SOUTH BURLINGTON, Vt.,
July 21, 2016 /PRNewswire/ --
Merchants Bancshares, Inc. (NASDAQ: MBVT), the parent
company of Merchants Bank, today announced net income of
$4.4 million and $0.63 per diluted share for the second quarter of
2016 compared to net income of $3.5
million or $0.50 per diluted
share in the first quarter of 2016 and $3.1
million in net income or $0.49
per diluted share in the second quarter of 2015.
For the six months ended June 30,
2016, net income was $7.9
million, or $1.14 per diluted
share, compared to net income of $6.5
million, or $1.02 per diluted
share, for the same period in 2015.
The return on average assets was 0.90% for the three months
ended June 30, 2016, compared to
0.71% in the linked quarter and 0.72% for the same period in 2015.
The return on average equity was 11.36% for the three months ended
June 30, 2016, compared to 9.32% in
the linked quarter and 9.73% for the same period in 2015.
The Company's Board of Directors approved a dividend of
$0.28 per share, payable August 18, 2016, to stockholders of record as of
August 4, 2016. Based on the closing
price of $30.48 per share on
June 30, 2016 and the annual dividend
payout of $1.12 per share, the
dividend represents annualized yield of 3.67%.
Geoffrey Hesslink, Merchants
Bancshares, Inc.'s President and Chief Executive Officer commented,
"Improved second quarter results reflect successful integration of
NUVO bank into the Merchants franchise. We are focusing on growing
our loan portfolio and expanding our customer base in western
Massachusetts and Vermont markets. We are also executing on our
strategy to deliver high-quality products and services to our
customers." Mr. Hesslink also noted, "The interest rate environment
continues to present industry challenges. We remain focused on
control of non-interest expenses, managing net interest margin and
strong credit standards. Our disciplined approach will benefit our
stockholders over the long term."
Second Quarter 2016 Financial Highlights
Balance Sheet:
- Total assets were $1.90
billion for the second quarter of 2016, a decrease of
$64.9 million over the linked quarter
and $222.8 million increase from the
second quarter of 2015. The decrease over the linked quarter was
due to seasonal declines in loan and investment portfolio
balances.
- Loans at June 30, 2016
totaled $1.40 billion, a decrease of
$26.2 million on a linked quarter
basis and $191.7 million increase
from the second quarter of 2015. The linked quarter decrease was
mainly driven by $44.8 million
seasonal run-off in municipal loans and $4.9
million decrease in residential portfolio. These declines
were partially offset by $24.9
million increase in total commercial loans, defined as
commercial, commercial real estate and construction. Loan
balances increased by $191.7 million
from the second quarter of 2015, which reflects organic growth and
the addition of the acquired NUVO loan portfolio. Average loan
balances increased by $9.3 million in
the second quarter of 2016 over the linked quarter due to growth in
total commercial loans.
- The investment portfolio ended the second quarter of
2016 at $391.1 million, a decrease of
$18.3 million from the linked quarter
and an increase of $2.3 million from
the second quarter of 2015. The linked quarter decrease was largely
due to seasonality.
- Total deposits were $1.45
billion for the second quarter of 2016, a decrease of
$73.5 million on a linked quarter
basis and an increase of $106.5
million from the second quarter of 2015. The decrease on a
linked quarter basis was primarily attributable to a seasonal drop
in municipal deposits and planned run-off of high-cost NUVO time
deposits. The increase from the second quarter of 2015 was largely
due to the addition of NUVO deposits and partially due to modest
growth.
- Total stockholders' equity ended the quarter at
$156.3 million. The tangible book
value per share at June 30, 2016 was
$21.56 per share, an increase of
$0.50 per share from $21.06 at March 31,
2016. The major components of the linked quarter increase
were $0.63 of earnings and
$0.15 mark to market securities
gains, offset by $0.28 of dividends
paid.
Income Statement:
- Net interest income on a fully-taxable basis was $14.4 million for the three months ended
June 30, 2016, compared to
$14.3 million for the quarter ending
March 31, 2016, and $12.3 million for the same period in 2015. The
increases in net interest income reflected higher average loan
balances.
- The taxable equivalent net interest margin for the three months
ended June 30, 2016 was 3.08%, an
increase of 6 basis points on a linked quarter basis and an
increase of 13 basis points from the second quarter of 2015. The
linked quarter increase reflected a decrease in the cost of
interest-bearing deposits, the planned run-off of high cost NUVO
time deposits, and higher loan yields. Additionally, seasonally
lower levels of average interest-earning assets contributed to the
increase in margin. The improvement from the second quarter of 2015
was driven by higher loan yields and a decrease in the cost of
borrowings.
- The Company recorded a $200
thousand provision for credit losses during the second
quarter of 2016 and was slightly below the linked quarter provision
of $205 thousand. In the second
quarter of 2015, the provision for credit losses was $100 thousand.
- Noninterest income for the second quarter of 2016 was
$3.2 million, an increase of
$297 thousand on a linked quarter
basis and an increase of $468
thousand from the second quarter of 2015. The increase on a
linked quarter basis was attributable to higher debit card and
other fee income. The improvement from the second quarter of 2015
was driven by increases in overdraft income, deposit fees and other
fee
income.
- Noninterest expense was $10.8
million for the second quarter of 2016, a decrease of
$1.1 million on a linked quarter
basis and an increase of $352
thousand from the second quarter of 2015. Excluding
merger and severance costs, core non-interest expense was
$11.0 million in the second quarter
of 2016 compared to $11.5 million in
the first quarter of 2016 and $10.5
million in the second quarter of 2015. Core non-interest
expense decreased over the linked quarter mainly due to lower
compensation expenses. The increase in noninterest expense from the
second quarter of 2015 was due to the acquisition of NUVO in
December 2015.
- The effective tax rate was 25.5% for the six months ended on
June 30, 2016 compared to 20.7% for
the corresponding period in 2015, mainly due to a change in
business loan composition and partially reflects reduced Low Income
Housing Partnership tax credits.
Credit Quality and Capital Ratios:
- The allowance for loan losses ("ALL") as of June 30, 2016 was $12.4
million, or 0.89% of gross loans, compared to $12.2 million, or 0.86% of gross loans, on a
linked quarter basis and $12.2
million, or 1.01% of gross loans, as of June 30, 2015. ALL as a percentage of gross loans
increased on a linked quarter basis due to a second quarter
provision and modest loan growth. ALL as a percentage of gross
loans for the second quarter of 2016 has decreased from the second
quarter in 2015 due to the addition of loan balances acquired from
NUVO. These loans were acquired at fair value on the acquisition
date.
- Nonperforming loans were $4.69
million, or 0.34% of total loans, at June 30, 2016, compared to 0.34% of total loans
at March 31, 2016 and 0.12% of total
loans at June 30, 2015. ALL as a
percentage of nonperforming loans was 265% at June 30, 2016 compared to 251% at March 31, 2016. Accruing loans past due 31-90
days were 0.06% for the second quarter of 2016 compared to 0.28% in
the first quarter of 2016 and 0.04% in the second quarter of 2015.
The bank continues to experience strong credit quality.
- Regulatory Capital Ratios at June 30,
2016:
- Common Equity Tier 1 – 13.03%
- Tier 1 Leverage – 8.78%
- Total Risk-Based Capital – 15.92%
- Tangible Capital – 7.84%
Geoffrey R. Hesslink, President
and Chief Executive Officer, Eric A.
Segal, Interim PFO, PAO and Treasurer, and Marie Thresher, Executive Vice President and
Chief Operating Officer, will host a conference call to discuss
these earnings results, business and outlook at 10:00 a.m. Eastern Time on Friday, July 22, 2016. Interested parties may
participate in the conference call by dialing U.S. number (866)
218-2405, Canada number (855)
669-9657, or international number (412) 902-4124. The title of the
call is Merchants Bancshares, Inc. Q2 2016 Earnings Call.
Participants are asked to call a few minutes prior to register. A
replay will be available until 12:01 a.m.
Eastern Time on Friday, August 5,
2016. The U.S. replay dial-in telephone number is (877)
344-7529. The Canada replay
telephone number is (855) 669-9658, the international replay
telephone number is (412) 317-0088. The replay access code for all
replay telephone numbers is 10068680. Additionally, a recording of
the call will be available on Merchants website at www.mbvt.com
Non-GAAP Financial Measure. In addition to results
presented in accordance with generally accepted accounting
principles ("GAAP"), this press release contains certain non-GAAP
financial measures, such as core net income, tangible capital ratio
and fully taxable equivalent net interest income. Net interest
income is presented on a fully taxable equivalent basis,
specifically included in interest income was tax-exempt interest
income from certain tax-exempt loans. An amount equal to the tax
benefit derived from this tax exempt income is added back to the
interest income total, to produce net interest income on a fully
taxable equivalent basis. Merchants Bancshares believes that the
supplemental non-GAAP information is utilized by regulators and
market analysts to evaluate a company's financial condition and
therefore such information is useful to investors. These
disclosures should not be viewed as a substitute for financial
results determined in accordance with GAAP, nor are they
necessarily comparable to non-GAAP performance measures which may
be presented by other companies. Because non-GAAP financial
measures are not standardized, it may not be possible to compare
these financial measures with other companies' non-GAAP financial
measures having the same or similar names. Additionally, capital
ratios as presented are preliminary and will not be finalized until
the Bank completes and files its regulatory reporting.
Cautionary Note Regarding Forward-Looking
Statements
Certain statements contained in this press
release that are not historical facts may constitute
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, and are intended to be
covered by the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. Forward-looking statements involve
risks and uncertainties. These statements, which are based on
certain assumptions and describe Merchants Bancshares' future
plans, strategies and expectations, can generally be identified by
the use of the words "may," "will," "should," "could," "would,"
"plan," "potential," "estimate," "project," "believe," "intend,"
"anticipate," "expect," "target" and similar expressions.
Forward-looking statements are based on the current assumptions and
beliefs of management and are only expectations of future results.
Actual results could differ materially from those projected in the
forward-looking statements as a result of, among others;
costs or difficulties related to the integration of NUVO; weakness
in general, national, regional or local economic conditions, the
performance of the investment portfolio, quality of credits or the
overall demand for services; changes in loan default and charge-off
rates which could affect the allowance for credit losses; declines
in the equity and financial markets; reductions in deposit levels
which could necessitate increased and/or higher cost borrowing to
fund loans and investments; declines in mortgage loan refinancing,
equity loan and line of credit activity which could reduce net
interest and non-interest income; changes in the domestic interest
rate environment and inflation; changes in the carrying value of
investment securities and other assets; misalignment of
interest-bearing assets and liabilities; increases in loan
repayment rates affecting interest income and the value of mortgage
servicing rights; changing business, banking, or regulatory
conditions or policies, or new legislation affecting the financial
services industry that could lead to changes in the competitive
balance among financial institutions, restrictions on bank
activities, changes in costs (including deposit insurance
premiums), increased regulatory scrutiny, declines in consumer
confidence in depository institutions, or changes in the secondary
market for bank loan and other products; and changes in accounting
rules, federal and state laws, IRS regulations, and other
regulations and policies governing financial holding companies and
their subsidiaries which may impact Merchants Bancshares' ability
to take appropriate action to protect financial interests in
certain loan situations.
You should not place undue reliance on forward-looking
statements, and are cautioned that forward-looking statements are
inherently uncertain. Actual performance and results of operations
may differ materially from those projected or suggested in the
forward-looking statements due to certain risks and uncertainties,
which are included in more detail in the Annual Report on Form
10-K, as updated by Quarterly Reports on Form 10-Q and other
filings submitted to the Securities and Exchange Commission.
Merchants Bancshares' does not undertake any obligation to update
any forward-looking statement to reflect circumstances or events
that occur after the date the forward-looking statements are
made.
Merchants
Bancshares, Inc.
|
Financial
Highlights (unaudited)
|
(Dollars in
thousands except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June
30,
|
|
March
31,
|
|
December 31,
|
|
June 30,
|
|
2016
|
|
2016
|
|
2015
|
|
2015
|
Balance Sheets -
Period End
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks
|
$
|
29,469
|
|
|
$
|
27,586
|
|
|
$
|
30,605
|
|
|
$
|
26,721
|
|
Interest earning cash
and other short-term investments
|
|
30,053
|
|
|
|
38,054
|
|
|
|
104,578
|
|
|
|
13,924
|
|
Fed funds
sold
|
|
—
|
|
|
|
15,000
|
|
|
|
15,000
|
|
|
|
—
|
|
Investments-available
for sale, taxable
|
|
280,078
|
|
|
|
294,048
|
|
|
|
283,454
|
|
|
|
259,556
|
|
Investments-held to
maturity, taxable
|
|
111,070
|
|
|
|
115,392
|
|
|
|
119,674
|
|
|
|
129,312
|
|
Loans
|
|
1,395,393
|
|
|
|
1,421,603
|
|
|
|
1,414,280
|
|
|
|
1,203,655
|
|
Allowance for loan
losses ("ALL")
|
|
12,420
|
|
|
|
12,173
|
|
|
|
12,040
|
|
|
|
12,162
|
|
Net loans
|
|
1,382,973
|
|
|
|
1,409,430
|
|
|
|
1,402,240
|
|
|
|
1,191,493
|
|
Federal Home Loan
Bank ("FHLB") stock
|
|
7,036
|
|
|
|
3,863
|
|
|
|
3,797
|
|
|
|
4,378
|
|
Bank premises and
equipment, net
|
|
14,052
|
|
|
|
14,532
|
|
|
|
15,030
|
|
|
|
15,230
|
|
Bank owned life
insurance
|
|
10,659
|
|
|
|
10,606
|
|
|
|
10,551
|
|
|
|
10,432
|
|
Goodwill
|
|
6,872
|
|
|
|
6,872
|
|
|
|
6,967
|
|
|
|
—
|
|
Investment in real
estate limited partnerships
|
|
5,768
|
|
|
|
5,827
|
|
|
|
5,687
|
|
|
|
5,923
|
|
Core deposit
intangible
|
|
1,258
|
|
|
|
1,309
|
|
|
|
1,360
|
|
|
|
—
|
|
Other
assets
|
|
19,422
|
|
|
|
21,111
|
|
|
|
22,294
|
|
|
|
18,919
|
|
Total
assets
|
|
1,898,710
|
|
|
|
1,963,630
|
|
|
|
2,021,237
|
|
|
|
1,675,888
|
|
Non-interest bearing
deposits
|
|
606,200
|
|
|
|
620,190
|
|
|
|
631,244
|
|
|
|
572,169
|
|
Savings, interest
bearing checking and money market accounts
|
|
627,883
|
|
|
|
677,600
|
|
|
|
665,623
|
|
|
|
575,524
|
|
Time
deposits
|
|
219,247
|
|
|
|
228,998
|
|
|
|
254,572
|
|
|
|
199,132
|
|
Total
deposits
|
|
1,453,330
|
|
|
|
1,526,788
|
|
|
|
1,551,439
|
|
|
|
1,346,825
|
|
Short-term
borrowings
|
|
70,000
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Securities sold under
agreement to repurchase, short-term
|
|
184,920
|
|
|
|
249,003
|
|
|
|
286,639
|
|
|
|
169,959
|
|
Other long-term
debt
|
|
3,694
|
|
|
|
4,716
|
|
|
|
5,238
|
|
|
|
2,279
|
|
Junior subordinated
debentures issued to unconsolidated subsidiary trust
|
|
20,619
|
|
|
|
20,619
|
|
|
|
20,619
|
|
|
|
20,619
|
|
Other
liabilities
|
|
9,854
|
|
|
|
9,903
|
|
|
|
9,248
|
|
|
|
7,231
|
|
Total
liabilities
|
|
1,742,417
|
|
|
|
1,811,029
|
|
|
|
1,873,183
|
|
|
|
1,546,913
|
|
Stockholders'
equity
|
|
156,293
|
|
|
|
152,601
|
|
|
|
148,054
|
|
|
|
128,975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheets -
Quarter-to-Date Averages
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks
|
$
|
26,684
|
|
|
$
|
31,058
|
|
|
$
|
28,380
|
|
|
$
|
23,663
|
|
Interest earning cash
and other short-term investments
|
|
37,018
|
|
|
|
74,294
|
|
|
|
106,681
|
|
|
|
66,247
|
|
Investments-available
for sale, taxable
|
|
285,723
|
|
|
|
279,327
|
|
|
|
279,416
|
|
|
|
243,032
|
|
Investments-held to
maturity, taxable
|
|
113,403
|
|
|
|
117,390
|
|
|
|
122,924
|
|
|
|
131,966
|
|
Loans
|
|
1,426,966
|
|
|
|
1,417,710
|
|
|
|
1,306,613
|
|
|
|
1,220,418
|
|
Allowance for loan
losses
|
|
12,249
|
|
|
|
12,073
|
|
|
|
12,269
|
|
|
|
12,075
|
|
Net loans
|
|
1,414,717
|
|
|
|
1,405,637
|
|
|
|
1,294,344
|
|
|
|
1,208,343
|
|
FHLB stock
|
|
6,292
|
|
|
|
3,784
|
|
|
|
3,571
|
|
|
|
4,378
|
|
Bank owned life
insurance
|
|
10,626
|
|
|
|
10,571
|
|
|
|
10,515
|
|
|
|
10,395
|
|
Other
assets
|
|
52,487
|
|
|
|
51,411
|
|
|
|
45,312
|
|
|
|
43,039
|
|
Total
assets
|
|
1,946,950
|
|
|
|
1,973,472
|
|
|
|
1,891,143
|
|
|
|
1,731,063
|
|
Non-interest bearing
deposits
|
|
609,454
|
|
|
|
616,553
|
|
|
|
610,499
|
|
|
|
574,660
|
|
Savings, interest
bearing checking and money market accounts
|
|
665,271
|
|
|
|
671,823
|
|
|
|
632,481
|
|
|
|
576,038
|
|
Time
deposits
|
|
222,782
|
|
|
|
239,818
|
|
|
|
210,527
|
|
|
|
202,050
|
|
Total
deposits
|
|
1,497,507
|
|
|
|
1,528,194
|
|
|
|
1,453,507
|
|
|
|
1,352,748
|
|
Short-term
borrowings
|
|
24,906
|
|
|
|
—
|
|
|
|
—
|
|
|
|
6,099
|
|
Securities sold under
agreement to repurchase, short-term
|
|
235,927
|
|
|
|
259,999
|
|
|
|
268,614
|
|
|
|
213,436
|
|
Other long-term
debt
|
|
4,196
|
|
|
|
4,833
|
|
|
|
3,255
|
|
|
|
2,286
|
|
Junior subordinated
debentures issued to unconsolidated subsidiary trust
|
|
20,619
|
|
|
|
20,619
|
|
|
|
20,619
|
|
|
|
20,619
|
|
Other
liabilities
|
|
10,022
|
|
|
|
9,973
|
|
|
|
7,972
|
|
|
|
7,832
|
|
Total
liabilities
|
|
1,793,177
|
|
|
|
1,823,618
|
|
|
|
1,753,967
|
|
|
|
1,603,020
|
|
Stockholders'
equity
|
|
153,773
|
|
|
|
149,854
|
|
|
|
137,176
|
|
|
|
128,043
|
|
Earning
assets
|
|
1,869,402
|
|
|
|
1,892,505
|
|
|
|
1,819,205
|
|
|
|
1,666,041
|
|
Interest bearing
liabilities
|
|
1,173,701
|
|
|
|
1,197,092
|
|
|
|
1,135,496
|
|
|
|
1,020,528
|
|
Merchants
Bancshares, Inc.
|
Financial
Highlights (unaudited)
|
(Dollars in
thousands except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
For the Six
Months Ended
|
|
|
|
June
30,
|
|
June 30,
|
|
|
|
2016
|
|
2015
|
|
Balance Sheets -
Year-to-Date Averages
|
|
|
|
|
|
|
|
Cash and due from
banks
|
|
$
|
28,871
|
|
$
|
24,316
|
|
Interest earning cash
and other short-term investments
|
|
|
55,656
|
|
|
84,471
|
|
Investments-available
for sale, taxable
|
|
|
282,525
|
|
|
234,203
|
|
Investments-held to
maturity, taxable
|
|
|
115,397
|
|
|
134,173
|
|
Loans
|
|
|
1,422,338
|
|
|
1,203,940
|
|
Allowance for loan
losses
|
|
|
12,161
|
|
|
11,984
|
|
Net loans
|
|
|
1,410,177
|
|
|
1,191,956
|
|
FHLB stock
|
|
|
5,038
|
|
|
4,378
|
|
Bank owned life
insurance
|
|
|
10,599
|
|
|
10,365
|
|
Other
assets
|
|
|
51,948
|
|
|
40,859
|
|
Total
assets
|
|
|
1,960,211
|
|
|
1,724,721
|
|
Non-interest bearing
deposits
|
|
|
613,004
|
|
|
578,594
|
|
Savings, interest
bearing checking and money market accounts
|
|
|
668,547
|
|
|
558,539
|
|
Time
deposits
|
|
|
231,300
|
|
|
204,934
|
|
Total
deposits
|
|
|
1,512,851
|
|
|
1,342,067
|
|
Short-term
borrowings
|
|
|
12,454
|
|
|
3,066
|
|
Securities sold under
agreement to repurchase, short-term
|
|
|
247,963
|
|
|
221,728
|
|
Other long-term
debt
|
|
|
4,515
|
|
|
2,296
|
|
Junior subordinated
debentures issued to unconsolidated subsidiary trust
|
|
|
20,619
|
|
|
20,619
|
|
Other
liabilities
|
|
|
9,996
|
|
|
7,772
|
|
Total
liabilities
|
|
|
1,808,398
|
|
|
1,597,548
|
|
Stockholders'
equity
|
|
|
151,813
|
|
|
127,173
|
|
Earning
assets
|
|
|
1,880,954
|
|
|
1,661,165
|
|
Interest bearing
liabilities
|
|
|
1,185,398
|
|
|
1,011,182
|
|
Ratios and
Supplemental Information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June
30,
|
|
March 31,
|
|
December 31,
|
|
June 30,
|
|
2016
|
|
2016
|
|
2015
|
|
2015
|
Ratios and
Supplemental Information - Period End
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per
share
|
$
|
22.74
|
|
|
$
|
22.25
|
|
|
$
|
21.59
|
|
|
$
|
20.35
|
|
Tangible book value
per share
|
$
|
21.56
|
|
|
$
|
21.06
|
|
|
$
|
20.38
|
|
|
$
|
20.35
|
|
Common Equity Tier
1
|
|
13.03
|
%
|
|
|
12.95
|
%
|
|
|
12.86
|
%
|
|
|
13.55
|
%
|
Tier I leverage
ratio
|
|
8.78
|
%
|
|
|
8.53
|
%
|
|
|
8.77
|
%
|
|
|
8.95
|
%
|
Total risk-based
capital ratio
|
|
15.92
|
%
|
|
|
15.85
|
%
|
|
|
15.77
|
%
|
|
|
16.82
|
%
|
Tangible capital
ratio (1)
|
|
7.84
|
%
|
|
|
7.39
|
%
|
|
|
6.94
|
%
|
|
|
7.70
|
%
|
Period end common
shares outstanding
|
|
6,871,642
|
|
|
|
6,858,473
|
|
|
|
6,855,294
|
|
|
|
6,336,408
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Quality -
Period End
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans
("NPLs")
|
$
|
4,689
|
|
|
$
|
4,847
|
|
|
$
|
4,195
|
|
|
$
|
1,387
|
|
Nonperforming assets
("NPAs")
|
$
|
4,749
|
|
|
$
|
4,919
|
|
|
$
|
4,207
|
|
|
$
|
1,387
|
|
NPLs as a percent of
total loans
|
|
0.34
|
%
|
|
|
0.34
|
%
|
|
|
0.30
|
%
|
|
|
0.12
|
%
|
NPAs as a percent of
total assets
|
|
0.25
|
%
|
|
|
0.25
|
%
|
|
|
0.21
|
%
|
|
|
0.08
|
%
|
ALL as a percent of
NPLs
|
|
265
|
%
|
|
|
251
|
%
|
|
|
287
|
%
|
|
|
877
|
%
|
ALL as a percent of
total loans
|
|
0.89
|
%
|
|
|
0.86
|
%
|
|
|
0.85
|
%
|
|
|
1.01
|
%
|
Accruing loans 31 to
90 days past due as a percent of total loans
|
|
0.06
|
%
|
|
|
0.28
|
%
|
|
|
0.05
|
%
|
|
|
0.04
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
tangible capital ratio is calculated by dividing tangible equity by
tangible assets. See Non-GAAP reconciliation on page
8.
|
|
|
Merchants
Bancshares, Inc.
|
Financial
Highlights (unaudited)
|
(Dollars in
thousands except share and per share data)
|
|
Loan
Portfolios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June
30,
|
|
March 31,
|
|
December 31,
|
|
June 30,
|
|
|
2016
|
|
2016
|
|
2015
|
|
2015
|
Period
End
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial
and agricultural
|
|
$
|
260,167
|
|
$
|
247,074
|
|
$
|
237,451
|
|
$
|
210,458
|
Municipal
loans
|
|
|
60,590
|
|
|
105,433
|
|
|
105,421
|
|
|
59,035
|
Real estate loans -
commercial
|
|
|
560,056
|
|
|
556,836
|
|
|
558,004
|
|
|
438,622
|
Real estate loans -
residential
|
|
|
456,132
|
|
|
461,009
|
|
|
468,443
|
|
|
454,114
|
Real estate loans -
construction
|
|
|
50,788
|
|
|
42,209
|
|
|
34,802
|
|
|
38,435
|
Installment
Loans
|
|
|
7,629
|
|
|
9,009
|
|
|
10,115
|
|
|
2,950
|
All other
loans
|
|
|
31
|
|
|
33
|
|
|
44
|
|
|
41
|
Total
Loans
|
|
$
|
1,395,393
|
|
$
|
1,421,603
|
|
$
|
1,414,280
|
|
$
|
1,203,655
|
Tangible Capital
Ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period
Ended
|
|
June
30,
|
|
March 31,
|
|
December 31,
|
|
June 30,
|
Period
End
|
2016
|
|
2016
|
|
2015
|
|
2015
|
Total
assets
|
$
|
1,898,710
|
|
|
$
|
1,963,630
|
|
|
$
|
2,021,237
|
|
|
$
|
1,675,888
|
|
Core deposit
intangible
|
|
1,258
|
|
|
|
1,309
|
|
|
|
1,360
|
|
|
|
—
|
|
Goodwill
|
|
6,872
|
|
|
|
6,872
|
|
|
|
6,967
|
|
|
|
—
|
|
Tangible
assets
|
|
1,890,580
|
|
|
|
1,955,449
|
|
|
|
2,012,910
|
|
|
|
1,675,888
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
156,293
|
|
|
|
152,601
|
|
|
|
148,054
|
|
|
|
128,975
|
|
Core deposit
intangible
|
|
1,258
|
|
|
|
1,309
|
|
|
|
1,360
|
|
|
|
—
|
|
Goodwill
|
|
6,872
|
|
|
|
6,872
|
|
|
|
6,967
|
|
|
|
—
|
|
Tangible
stockholders' equity
|
|
148,163
|
|
|
|
144,420
|
|
|
|
139,727
|
|
|
|
128,975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible capital
ratio
|
|
7.84
|
%
|
|
|
7.39
|
%
|
|
|
6.94
|
%
|
|
|
7.70
|
%
|
Merchants
Bancshares, Inc.
|
Financial
Highlights (unaudited)
|
(Dollars in
thousands except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
|
|
June
30,
|
|
March 31,
|
|
June 30,
|
|
June
30,
|
|
June 30,
|
|
|
2016
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Operating
Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans
|
|
$
|
12,897
|
|
|
$
|
12,804
|
|
|
$
|
10,800
|
|
|
$
|
25,701
|
|
|
$
|
21,423
|
|
Interest and
dividends on investments
|
|
|
1,988
|
|
|
|
1,997
|
|
|
|
1,913
|
|
|
|
3,985
|
|
|
|
3,823
|
|
Interest on interest
earning deposits with banks and other short-term
investments
|
|
|
58
|
|
|
|
81
|
|
|
|
59
|
|
|
|
139
|
|
|
|
132
|
|
Total interest and
dividend income
|
|
|
14,943
|
|
|
|
14,882
|
|
|
|
12,772
|
|
|
|
29,825
|
|
|
|
25,378
|
|
Interest
expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings, interest
bearing checking and money market accounts
|
|
|
424
|
|
|
|
440
|
|
|
|
354
|
|
|
|
864
|
|
|
|
721
|
|
Time deposits $100
thousand and greater
|
|
|
196
|
|
|
|
118
|
|
|
|
123
|
|
|
|
314
|
|
|
|
245
|
|
Other time
deposits
|
|
|
144
|
|
|
|
273
|
|
|
|
200
|
|
|
|
417
|
|
|
|
412
|
|
Total
deposits
|
|
|
764
|
|
|
|
831
|
|
|
|
677
|
|
|
|
1,595
|
|
|
|
1,378
|
|
Short-term
borrowings
|
|
|
31
|
|
|
|
—
|
|
|
|
—
|
|
|
|
31
|
|
|
|
—
|
|
Securities sold under
agreement to repurchase, short-term
|
|
|
103
|
|
|
|
109
|
|
|
|
151
|
|
|
|
212
|
|
|
|
306
|
|
Long-term
debt
|
|
|
214
|
|
|
|
210
|
|
|
|
199
|
|
|
|
424
|
|
|
|
396
|
|
Total interest
expense
|
|
|
1,112
|
|
|
|
1,150
|
|
|
|
1,027
|
|
|
|
2,262
|
|
|
|
2,080
|
|
Net interest
income
|
|
|
13,831
|
|
|
|
13,732
|
|
|
|
11,745
|
|
|
|
27,563
|
|
|
|
23,298
|
|
Provision for credit
losses
|
|
|
200
|
|
|
|
205
|
|
|
|
100
|
|
|
|
405
|
|
|
|
100
|
|
Net interest income
after provision for credit losses
|
|
|
13,631
|
|
|
|
13,527
|
|
|
|
11,645
|
|
|
|
27,158
|
|
|
|
23,198
|
|
Noninterest
income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust division
income
|
|
|
835
|
|
|
|
867
|
|
|
|
885
|
|
|
|
1,702
|
|
|
|
1,780
|
|
Net, debit card
income
|
|
|
812
|
|
|
|
649
|
|
|
|
812
|
|
|
|
1,461
|
|
|
|
1,505
|
|
Overdraft
income
|
|
|
677
|
|
|
|
631
|
|
|
|
333
|
|
|
|
1,308
|
|
|
|
779
|
|
Service charges on
deposits
|
|
|
424
|
|
|
|
415
|
|
|
|
378
|
|
|
|
839
|
|
|
|
718
|
|
Other noninterest
income
|
|
|
473
|
|
|
|
362
|
|
|
|
345
|
|
|
|
835
|
|
|
|
641
|
|
Total noninterest
income
|
|
|
3,221
|
|
|
|
2,924
|
|
|
|
2,753
|
|
|
|
6,145
|
|
|
|
5,423
|
|
Noninterest
expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and
benefits
|
|
|
5,456
|
|
|
|
6,308
|
|
|
|
5,190
|
|
|
|
11,764
|
|
|
|
10,238
|
|
Occupancy
expense
|
|
|
1,025
|
|
|
|
1,139
|
|
|
|
1,049
|
|
|
|
2,164
|
|
|
|
2,192
|
|
Equipment
expense
|
|
|
704
|
|
|
|
719
|
|
|
|
732
|
|
|
|
1,423
|
|
|
|
1,498
|
|
Telephone
expense
|
|
|
192
|
|
|
|
198
|
|
|
|
186
|
|
|
|
390
|
|
|
|
403
|
|
Legal and
professional fees
|
|
|
731
|
|
|
|
593
|
|
|
|
537
|
|
|
|
1,324
|
|
|
|
974
|
|
Mobile & internet
banking
|
|
|
336
|
|
|
|
366
|
|
|
|
410
|
|
|
|
702
|
|
|
|
796
|
|
Core / Item
processing
|
|
|
459
|
|
|
|
517
|
|
|
|
433
|
|
|
|
976
|
|
|
|
839
|
|
Marketing
expenses
|
|
|
207
|
|
|
|
192
|
|
|
|
137
|
|
|
|
399
|
|
|
|
289
|
|
State franchise
taxes
|
|
|
398
|
|
|
|
398
|
|
|
|
404
|
|
|
|
796
|
|
|
|
690
|
|
FDIC
insurance
|
|
|
281
|
|
|
|
254
|
|
|
|
217
|
|
|
|
535
|
|
|
|
435
|
|
Merger
costs
|
|
|
(72)
|
|
|
|
133
|
|
|
|
143
|
|
|
|
61
|
|
|
|
148
|
|
Core deposit
intangible amortization
|
|
|
51
|
|
|
|
51
|
|
|
|
—
|
|
|
|
102
|
|
|
|
—
|
|
Other noninterest
expense
|
|
|
1,065
|
|
|
|
1,051
|
|
|
|
1,043
|
|
|
|
2,116
|
|
|
|
1,986
|
|
Total noninterest
expense
|
|
|
10,833
|
|
|
|
11,919
|
|
|
|
10,481
|
|
|
|
22,752
|
|
|
|
20,488
|
|
Income before
provision for income taxes
|
|
|
6,019
|
|
|
|
4,532
|
|
|
|
3,917
|
|
|
|
10,551
|
|
|
|
8,133
|
|
Provision for income
taxes
|
|
|
1,653
|
|
|
|
1,042
|
|
|
|
801
|
|
|
|
2,695
|
|
|
|
1,681
|
|
Net
income
|
|
|
4,366
|
|
|
|
3,490
|
|
|
|
3,116
|
|
|
|
7,856
|
|
|
|
6,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts reported for
prior periods are reclassified, where necessary, to be consistent
with the current period presentation.
|
|
|
|
|
|
|
|
|
|
Merchants
Bancshares, Inc.
|
Financial
Highlights (unaudited)
|
(Dollars in
thousands except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
For the Six Months Ended
|
|
|
June
30,
|
|
March 31,
|
|
June 30,
|
|
June
30,
|
|
June 30,
|
|
|
2016
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Ratios and
Supplemental Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding
|
|
|
6,865,598
|
|
|
|
6,855,975
|
|
|
|
6,331,487
|
|
|
|
6,860,797
|
|
|
|
6,330,063
|
|
Weighted average
diluted shares outstanding
|
|
|
6,886,607
|
|
|
|
6,965,886
|
|
|
|
6,345,960
|
|
|
|
6,881,492
|
|
|
|
6,344,233
|
|
Basic earnings per
common share
|
|
$
|
0.64
|
|
|
$
|
0.51
|
|
|
$
|
0.49
|
|
|
$
|
1.15
|
|
|
$
|
1.02
|
|
Diluted earnings per
common share
|
|
$
|
0.63
|
|
|
$
|
0.50
|
|
|
$
|
0.49
|
|
|
$
|
1.14
|
|
|
$
|
1.02
|
|
Return on average
assets
|
|
|
0.90
|
%
|
|
|
0.71
|
%
|
|
|
0.72
|
%
|
|
|
0.80
|
%
|
|
|
0.75
|
%
|
Return on average
stockholders' equity
|
|
|
11.36
|
%
|
|
|
9.32
|
%
|
|
|
9.73
|
%
|
|
|
10.35
|
%
|
|
|
10.15
|
%
|
Average yield on
loans
|
|
|
3.79
|
%
|
|
|
3.78
|
%
|
|
|
3.72
|
%
|
|
|
3.79
|
%
|
|
|
3.76
|
%
|
Average yield on
investments
|
|
|
1.97
|
%
|
|
|
2.01
|
%
|
|
|
2.02
|
%
|
|
|
1.98
|
%
|
|
|
2.07
|
%
|
Average yield of
earning assets
|
|
|
3.33
|
%
|
|
|
3.28
|
%
|
|
|
3.20
|
%
|
|
|
3.30
|
%
|
|
|
3.20
|
%
|
Average cost of
interest bearing deposits
|
|
|
0.35
|
%
|
|
|
0.37
|
%
|
|
|
0.35
|
%
|
|
|
0.36
|
%
|
|
|
0.36
|
%
|
Average cost of
borrowed funds
|
|
|
0.49
|
%
|
|
|
0.45
|
%
|
|
|
0.58
|
%
|
|
|
0.47
|
%
|
|
|
0.57
|
%
|
Average cost of
interest bearing liabilities
|
|
|
0.38
|
%
|
|
|
0.39
|
%
|
|
|
0.40
|
%
|
|
|
0.38
|
%
|
|
|
0.41
|
%
|
Net interest rate
spread
|
|
|
2.95
|
%
|
|
|
2.89
|
%
|
|
|
2.80
|
%
|
|
|
2.92
|
%
|
|
|
2.79
|
%
|
Net interest
margin
|
|
|
3.08
|
%
|
|
|
3.02
|
%
|
|
|
2.95
|
%
|
|
|
3.06
|
%
|
|
|
2.95
|
%
|
Net interest income
on a fully taxable equivalent basis
|
|
$
|
14,371
|
|
|
$
|
14,265
|
|
|
$
|
12,250
|
|
|
$
|
28,636
|
|
|
$
|
24,306
|
|
Net (charge-offs)
recoveries to average loans
|
|
|
(0.00)
|
%
|
|
|
(0.02)
|
%
|
|
|
0.01
|
%
|
|
|
(0.01)
|
%
|
|
|
0.00
|
%
|
Net (charge-offs)
recoveries
|
|
$
|
(7)
|
|
|
$
|
(82)
|
|
|
$
|
27
|
|
|
$
|
(89)
|
|
|
$
|
(24)
|
|
Efficiency ratio
(1)
|
|
|
59.72
|
%
|
|
|
64.27
|
%
|
|
|
65.42
|
%
|
|
|
61.97
|
%
|
|
|
65.08
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
efficiency ratio excludes amortization of intangibles, OREO
expenses, gain/loss on sales of securities, state franchise taxes,
and any significant nonrecurring items.
|
Non-GAAP
Reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
For the Six Months
Ended
|
|
|
June
30,
|
|
March 31,
|
|
June 30,
|
|
June
30,
|
|
June 30,
|
|
|
2016
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
Core Net Interest
Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merger related
expenses and retirement costs
|
|
$
|
(184)
|
|
$
|
422
|
|
$
|
(2)
|
|
$
|
238
|
|
$
|
213
|
Tax effect
|
|
|
(51)
|
|
|
97
|
|
|
—
|
|
|
46
|
|
|
44
|
Merger related
expenses and retirement costs, net of tax
|
|
$
|
(133)
|
|
$
|
325
|
|
$
|
(2)
|
|
$
|
192
|
|
$
|
169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income as
reported
|
|
|
4,366
|
|
|
3,490
|
|
|
3,116
|
|
|
7,856
|
|
|
6,452
|
Core net
income
|
|
$
|
4,233
|
|
$
|
3,815
|
|
$
|
3,114
|
|
$
|
8,048
|
|
$
|
6,621
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding
|
|
|
6,866
|
|
|
6,856
|
|
|
6,331
|
|
|
6,861
|
|
|
6,330
|
Weighted average
diluted shares outstanding
|
|
|
6,887
|
|
|
6,966
|
|
|
6,346
|
|
|
6,881
|
|
|
6,344
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core basic earnings
per common share
|
|
$
|
0.62
|
|
$
|
0.56
|
|
$
|
0.49
|
|
$
|
1.17
|
|
$
|
1.05
|
Core diluted earnings
per common share
|
|
$
|
0.61
|
|
$
|
0.55
|
|
$
|
0.49
|
|
$
|
1.17
|
|
$
|
1.04
|
Contact: Jamie Oberle,
Merchants Bank, at (802) 865-1603
Logo -
http://photos.prnewswire.com/prnh/20140929/148956
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/merchants-bancshares-inc-reports-second-quarter-eps-of-063-declares-dividend-300302354.html
SOURCE Merchants Bancshares, Inc.