 12,115
Other expenses 8,825 1,092 919 1,131 (509 ) 11,458
Total operating expenses 20,057 3,904 2,082 1,266 (554 ) 26,755
Income (loss) before income taxes $ 8,741 $ 1,349 $ (289 ) $ (780 ) $ - $ 9,021
Total assets $ 2,827,041 $ 31,999 $ 10,967 $ 21,727 $ (17,840 ) $ 2,873,894
Segment Reporting - Unaudited
Twelve Months EndedCommercialMortgageTrust & WealthConsolidated
December 31, 2018BankingBankingManagementOtherEliminationsTotals
Revenues:
Interest income $ 112,264 $ 1,531 $ 12 $ 33 $ (197 ) $ 113,643
Gain on sale of loans - 14,614 - - - 14,614
Other revenues 6,937 566 7,773 1,525 (1,314 ) 15,487
Total revenues 119,201 16,711 7,785 1,558 (1,511 ) 143,744
Expenses:
Interest expense 18,393 (72 ) - 571 (197 ) 18,695
Salaries and employee benefits 31,174 10,339 3,848 - 25 45,386
Other expenses 27,669 3,043 2,252 4,603 (1,339 ) 36,228
Total operating expenses 77,236 13,310 6,100 5,174 (1,511 ) 100,309
Income (loss) before income taxes $ 41,965 $ 3,401 $ 1,685 $ (3,616 ) $ - $ 43,435
Total assets $ 3,012,742 $ 24,014 $ 13,289 $ 29,319 $ (40,204 ) $ 3,039,160
Twelve Months EndedCommercialMortgageTrust & WealthConsolidated
December 31, 2017BankingBankingManagementOtherEliminationsTotals
Revenues:
Interest income $ 94,577 $ 1,141 $ 7 $ 25 $ (270 ) $ 95,480
Gain on sale of loans 136 19,944 - - - 20,080
Other revenues 6,270 (307 ) 5,988 1,453 (1,392 ) 12,012
Total revenues 100,983 20,778 5,995 1,478 (1,662 ) 127,572
Expenses:
Interest expense 10,912 (6 ) - 472 (270 ) 11,108
Salaries and employee benefits 28,108 11,958 3,849 - - 43,915
Other expenses 28,998 4,338 3,460 8,668 (1,392 ) 44,072
Total operating expenses 68,018 16,290 7,309 9,140 (1,662 ) 99,095
Income (loss) before income taxes $ 32,965 $ 4,488 $ (1,314 ) $ (7,662 ) $ - $ 28,477
Total assets $ 2,827,041 $ 31,999 $ 10,967 $ 21,727 $ (17,840 ) $ 2,873,894

Reconciliation of Non-GAAP Financial Measures - Unaudited

The press release contains certain financial information determined by methods other than in accordance with generally accepted accounting policies in the United States (GAAP). These non-GAAP financial measures are “tangible book value per common shares”, “tangible common equity ratio”, and “net interest margin on a fully tax equivalent basis.” This non-GAAP disclosure has limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of the Corporation’s results as reported under GAAP, nor is it necessarily comparable to non-GAAP performance measures that may be presented by other companies. Management uses these non-GAAP measures in its analysis of our performance because it believes these measures are material and will be used as a measure of our performance by investors.

Three MonthsThree MonthsThree MonthsThree MonthsTwelve MonthsTwelve Months
EndedEndedEndedEndedEndedEnded
December 31,September 30,June 30,March 31,December 31,December 31,
(Dollars In Thousands) 201820182018201820182017
Book value per common share $ 21.57 $ 21.13 $ 20.88 $ 20.62 $ 21.57 $ 20.53
Effect of intangible assets $ (8.69 ) $ (8.80 ) $ (8.89 ) $ (8.97 ) $ (8.69 ) $ (9.01 )
Tangible book value per common share $ 12.88 $ 12.33 $ 11.99 $ 11.65 $ 12.88 $ 11.52
Common equity ratio 14.97 % 14.63 % 14.87 % 15.06 % 14.97 % 14.68 %
Effect of intangible assets -5.46 % -5.54 % -5.75 % -5.96 % -5.46 % -5.89 %
Tangible common equity ratio 9.51 % 9.09 % 9.12 % 9.10 % 9.51 % 8.79 %
Net interest margin 3.64 % 3.62 % 3.62 % 3.65 % 3.63 % 3.81 %
Effect of tax exempt securities and loans 0.05 % 0.05 % 0.05 % 0.05 % 0.06 % 0.07 %
Net interest margin - fully tax equivalent basis 3.69 % 3.67 % 3.67 % 3.70 % 3.69 % 3.88 %
Return on average equity 8.02 % 8.79 % 8.36 % 7.65 % 8.21 % 5.03 %
Effect of intangible assets 5.33 % 6.41 % 6.37 % 5.92 % 6.00 % 3.12 %
Return on average tangible equity 13.35 % 15.20 % 14.73 % 13.57 % 14.21 % 8.15 %
Average equity $ 445,254 $ 437,398 $ 428,590 $ 422,780 $ 433,577 $ 327,738
Effect of average intangible assets $ 183,736 $ 184,534 $ 185,358 $ 184,399 $ 184,512 $ 125,330
Average tangible equity $ 261,518 $ 252,864 $ 243,232 $ 238,381 $ 249,065 $ 202,408

Contacts:

Michael W. Clarke
CEO
703-871-2100

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.