Financial Highlights

Financial Highlights
2018 FQ1 YTD
3/31/2018
2017 FY
12/31/2017
2016 FY
12/31/2016
2015 FY
12/31/2015
2014 FY
12/31/2014
Balance Sheet ($000)
Total Assets 937,582 900,935 781,302 729,497 649,682
Total Net Loans 733,320 703,542 617,861 540,958 498,585
Total Deposits 814,177 776,806 664,674 622,954 556,157
Equity Attributable to Parent Company 78,384 78,556 71,400 66,661 60,709
Total Equity 78,384 78,556 71,400 66,661 60,709
Profitability (%)
Net Income($000) 2,523 8,873 7,988 8,128 6,081
Net Income Attributable to Parent($000) 2,523 8,873 7,988 8,128 6,081
ROAA 1.10 1.05 1.05 1.19 0.98
Core ROAA 1.12 1.09 1.03 1.10 0.97
ROAE 12.86 11.81 11.43 12.90 10.57
ROATCE 12.93 11.88 11.50 12.99 10.64
Core ROAE 13.13 12.27 11.25 11.98 10.41
Net Interest Margin 3.79 4 3.94 4.02 4
Reported: Net Interest Margin 3.93 4 3.94 4.02 4
Efficiency Ratio 63.42 61.42 62.78 61.61 63.78
Noninterest Inc/ Operating Rev 14.17 11.96 10.80 10.69 10.77
Balance Sheet Ratios (%)
Loans/ Deposits 90.88 91.36 93.78 87.76 90.59
Securities/ Assets 13.43 13.84 14.26 16.89 17.02
Total Equity/ Total Assets 8.36 8.72 9.14 9.14 9.34
Tangible Equity/ Tangible Assets 8.32 8.68 9.09 9.09 9.29
Tang Common Equity/ Tang Assets 8.32 8.68 9.09 9.09 9.29
Asset Quality (%)
NPAs/ Assets 0.90 0.40 0.60 0.95 0.71
NPA Excl Restructured/ Assets 0.73 0.21 0.36 0.35 0.40
NPAs & 90+ PD/ Assets 0.91 0.40 0.60 1.14 0.82
NPAs/ Loans & REO 1.15 0.50 0.75 1.26 0.92
Nonaccrual & 90+ & OREO/ Assets 0.73 0.21 0.36 0.55 0.52
NPAs & 90+ PD/ Loans & REO 1.15 0.50 0.75 1.52 1.06
NPA & Loans 90+/ Tangible Common Equity + LLR 10.10 4.23 6.13 11.58 8.15
NCOs/ Avg Loans (0.03) 0.08 0.11 0.08 0.13
Loan Loss Reserves/ Gross Loans 0.90 0.88 0.91 1.05 1.06
Reserves/ NPAs 78.40 174.27 121.26 82.74 115.65
Loan Loss Provision/ NCO NM 206.60 97.43 192.41 216.01
Capital Adequacy
Tier 1 Common Capital (CET1)($000) 80,298 78,354 71,723 65,447 59,298
Tier 1 Capital($000) 80,298 78,354 71,723 65,447 59,298
Tier 2 Capital($000) 12,109 11,685 11,159 11,176 NA
Total Capital($000) 92,407 90,039 82,882 76,623 64,649
Total Risk-weighted Assets($000) 760,084 725,244 629,694 547,834 466,459
Tier 1 Common Capital (CET1) Ratio(%) 10.56 10.80 11.39 11.95 12.71
Tier 1 Ratio(%) 10.56 10.80 11.39 11.95 12.71
Total Capital Ratio(%) 12.16 12.42 13.16 13.99 13.86
Liquidity Coverage Ratio(%) NA NA NA NA NA
Leverage Ratio(%) 8.74 8.71 9.14 9.20 9.11
Basel III Leverage Ratio(%) NA NA NA NA NA
Per Share Information ($)
Common Shares Outstanding(actual) 1,625,349 1,610,628 1,583,228 1,564,581 1,554,457
Avg Diluted Shares(actual) 1,660,008 1,643,142 1,608,218 1,585,879 1,572,084
Basic Book Value per Share 48.23 48.77 45.10 42.61 39.05
As-reported Book Value per Share 48.23 48.77 45.10 42.61 39.05
Basic Tangible Book Value per Share 47.97 48.51 44.83 42.34 38.79
Reported: Tangible Book Value 47.97 48.51 44.83 42.40 38.79
Common Dividends Declared per Share 0.47 1.72 1.55 1.47 1.42
EPS after Extra 1.52 5.40 4.97 5.13 3.87
EPS after Extra Growth(%) 34.50 8.70 (3.10) 32.60 15.90
Core EPS 1.55 5.61 4.89 4.76 3.81
Core EPS Growth(%) 37.60 14.70 2.70 24.90 24.90
Diluted EPS before Amortization 1.52 5.40 4.97 5.13 3.87
Pre-Provision Earnings per Share 1.67 5.43 4.68 4.49 3.92
Data shown on this page is extracted directly from the company’s documents. S&P makes every effort to line up fields, captions and headers that represent the same data over time, despite variations in how the company may report these items in different documents. In certain instances the variation in the company’s presentation over time may be too significant, potentially resulting in repeating and/or disordered items. Despite possible issues with the presentation, S&P, as always, stands by its commitment to the quality of the data.