Farmers National Banc Corp. Announces 2015 Fourth Quarter and Annual Financial Results

  • 20% organic annual loan growth in 2015
  • 132 consecutive quarters of profitability
  • First full quarter including recently acquired Tri-State 1st Banc Inc.
  • Net income for quarter ended December 31, 2015 was $3.2 million compared to $1.9 million for the linked quarter
  • Annualized return on assets was 0.93% for the fourth quarter excluding costs related to acquisition activities
  • Noninterest income increased 23.4% compared to same quarter in 2014
  • Non-performing assets to total assets remain at low levels, 0.61% at December 31, 2015

CANFIELD, Ohio--()--Farmers National Banc Corp. (Farmers) (NASDAQ: FMNB) today reported financial results for the three and twelve months ended December 31, 2015.

Net income for the three months ended December 31, 2015 was $3.2 million, or $0.12 per diluted share, which compares to $2.1 million, or $0.12 per diluted share, for the three months ended December 31, 2014. Excluding expenses related to acquisition activities, net income would have been $4.3 million or $0.16 per diluted share for the three months ended December 31, 2015. In comparing net income excluding acquisition activities for the fourth quarter to the linked quarter, net income excluding acquisition activities increased $598 thousand, or 16% for the three months ended December 31, 2015.

Annualized return on average assets and return on average equity were 0.68% and 6.51%, respectively, for the three month period ending December 31, 2015. Excluding the expenses related to acquisition activities, the annualized return on average assets and the annualized return on average equity would have been 0.93% and 8.87%, respectively.

Net income for the year ended December 31, 2015 was $8.1 million, or $0.36 per diluted share, compared to $9.0 million or $0.48 per diluted share for 2014. Excluding expenses related to acquisition activities, net income for the current twelve month period would have been $12.9 million, or $0.57 per share.

On October 1, 2015, Farmers completed the merger of Tri-State 1st Banc Inc. (Tri-State), the holding company for 1st National Community Bank. Immediately following the merger, 1st National Community Bank was merged into The Farmers National Bank of Canfield (Bank). This transaction resulted in the addition of $135 million in assets and 3 full service branches in Columbiana County in Ohio and 1 in Beaver County in Pennsylvania.

Kevin J. Helmick, President and CEO, stated, “2015 was an exciting year for our company. We are very pleased that we have completed the acquisitions of National Bancshares Corporation (NBOH) and Tri-State, and that these acquisitions have improved our level of profitability. We also continue to be encouraged by our organic loan growth, which has increased 20% during the past twelve months, and improvements in our level of noninterest income.”

2015 Fourth Quarter Financial Highlights

  • Loan growth
    Total loans were $1.30 billion at December 31, 2015, compared to $663.9 million at December 31, 2014. Loans grew 20% organically during the past twelve months, which is in addition to the $432 million and $66 million increase in loans resulting from the NBOH and Tri-State acquisitions, respectively. The organic increase in loans is a direct result of Farmers’ focus on loan growth utilizing a talented lending and credit team, while adhering to a sound underwriting discipline. Most of the increase in loans has occurred in the commercial real estate, commercial and industrial and residential real estate loan portfolios. Loans now comprise 74.2% of the Bank's fourth quarter average earning assets in 2015, an improvement compared to 61.2% in 2014. This improvement along with the growth in earning assets organically and through merger activity has resulted in a 88.7% increase in tax equated loan income from the fourth quarter of 2014 to the same quarter in 2015.
  • Loan quality
    Non-performing assets to total assets remain at a safe level, currently at 0.61%. Early stage delinquencies also continue to remain at low levels, at $8.9 million, or 0.69% of total loans, at December 31, 2015. Net charge-offs for the current quarter were $296 thousand, up slightly compared to $211 thousand in the previous quarter but down 44% compared to $526 thousand in the same quarter last year. Lending to the energy sector is insignificant and less than 1% of the loan portfolio.
  • Net interest margin
    The net interest margin for the three months ended December 31, 2015 was 3.99%, a 36 basis points increase from the quarter ended December 31, 2014. In comparing the fourth quarter of 2015 to the same period in 2014, asset yields increased 19 basis points, while the cost of interest-bearing liabilities decreased 20 basis points. Another key contributor to the increase in net interest margin was the shift in the mix of earning assets from securities to loans as explained previously. The increased margin is also partially due to the additional accretion as a result of the discounted loan portfolios acquired in the NBOH and Tri-State mergers. Excluding the amortization of premium on time deposits and FHLB advances along with the accretion of the acquired loan discount, the net interest margin would have been 9 basis points lower or 3.90% for the quarter ended December 31, 2015.
  • Noninterest income
    Noninterest income increased 23.4% to $5.2 million for the quarter ended December 31, 2015 compared to $4.2 million in 2014. Deposit account income increased $337 thousand, or 47%, in the current year’s quarter compared to the same quarter in 2014 and gains on the sale of mortgage loans increased $299 thousand, or 277%, in comparing the same two quarters.
  • Noninterest expenses
    Farmers has remained committed to managing the level of noninterest expenses. Total noninterest expenses for the fourth quarter of 2015 were $16.6 million. Excluding expenses related to acquisition activities of $1.7 million, noninterest expenses were $14.9 million. Excluding expenses related to acquisition activities, noninterest expenses measured as a percentage of quarterly average assets decreased from 3.43% in the fourth quarter of 2014 to 3.18% in the fourth quarter of 2015. Salaries and employee benefits excluding severance expenses related to the merger as a percent of average assets decreased from 1.89% to 1.54%.
  • Efficiency ratio
    Excluding expenses related to acquisition activities, the efficiency ratio for the quarter ended December 31, 2015 improved to 65.4% compared to 71.2% for the same quarter in 2014. The main factors leading to the improvement in the efficiency ratio was the increase in net interest income and noninterest income, along with the stabilized level of noninterest expenses relative to average assets as explained in the preceding paragraphs.

2016 Outlook

Mr. Helmick added, “2015 was a transformative year with our acquisition activity. In 2016, we continue to focus our energy on the seamless integration of the newly acquired banks and customers. We remain committed to the businesses and families we serve and to our community banking approach and culture.”

Founded in 1887, Farmers National Banc Corp. is a diversified financial services company headquartered in Canfield, Ohio, with more than $1.9 billion in banking assets and $1 billion in trust assets. Farmers National Banc Corp.’s wholly-owned subsidiaries are comprised of The Farmers National Bank of Canfield, a full-service national bank engaged in commercial and retail banking with 42 banking locations in Mahoning, Trumbull, Columbiana, Stark, Wayne, Medina and Cuyahoga Counties in Ohio and Beaver County in Pennsylvania, Farmers Trust Company, which operates two trust offices and offers services in the same geographic markets and National Associates, Inc. Farmers National Insurance, LLC, a wholly-owned subsidiary of The Farmers National Bank of Canfield, offers a variety of insurance products.

Non-GAAP Disclosure

This press release includes disclosures of Farmers’ tangible common equity ratio and pre-tax, pre-provision income, which are financial measures not prepared in accordance with generally accepted accounting principles in the United States (GAAP). A non-GAAP financial measure is a numerical measure of historical or future financial performance, financial position or cash flows that excludes or includes amounts that are required to be disclosed by GAAP. Farmers believes that these non-GAAP financial measures provide both management and investors a more complete understanding of the underlying operational results and trends and Farmers’ marketplace performance. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the numbers prepared in accordance with GAAP. The reconciliations of non-GAAP financial measures are included in the tables following Consolidated Financial Highlights below.

Forward-Looking Statements

This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about Farmers’ financial condition, results of operations, asset quality trends and profitability. Forward-looking statements are not historical facts but instead represent only management’s current expectations and forecasts regarding future events, many of which, by their nature, are inherently uncertain and outside of Farmers’ control. Forward-looking statements are preceded by terms such as “expects,” “believes,” “anticipates,” “intends” and similar expressions, as well as any statements related to future expectations of performance or conditional verbs, such as “will,” “would,” “should,” “could” or “may.” Farmers’ actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. Factors that could cause Farmers’ actual results to differ materially from those described in the forward-looking statements can be found in Farmers’ Annual Report on Form 10-K for the year ended December 31, 2014, as amended, which has been filed with the Securities and Exchange Commission (SEC) and is available on Farmers’ website (www.farmersbankgroup.com) and on the SEC’s website (www.sec.gov). Forward-looking statements are not guarantees of future performance and should not be relied upon as representing management’s views as of any subsequent date. Farmers does not undertake any obligation to update the forward-looking statements to reflect the impact of circumstances or events that may arise after the date of the forward-looking statements.

Farmers National Banc Corp. and Subsidiaries
Consolidated Financial Highlights
(Amounts in thousands, except per share results) Unaudited
                                 
               
Consolidated Statements of Income For the Three Months Ended For the Twelve Months Ended
Dec. 31, Sept. 30, June 30, March 31, Dec. 31, Dec. 31, Dec. 31, Percent
2015   2015   2015   2015   2014   2015   2014   Change
Total interest income $17,481 $15,594 $10,753 $9,999 $10,321 $53,827 $40,915 31.6%
Total interest expense 1,023   1,056   1,004   1,007   1,078   4,090   4,579   -10.7%
Net interest income 16,458 14,538 9,749 8,992 9,243 49,737 36,336 36.9%
Provision for loan losses 990 1,220 850 450 825 3,510 1,880 86.7%
Other income 5,175 4,685 4,409 4,037 4,193 18,306 15,303 19.6%
Merger related costs 1,736 2,499 1,912 245 0 6,392 0
Other expense 14,884   13,022   10,175   9,506   9,867   47,587   38,162   24.7%
Income before income taxes 4,023 2,482 1,221 2,828 2,744 10,554 11,597 -9.0%
Income taxes 848   625   409   617   597   2,499   2,632   -5.1%
Net income $3,175   $1,857   $812   $2,211   $2,147   $8,055   $8,965   -10.2%
 
Average shares outstanding 27,027 25,672 19,366 18,409 18,436 22,678 18,675
Pre-tax pre-provision income $5,013 $3,702 $2,071 $3,278 $3,569 $14,064 $13,477
Basic and diluted earnings per share 0.12 0.07 0.04 0.12 0.12 0.36 0.48
Cash dividends 809 770 552 552 552 2,684 2,237
Cash dividends per share 0.03 0.03 0.03 0.03 0.03 0.12 0.12
Performance Ratios
Net Interest Margin (Annualized) 3.99% 3.84% 3.66% 3.64% 3.63% 3.81% 3.59%
Efficiency Ratio (Tax equivalent basis) 73.07% 76.55% 81.03% 70.71% 71.20% 75.26% 70.24%
Return on Average Assets (Annualized) 0.68% 0.43% 0.27% 0.79% 0.75% 0.54% 0.79%
Return on Average Equity (Annualized) 6.51% 3.97% 2.74% 7.14% 6.91% 4.97% 7.45%
Dividends to Net Income 25.48% 41.46% 67.98% 24.97% 25.71% 33.32% 24.95%
 
Consolidated Statements of Financial Condition
Dec. 31, Sept. 30, June 30, March 31, Dec. 31,
2015 2015 2015 2015 2014
Assets
Cash and cash equivalents $56,014 $34,344 $37,028 $26,929 $27,428
Securities available for sale 394,312 379,138 386,319 369,919 389,829
 
Loans held for sale 1,769 566 399 146 511
Loans 1,296,865 1,183,016 1,134,838 673,784 663,852
Less allowance for loan losses 8,978   8,294   7,286   7,723   7,632
Net Loans 1,287,887   1,174,722   1,127,552   666,061   656,220
 
Other assets 129,920   119,027   121,105   70,596   62,979
Total Assets $1,869,902   $1,707,797   $1,672,403   $1,133,651   $1,136,967
 
Liabilities and Stockholders' Equity
Deposits $1,409,047 $1,330,249 $1,320,569 $909,408 $915,703
Other interest-bearing liabilities 247,985 179,701 155,591 80,338 87,517
Other liabilities 14,823   11,696   13,668   17,134   10,187
Total liabilities 1,671,855 1,521,646 1,489,828 1,006,880 1,013,407
Stockholders' Equity 198,047   186,151   182,575   126,771   123,560
Total Liabilities
and Stockholders' Equity $1,869,902   $1,707,797   $1,672,403   $1,133,651   $1,136,967
 
Period-end shares outstanding 26,944 25,674 25,672 18,409 18,409
Book value per share $7.35 $7.25 $7.11 $6.89 $6.71
Tangible book value per share 5.77 5.72 5.57 6.42 6.23

Capital and Liquidity

Common Equity Tier 1 Capital Ratio (a) 11.58% 12.12% 12.61% 15.03% N/A
Total Risk Based Capital Ratio (a) 12.21% 12.77% 13.20% 16.02% 16.48%
Tier 1 Risk Based Capital Ratio (a) 11.58% 12.12% 12.61% 15.03% 15.43%
Tier 1 Leverage Ratio (a) 9.15% 9.27% 9.27% 10.44% 10.03%
Equity to Asset Ratio 10.59% 10.90% 10.92% 11.18% 10.87%
Tangible Common Equity Ratio 8.50% 8.80% 8.76% 10.50% 10.17%
Net Loans to Assets 68.87% 68.79% 67.42% 58.75% 57.72%
Loans to Deposits 92.04% 88.93% 85.94% 74.09% 72.50%
Asset Quality
Non-performing loans $10,445 $9,620 $7,984 $7,939 $8,481
Other Real Estate Owned 942 1,052 1,128 144 148
Non-performing assets 11,387 10,672 9,112 8,083 8,629
Loans 30 - 89 days delinquent 9,130 6,974 7,146 4,344 5,426
Charged-off loans 447 631 1,496 618 891
Recoveries 151 420 209 259 365
Net Charge-offs 296 211 1,287 359 526
Annualized Net Charge-offs to
Average Net Loans Outstanding 0.09% 0.10% 0.71% 0.22% 0.33%
Allowance for Loan Losses to Total Loans 0.69% 0.70% 0.64% 1.15% 1.15%
Non-performing Loans to Total Loans 0.81% 0.81% 0.70% 1.18% 1.28%
Allowance to Non-performing Loans 85.96% 86.22% 91.26% 97.28% 89.99%
Non-performing Assets to Total Assets 0.61% 0.62% 0.54% 0.71% 0.76%
                                 
(a) December 31, 2015 ratio is estimated
 
 
Reconciliation of Common Stockholders' Equity to Tangible Common Equity
Dec. 31, Sept. 30, June 30, March 31, Dec. 31,
2015 2015 2015 2015 2014
Stockholders' Equity $198,048 $186,151 $182,575 $126,771 $123,560
Less Goodwill and other intangibles 42,661   39,265   39,569   8,646   8,813
Tangible Common Equity $155,387   $146,886   $143,006   $118,125   $114,747
 
Reconciliation of Total Assets to Tangible Assets
Dec. 31, Sept. 30, June 30, March 31, Dec. 31,
2015 2015 2015 2015 2014
Total Assets $1,869,652 $1,707,797 $1,672,403 $1,133,651 $1,136,967
Less Goodwill and other intangibles 42,661   39,265   39,569   8,646   8,813
Tangible Assets $1,826,991   $1,668,532   $1,632,834   $1,125,005   $1,128,154
 
Reconciliation of Net Income Excluding Costs Related to Acquisition Activities For the Twelve Months Ended
For the Three Months Ended
Dec. 31,   Sept. 30,   June 30,   March 31,   Dec. 31, Dec. 31, Dec. 31,
2015 2015 2015 2015 2014 2015 2014
Income before income taxes - Reported $4,023 $2,482 $1,221 $2,828 $2,744 $10,554 $11,597
Acquisition Costs 1,736   2,499   1,912   245   0   6,392   0    
Income before income taxes - Adjusted 5,759 4,981 3,133 3,073 2,744 16,946 11,597
Income tax expense 1,434   1,255   698   673   597   4,060   2,632    
Net income adjusted $4,325   $3,726   $2,435   $2,400   $2,147   $12,886   $8,965    
               
Reconciliation of Income Before Taxes to Pre-Tax, Pre-Provision Income For the Twelve Months Ended
For the Three Months Ended
Dec. 31, Sept. 30, June 30, March 31, Dec. 31, Dec. 31, Dec. 31,
2015 2015 2015 2015 2014 2015 2014
Income before income taxes $4,023 $2,482 $1,221 $2,828 $2,744 $10,554 $11,597
Provision for loan losses 990   1,220   850   450   825   3,510   1,880
Pre-tax, pre-provision income $5,013   $3,702   $2,071   $3,278   $3,569   $14,064   $13,477
 
Dec. 31, Sept. 30, June 30, March 31, Dec. 31,
End of Period Loan Balances 2015 2015 2015 2015 2014
Commercial real estate $492,430 $442,181 $427,028 $231,990 $223,194
Commercial 228,455 204,726 202,552 122,762 120,493
Residential real estate 392,849 360,586 319,820 186,386 184,310
Consumer 180,525   173,041   183,785   130,505   133,628
Total, excluding net deferred loan costs $1,294,259   $1,180,534   $1,133,185   $671,643   $661,625
 
For the Three Months Ended
Dec. 31, Sept. 30, June 30, March 31, Dec. 31,
Noninterest Income 2015 2015 2015 2015 2014
Service charges on deposit accounts $1,049 $929 $672 $603 $712
Bank owned life insurance income 214 184 165 139 117
Trust fees 1,518 1,482 1,509 1,647 1,482
Insurance agency commissions 175 130 118 146 99
Security gains 46 3 35 10 372
Retirement plan consulting fees 425 423 778 504 417
Investment commissions 286 332 256 298 211
Net gains on sale of loans 407 415 156 123 108
Other operating income 1,055   787   720   567   675
Total Noninterest Income $5,175   $4,685   $4,409   $4,037   $4,193
 
For the Three Months Ended
Dec. 31, Sept. 30, June 30, March 31, Dec. 31,
Noninterest Expense 2015 2015 2015 2015 2014
Salaries and employee benefits $8,220 $7,213 $5,663 $5,542 $5,430
Occupancy and equipment 1,772 1,368 1,201 1,111 1,110
State and local taxes 283 400 243 245 193
Professional fees 833 738 546 476 638
Merger related costs 1,736 2,530 1,912 245 0
Advertising 482 344 282 217 757
FDIC insurance 326 256 178 177 178
Intangible amortization 345 304 167 167 192
Core processing charges 770 643 382 381 403
Other operating expenses 1,853 1,725 1,513 1,190 966
Total Noninterest Expense $16,620 $15,521 $12,087 $9,751 $9,867
 
Average Balance Sheets and Related Yields and Rates
(Dollar Amounts in Thousands)
 
Three Months Ended Three Months Ended
December 31, 2015 December 31, 2014
AVERAGE AVERAGE
BALANCE INTEREST RATE BALANCE INTEREST RATE
EARNING ASSETS
Loans $1,262,480 $15,113 4.75% $648,882 $8,009 4.90%
Taxable securities 283,571 1,480 2.07% 318,892 1,770 2.20%
Tax-exempt securities 133,837 1,361 4.03% 80,154 948 4.69%
Equity securities 9,520 145 6.04% 4,282 48 4.45%
Federal funds sold and other 11,523   9   0.31%   8,386   2   0.09%
Total earning assets $1,700,931 18,108 4.22% $1,060,596 10,777 4.03%
 
INTEREST-BEARING LIABILITIES
Time deposits $246,113 $490 0.79% $208,196 $815 1.55%
Savings deposits 539,227 163 0.12% 406,859 114 0.11%
Demand deposits 324,295 161 0.20% 127,112 9 0.03%
Short term borrowings 188,352 91 0.19% 71,110 11 0.06%
Long term borrowings 19,835   118   2.36%   19,983   129   2.56%
Total interest-bearing liabilities $1,317,822 $1,023 0.31% $833,260 $1,078 0.51%
 
Net interest income and interest rate spread $17,085   3.92% $9,699   3.52%
Net interest margin 3.99% 3.63%
 
Average Balance Sheets and Related Yields and Rates
(Dollar Amounts in Thousands)
 
Twelve Months Ended Twelve Months Ended
December 31, 2015 December 31, 2014
AVERAGE AVERAGE
BALANCE INTEREST RATE BALANCE INTEREST RATE
EARNING ASSETS
Loans $955,415 $45,242 4.74% $631,011 $31,390 4.97%
Taxable securities 279,808 5,903 2.11% 332,273 7,282 2.19%
Tax-exempt securities 103,947 4,510 4.34% 81,529 3,839 4.71%
Equity securities 6,561 287 4.37% 4,282 190 4.44%
Federal funds sold and other 16,855   29   0.17%   12,331   19   0.15%
Total earning assets $1,362,586 55,971 4.11% $1,061,426 42,720 4.02%
 
INTEREST-BEARING LIABILITIES
Time deposits $227,412 $2,610 1.15% $217,126 $3,506 1.61%
Savings deposits 468,123 534 0.11% 408,956 466 0.11%
Demand deposits 219,257 345 0.16% 127,066 36 0.03%
Short term borrowings 107,850 177 0.16% 72,870 46 0.06%
Long term borrowings 34,799   424   1.22%   21,240   525   2.47%
Total interest-bearing liabilities $1,057,441 $4,090 0.39% $847,258 $4,579 0.54%
 
Net interest income and interest rate spread $51,881   3.72% $38,141   3.48%
Net interest margin 3.81% 3.59%

Contacts

Farmers National Banc Corp.
Kevin J. Helmick, 330-533-3341
President and CEO
Email: exec@farmersbankgroup.com

Contacts

Farmers National Banc Corp.
Kevin J. Helmick, 330-533-3341
President and CEO
Email: exec@farmersbankgroup.com