UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_____________________

Form 8-K
_____________________

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event Reported): July 28, 2020  

EAGLE BANCORP MONTANA, INC.
(Exact Name of Registrant as Specified in Charter)

Delaware1-3468227-1449820
(State or Other Jurisdiction of Incorporation)(Commission File Number)(I.R.S. Employer Identification Number)

 

1400 Prospect Ave., Helena, Montana 59601
(Address of Principal Executive Offices) (Zip Code)

(406) 442-3080
(Registrant's telephone number, including area code)


(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 [   ]  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 [   ]  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 [   ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 [   ]  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each classTrading Symbol(s)Name of each exchange on which registered
Common Stock par value $0.01 per shareEBMTNASDAQ Global Market

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2). Emerging growth company [   ]

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [   ]

 
 

Item 2.02. Results of Operations and Financial Condition.

On July 28, 2020, Eagle Bancorp Montana, Inc. announced its results of operations for the quarter ended June 30, 2020.  A copy of the press release announcing Eagle’s results for the quarter ended June 30, 2020, and dated July 28, 2020 is attached as Exhibit 99.1 and incorporated herein by reference.

The information in Item 2.02, as well as Exhibit 99.1, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933.

Item 9.01. Financial Statements and Exhibits.

(d)           Exhibits

Exhibit No.         Description
99.1  Eagle Bancorp press release issued July 28, 2020.


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 EAGLE BANCORP MONTANA, INC.
   
  
Date: July 28, 2020By: /s/ Laura F. Clark        
  Laura F. Clark
  Executive Vice President & CFO
  

EdgarFiling

EXHIBIT 99.1

Eagle Bancorp Montana Earns $5.7 Million, or $0.84 per Diluted Share, in Second Quarter 2020; Increases Quarterly Cash Dividend by 2.7% to $0.0975 per Share and Renews Stock Repurchase Plan

HELENA, Montana, July 28, 2020 (GLOBE NEWSWIRE) -- Eagle Bancorp Montana, Inc. (NASDAQ: EBMT), (the “Company,” “Eagle”), the holding company of Opportunity Bank of Montana, today reported net income in the second quarter of 2020 increased 78.1% to $5.7 million, or $0.84 per diluted share, compared to $3.2 million, or $0.51 per diluted share, in the second quarter a year ago, reflecting the high level of contributions from mortgage banking and gains from sale of loans. Net income increased 46.0% when compared to $3.9 million, or $0.57 per diluted share, in the preceding quarter. In the first six months of 2020, net income increased 118.1% to $9.7 million, or $1.41 per diluted share, compared to $4.4 million, or $0.69 per diluted share, in the first six months of 2019.

Eagle’s board of directors increased its quarterly cash dividend by 2.7% to $0.0975 per share on July 23, 2020. The dividend will be payable September 4, 2020 to shareholders of record August 14, 2020.  The current annualized dividend yield is 2.50% based on recent market prices.

“Higher mortgage banking operations due to the historically low interest rate environment contributed to record second quarter earnings,” said Peter J. Johnson, President and CEO.  “While our second quarter operating performance was strong, we continued to see the impact of the COVID-19 pandemic and its consequences on our Montana communities. When Montana entered its Phase 2 reopening June 1, 2020, we reopened our branch lobbies; however, due to increased COVID-19 cases throughout the state, we closed some branch lobbies again on July 10. In addition, effective July 16 Montana implemented a mandatory mask directive for indoor areas open to the public. To keep our employees, and communities safe and healthy, we have made accommodations for employees to work from home when feasible while keeping drive-ups open and scheduling in-person appointments.  We are closely monitoring borrowers and businesses we service and are providing debt service relief for those who have been impacted.” 

COVID-19 Preparations as of June 30, 2020:

Recent Events

On June 10, 2020, Eagle issued $15 million in subordinated notes to certain qualified institutional accredited investors through a private placement offering. The net cash proceeds from the sale of the subordinated notes was approximately $14.7 million, and the subordinated notes are expected to qualify as Tier 2 capital for regulatory purposes. Eagle intends to use the net proceeds from the offering for general corporate purposes.  In July the Company redeemed $10 million of 6.75% subordinated notes due 2025.

Acquisitions

On January 1, 2020, Eagle completed its acquisition of Western Holding Company of Wolf Point, and its wholly owned subsidiary, Western Bank of Wolf Point, in a transaction valued at approximately $15.0 million.  In the transaction, Eagle acquired one retail bank branch and approximately $104 million in assets, $87 million in deposits and $43 million in gross loans.

On January 1, 2019, Eagle completed its acquisition of Big Muddy Bancorp, Inc. and its wholly owned subsidiary, The State Bank of Townsend, located in Townsend, Montana, which added approximately $108 million in assets, $93 million in deposits and $89 million in gross loans.

On January 31, 2018, Eagle completed its acquisition of TwinCo Inc., which added approximately $96 million in assets, $82 million in deposits and $55 million in gross loans.

Second Quarter 2020 Highlights (at or for the three-month period ended June 30, 2020, except where noted)

Balance Sheet Results

Total assets increased 23.9% to $1.25 billion at June 30, 2020, compared to $1.01 billion a year ago, in large part due to the Western Holding Company of Wolf Point acquisition. Total assets grew 7.8% from $1.16 billion three months earlier, primarily due to the addition of SBA PPP loans and the related deposit inflows. 

“Our recent acquisitions continue to deliver strong balance sheet growth, with total loans increasing 11.7% year-over-year, resulting in solid overall expansion of the loan portfolio,” said Johnson.  “Additionally, loans increased 2.3% over the preceding quarter, largely due to the addition of $44.9 million in SBA PPP loans during the quarter.” Total loans were $840.8 million at June 30, 2020, compared to $752.4 million a year earlier, and $822.0 million three months earlier.  

Eagle originated $258.2 million in new residential mortgages during the quarter, excluding construction loans, and sold $222.3 million in residential mortgages, with an average gross margin on sale of mortgage loans of approximately 3.56%. This production compares to residential mortgage originations of $140.3 million in the preceding quarter with sales of $132.1 million.

Commercial real estate loans increased modestly to $320.6 million at June 30, 2020, compared to $316.6 million a year earlier.  Commercial loans increased 65.1% to $122.2 million, compared to $74.0 million a year ago, reflecting SBA PPP loans originated during the second quarter of 2020.  Agricultural and farmland loans increased 26.1% to $117.4 million at June 30, 2020, compared to $93.1 million a year earlier.  Residential mortgage loans decreased to $112.0 million, compared to $114.9 million a year earlier.  Home equity loans increased 5.7% to $58.8 million, commercial construction and development loans increased 6.7% to $53.4 million, residential construction loans increased 28.5% to $38.9 million, and consumer loans increased 5.5% to $20.2 million, compared to a year ago. 

Total deposits increased 27.7% to $955.4 million at June 30, 2020, compared to $748.4 million at June 30, 2019, and increased 7.6% compared to $888.2 million at March 31, 2020. The increase during the quarter was partially due to SBA PPP loans funding into noninterest-bearing checking accounts. Noninterest-bearing checking accounts represent 28.4%, interest-bearing checking accounts represent 15.3%, savings accounts represent 16.9%, money market accounts comprise 17.4% and time certificates of deposit make up 22.0% of the total deposit portfolio, at June 30, 2020.

Shareholders’ equity increased 22.3% to $141.5 million at June 30, 2020, compared to $115.7 million a year earlier and increased 5.8% compared to $133.7 million three months earlier. Tangible book value increased to $17.32 per share, at June 30, 2020, compared to $15.12 per share a year earlier and $16.14 per share three months earlier. 

Operating Results

Eagle’s NIM was 3.85% in the second quarter of 2020, compared to 4.04% in the preceding quarter, and 4.31% in the second quarter a year ago. “The short-term interest rate reduction by the Federal Reserve in March 2020 put continued pressure on loan yields.  Also affecting our NIM was lower yields on newly funded PPP loans,” said Johnson. The interest accretion on purchased loans totaled $357,000 and resulted in a 13 basis-point increase in the NIM during the second quarter, compared to $558,000 and a 22 basis-point increase in the NIM during the preceding quarter. Year-to-date, Eagle’s NIM was 3.95% compared with 4.32% in the first six months of 2019. The investment securities portfolio increased to $174.5 million at June 30, 2020, compared to $167.9 million at March 31, 2020, and $124.1 million at June 30, 2019. Average yields on earning assets for the second quarter decreased to 4.48% from 5.17% a year ago, largely due to the acquired investment portfolio of Western Holding Company of Wolf Point and adding PPP loans at a lower rate.

Eagle’s second quarter revenues were $24.1 million, a 28.4% increase compared to $18.8 million in the preceding quarter and a 58.7% increase when compared to $15.2 million in the second quarter a year ago.  The year-over-year increase was a result of increased mortgage banking income and gain on sale of mortgages as well as growth from the Western Holding Company of Wolf Point acquisition.  Year-to-date, revenues increased 51.8%, to $42.9 million, compared to $28.3 million in the first six months of 2019. 

Net interest income, before the provision for loan losses, was $10.4 million in the second quarter, which was consistent with the first quarter 2020.  In the second quarter of 2019, net interest income was $9.7 million.  In the first six months of 2020, net interest income increased 9.6% to $20.9 million, compared to $19.1 million in the first six months of 2019.

Noninterest income increased 65.0% to $13.7 million in the second quarter of 2020, compared to $8.3 million in the preceding quarter, and increased 148.9% compared to $5.5 million in the second quarter a year ago.  The net gain on sales of mortgage loans totaled $7.9 million in the second quarter of 2020 and $5.4 million in the preceding quarter.  This compares to $3.4 million in the second quarter a year ago. Year-to-date, noninterest income grew 139.2% to $22.0 million, compared to $9.2 million in the first six months of 2019.

Eagle’s second quarter noninterest expenses were $15.1 million compared to $12.8 million in the preceding quarter and $10.5 million in the second quarter a year ago.  Due to an increase in prepayment speed assumptions, an impairment expense on the mortgage servicing rights asset of $1.1 million was recorded.  In the first six months of the year, noninterest expenses totaled $28.0 million, compared to $21.5 million in the first six months of 2019.

For the second quarter of 2020, the income tax provision totaled $2.0 million, for an effective tax rate of 26.1%, compared to $1.3 million in the preceding quarter and $780,000 in the second quarter of 2019.

Credit Quality

“We continue to build reserves based on a combination of loan growth and as a response to the COVID-19 economic disruption,” Johnson said.  Second quarter provision for loan losses was $1.2 million, compared to $670,000 in the preceding quarter and $697,000 in the second quarter a year ago.  The allowance for loan losses represented 124.6% of nonperforming loans at June 30, 2020, compared to 155.8% three months earlier and 206.4% a year earlier.  

Nonperforming loans (“NPLs”) were $8.4 million at June 30, 2020, compared to $5.9 million at March 31, 2020, and $3.8 million a year earlier. The increase year-over-year in nonperforming loans was impacted by acquired loans which make up approximately $1.8 million of the balance as of June 30, 2020.

Eagle’s total other real estate owned (“OREO”) and other repossessed assets totaled $57,000 at June 30, 2020, compared to $60,000 at March 31, 2020 and $91,000 at June 30, 2019. Nonperforming assets (“NPAs”), consisting of nonaccrual loans, OREO and other repossessed assets, loans delinquent 90 days or more and restructured loans, increased to $8.5 million at June 30, 2020, or 0.68% of total assets, compared to $6.0 million, or 0.52% of total assets three months earlier and $3.8 million, or 0.38% of total assets a year earlier.   

Net loan recoveries totaled $23,000 in the second quarter, compared to net loan charge-offs of $20,000 in the second quarter of 2020, and charge-offs of $46,000 in the second quarter a year ago. The allowance for loan losses was $10.5 million, or 1.25% of total loans, at June 30, 2020, compared to $9.3 million, or 1.13% of total loans, at March 31, 2020, and $7.8 million, or 1.03% of total loans, a year ago.

A fair value analysis of the acquired loan portfolios of Western Holding Company of Wolf Point, Big Muddy Bancorp, Inc., and Twin Co, Inc. resulted in an accretable discount at the time of acquisition.  The total loan discount on Western Holding Company of Wolf Point acquired loans was $1.2 million as of January 1, 2020, with $918,000 remaining as of June 30, 2020. The total loan discount on Big Muddy Bancorp, Inc. acquired loans was $2.8 million as of January 1, 2019, with $1.0 million remaining as of June 30, 2020.  The total loan discount on Twin Co, Inc. acquired loans was $1.8 million as of January 31, 2018, with $500,000 remaining at June 30, 2020.  The total remaining accretable loan discount as of June 30, 2020 was $2.4 million.

Capital Management

Eagle Bancorp Montana, Inc. continues to be well capitalized with the ratio of tangible common shareholders’ equity to tangible assets of 9.64% as of June 30, 2020. (Shareholders’ equity, less goodwill and core deposit intangible to tangible assets).

Stock Repurchase

Eagle announced that its Board of Directors has authorized the repurchase of up to 100,000 shares of its common stock, representing approximately 1.47% of outstanding shares. Under the plan, shares may be purchased by the company on the open market or in privately negotiated transactions. The extent to which the company repurchases its shares and the timing of such repurchase will depend upon market conditions and other corporate considerations.

About the Company

Eagle Bancorp Montana, Inc. is a bank holding company headquartered in Helena, Montana, and is the holding company of Opportunity Bank of Montana, a community bank established in 1922 that serves consumers and small businesses in Montana through 23 banking offices. Additional information is available on the bank’s website at www.opportunitybank.com. The shares of Eagle Bancorp Montana, Inc. are traded on the NASDAQ Global Market under the symbol “EBMT.”

Forward Looking Statements

This release may contain certain "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, and may be identified by the use of such words as "believe," “will”’ "expect," "anticipate," "should," "planned," "estimated," and "potential." These forward-looking statements include, but are not limited to statements of our goals, intentions and expectations; statements regarding our business plans, prospects, mergers with Western Bank of Wolf Point, Ruby Valley Bank and The State Bank of Townsend, growth and operating strategies; statements regarding the current global COVID-19 pandemic, statements regarding the asset quality of our loan and investment portfolios; and estimates of our risks and future costs and benefits. These forward-looking statements are based on current beliefs and expectations of our management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. These factors include, but are not limited to, changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements; general economic conditions and political events, either nationally or in our market areas, that are worse than expected; the duration and impact of the COVID-19 pandemic, including but not limited to adverse effects on our employees, customers and third-party service providers, the ultimate extent of the impacts on our business, financial position, results of operations, liquidity and prospects, continued deterioration in general business and economic conditions could adversely affect our revenues and the values of our assets and liabilities, lead to a tightening of credit and increase stock price volatility, and potential impairment charges; competition among depository and other financial institutions; loan demand or residential and commercial real estate values in Montana; our ability to continue to  increase and manage our commercial real estate, commercial business and agricultural loans; the costs and effects of legal, compliance and regulatory actions, changes and developments, including the initiation and resolution of legal proceedings (including any securities, bank operations, consumer or employee litigation; inflation and changes in the interest rate environment that reduce our margins or reduce the fair value of financial instruments; adverse changes in the securities markets; other economic, governmental, competitive, regulatory and technological factors that may affect our operations; cyber incidents, or theft or loss of Company or customer data or money; the effect of our acquisitions of Western Bank of Wolf Point, Ruby Valley Bank and The State Bank of Townsend, including the failure to achieve expected revenue growth and/or expense savings, the failure to effectively integrate their operations and the diversion of management time on issues related to the integration. Because of these and other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements. All information set forth in this press release is current as of the date of this release and the company undertakes no duty or obligation to update this information.

Use of Non-GAAP Financial Measures

In addition to results presented in accordance with generally accepted accounting principles utilized in the United States, or GAAP, the Financial Ratios and Other Data contains non-GAAP financial measures. Non-GAAP disclosures include: 1) core efficiency ratio, 2) tangible book value per share, 3) tangible common equity to tangible assets, 4) earnings per diluted share, excluding acquisition costs and 5) return on average assets, excluding acquisition costs. The Company uses these non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance. In particular, the use of tangible book value per share and tangible common equity to tangible assets is prevalent among banking regulators, investors and analysts.

The numerator for the core efficiency ratio is calculated by subtracting acquisition costs and intangible asset amortization from noninterest expense. Tangible assets and tangible common shareholders’ equity are calculated by excluding intangible assets from assets and shareholders’ equity, respectively. For these financial measures, our intangible assets consist of goodwill and core deposit intangible. Tangible book value per share is calculated by dividing tangible common shareholders’ equity by the number of common shares outstanding.  We believe that this measure is consistent with the capital treatment by our bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios and present this measure to facilitate the comparison of the quality and composition of our capital over time and in comparison, to our competitors.

Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited.  Further, the non-GAAP financial measure of tangible book value per share should not be considered in isolation or as a substitute for book value per share or total shareholders’ equity determined in accordance with GAAP, and may not be comparable to a similarly titled measure reported by other companies. Reconciliation of the GAAP and non-GAAP financial measures are presented below.

Balance Sheet        
(Dollars in thousands, except per share data)  (Unaudited) 
      June 30,March 31,June 30, 
       2020  2020  2019  
          
Assets:        
 Cash and due from banks   $12,555 $11,544 $10,581  
 Interest bearing deposits in banks   11,028  8,229  2,855  
 Federal funds sold     29,305  -  -  
  Total cash and cash equivalents  52,888  19,773  13,436  
 Securities available-for-sale    174,526  167,904  124,065  
 FHLB stock     4,057  5,161  5,384  
 FRB stock     2,601  2,601  2,526  
 Mortgage loans held-for-sale, at fair value   57,715  25,187  23,760  
 Loans:        
   Real estate loans:       
   Residential 1-4 family    111,954  122,650  114,898  
   Residential 1-4 family construction   38,864  37,397  30,250  
   Commercial real estate    320,634  337,219  316,612  
   Commercial construction and development  53,388  55,850  50,027  
   Farmland     58,609  62,551  46,051  
   Other loans:        
   Home equity     58,755  57,752  55,582  
   Consumer     20,231  19,924  19,181  
   Commercial     122,182  77,698  74,008  
   Agricultural     58,823  52,178  47,040  
   Unearned loan fees    (2,611) (1,185) (1,215) 
  Total loans    840,829  822,034  752,434  
 Allowance for loan losses    (10,500) (9,250) (7,750) 
  Net loans    830,329  812,784  744,684  
 Accrued interest and dividends receivable   6,075  5,329  4,903  
 Mortgage servicing rights, net    8,334  9,018  7,666  
 Premises and equipment, net    52,897  51,731  36,992  
 Cash surrender value of life insurance, net   26,058  25,898  23,724  
 Goodwill     20,798  20,798  15,710  
 Core deposit intangible, net    2,669  2,832  3,136  
 Deferred tax asset, net    -  -  75  
 Other assets     9,487  9,584  1,664  
  Total assets   $1,248,434 $1,158,600 $1,007,725  
          
Liabilities:        
 Deposit accounts:        
   Noninterest bearing    271,259  223,723  183,116  
   Interest bearing     684,185  664,502  565,272  
  Total deposits   955,444  888,225  748,388  
 Accrued expenses and other liabilities   20,458  17,067  11,987  
 Deferred tax liability, net    541  58  -  
 FHLB advances and other borrowings   90,786  94,585  106,748  
 Other long-term debt, net    39,676  24,957  24,908  
  Total liabilities   1,106,905  1,024,892  892,031  
          
Shareholders' Equity:        
 Preferred stock (par value $0.01 per share; 1,000,000 shares    
 authorized; no shares issued or outstanding)  -  -  -  
 Common stock (par value $0.01; 20,000,000 shares authorized;    
 7,110,833, 7,110,833 and 6,714,983 shares issued;     
 6,817,602, 6,818,883 and 6,403,693 shares outstanding at June 30, 2020,   
 March 31, 2020 and June 30, 2019, respectively)  71  71  67  
 Additional paid-in capital    77,506  77,399  68,535  
 Unallocated common stock held by Employee Stock Ownership Plan (227) (269) (393) 
 Treasury stock, at cost (293,231, 291,950 and 311,290 shares at    
 June 30, 2020, March 31, 2020 and June 30, 2019, respectively) (3,664) (3,643) (3,850) 
 Retained earnings     63,757  58,670  50,167  
 Accumulated other comprehensive income, net of tax  4,086  1,480  1,168  
  Total shareholders' equity  141,529  133,708  115,694  
  Total liabilities and shareholders' equity$1,248,434 $1,158,600 $1,007,725  
          



Income Statement   (Unaudited)  (Unaudited) 
(Dollars in thousands, except per share data)  Three Months Ended Six Months Ended 
       June 30,March 31,June 30, June 30, 
        2020 2020 2019  2020 2019 
Interest and dividend income:         
 Interest and fees on loans  $11,060$11,432$10,599 $22,492$20,647 
 Securities available-for-sale   952 1,027 928  1,979 1,886 
 FRB and FHLB dividends   95 94 95  189 190 
 Other interest income   26 78 16  104 36 
  Total interest and dividend income   12,133 12,631 11,638  24,764 22,759 
Interest expense:          
 Interest expense on deposits   945 1,339 924  2,284 1,711 
 FHLB advances and other borrowings   342 463 656  805 1,250 
 Other long-term debt   423 352 364  775 729 
  Total interest expense   1,710 2,154 1,944  3,864 3,690 
Net interest income    10,423 10,477 9,694  20,900 19,069 
Loan loss provision    1,227 670 697  1,897 1,301 
  Net interest income after loan loss provision  9,196 9,807 8,997  19,003 17,768 
              
Noninterest income:         
 Service charges on deposit accounts   216 316 292  532 553 
 Net gain on sale of loans   7,920 5,411 3,360  13,331 5,959 
 Mortgage banking, net   3,358 1,602 722  4,960 1,087 
 Interchange and ATM fees   379 337 338  716 613 
 Appreciation in cash surrender value of life insurance  160 160 160  320 317 
 Net gain on sale of available-for-sale securities   1,068 - 104  1,068 49 
 Other noninterest income   597 478 527  1,075 619 
  Total noninterest income   13,698 8,304 5,503  22,002 9,197 
              
Noninterest expense:         
 Salaries and employee benefits   9,267 7,682 6,510  16,949 12,502 
 Occupancy and equipment expense   1,188 1,209 1,043  2,397 2,077 
 Data processing   1,089 1,250 854  2,339 1,782 
 Advertising    167 249 212  416 480 
 Amortization    166 164 253  330 507 
 Loan costs    398 247 177  645 312 
 FDIC insurance premiums   3 69 55  72 115 
 Postage     86 98 79  184 147 
 Professional and examination fees   407 285 280  692 585 
 Acquisition costs   29 128 5  157 1,176 
 Other noninterest expense   2,333 1,467 1,005  3,800 1,811 
  Total noninterest expense   15,133 12,848 10,473  27,981 21,494 
              
Income before provision for income taxes   7,761 5,263 4,027  13,024 5,471 
Provision for Income taxes   2,026 1,336 780  3,362 1,041 
Net income    $5,735$3,927$3,247 $9,662$4,430 
              
Basic earnings per share  $0.84$0.58$0.51 $1.42$0.69 
Diluted earnings per share  $0.84$0.57$0.51 $1.41$0.69 
              
Basic weighted average shares outstanding   6,818,494 6,818,883 6,408,627  6,818,688 6,429,362 
              
Diluted weighted average shares outstanding   6,855,856 6,830,925 6,425,015  6,853,065 6,446,368 
              



ADDITIONAL FINANCIAL INFORMATION (Unaudited) 
(Dollars in thousands, except per share data)Three or Six Months Ended
   June 30,March 31,June 30,
    2020  2020  2019 
      
Mortgage Banking Activity (For the quarter):   
 Mortgage servicing income, net$(345)$228 $247 
 Net gain (loss) on mortgage banking derivatives 2,155  1,247  (529)
 Net gain on fair value of loans held-for-sale 1,548  127  1,004 
  Mortgage banking, net$3,358 $1,602 $722 
      
Mortgage Banking Activity (Year-to-date):   
 Mortgage servicing income, net$(117)$228 $612 
 Net gain (loss) on mortgage banking derivatives 3,402  1,247  (529)
 Net gain on fair value of loans held-for-sale 1,675  127  1,004 
  Mortgage banking, net$4,960 $1,602 $1,087 
      
Performance Ratios (For the quarter):   
 Return on average assets 1.89% 1.36% 1.30%
 Return on average equity 16.66% 11.87% 11.37%
 Net interest margin 3.85% 4.04% 4.31%
 Core efficiency ratio* 61.93% 66.85% 67.22%
      
Performance Ratios (Year-to-date):   
 Return on average assets 1.63% 1.36% 0.90%
 Return on average equity 14.31% 11.87% 7.97%
 Net interest margin 3.95% 4.04% 4.32%
 Core efficiency ratio* 64.09% 66.85% 70.09%
      
Asset Quality Ratios and Data:As of or for the Three Months Ended
   June 30,March 31,June 30,
    2020  2020  2019 
      
 Nonaccrual loans $5,632 $4,653 $3,608 
 Loans 90 days past due and still accruing 666  943  126 
 Restructured loans, net 2,132  340  21 
  Total nonperforming loans 8,430  5,936  3,755 
 Other real estate owned and other repossessed assets 57  60  91 
  Total nonperforming assets$8,487 $5,996 $3,846 
      
 Nonperforming loans / portfolio loans 1.00% 0.72% 0.50%
 Nonperforming assets / assets 0.68% 0.52% 0.38%
 Allowance for loan losses / portfolio loans 1.25% 1.13% 1.03%
 Allowance / nonperforming loans 124.56% 155.83% 206.39%
 Gross loan charge-offs for the quarter$11 $36 $81 
 Gross loan recoveries for the quarter$34 $16 $35 
 Net loan charge-offs (recoveries) for the quarter$(23)$20 $46 
      
ADDITIONAL FINANCIAL INFORMATION (Continued) (Unaudited) 
(Dollars in thousands, except per share data)June 30,March 31,June 30,
    2020  2020  2019 
Capital Data (At quarter end):   
 Tangible book value per share**$17.32 $16.14 $15.12 
 Shares outstanding 6,817,602  6,818,883  6,403,693 
 Tangible common equity to tangible assets*** 9.64% 9.70% 9.79%
      
Other Information:    
 Average total assets for the quarter$1,214,876 $1,153,735 $1,000,701 
 Average total assets year-to-date$1,183,120 $1,153,735 $983,764 
 Average earning assets for the quarter$1,086,301 $1,039,034 $902,263 
 Average earning assets year-to-date$1,061,488 $1,039,034 $890,468 
 Average loans for the quarter ****$867,374 $840,427 $754,197 
 Average loans year-to-date ****$853,900 $840,427 $740,427 
 Average equity for the quarter$137,693 $132,352 $114,208 
 Average equity year-to-date$135,017 $132,352 $111,165 
 Average deposits for the quarter$931,656 $892,789 $741,943 
 Average deposits year-to-date$911,042 $892,789 $733,381 
      
* The core efficiency ratio is a non-GAAP ratio that is calculated by dividing non-interest expense, exclusive of acquisition
costs and intangible asset amortization, by the sum of net interest income and non-interest income.  
** The tangible book value per share is a non-GAAP ratio that is calculated by dividing shareholders' equity, 
less goodwill and core deposit intangible, by common shares outstanding.   
*** The tangible common equity to tangible assets is a non-GAAP ratio that is calculated by dividing shareholders' 
equity, less goodwill and core deposit intangible, by total assets, less goodwill and core deposit intangible. 
**** Includes loans held for sale   


Core Efficiency Ratio (Unaudited)  (Unaudited) 
(Dollars in thousands)Three Months Ended Six Months Ended 
     June 30,March 31,June 30, June 30, 
      2020  2020  2019   2020  2019  
Calculation of Core Efficiency Ratio:       
 Noninterest expense$15,133 $12,848 $10,473  $27,981 $21,494  
 Acquisition costs (29) (128) (5)  (157) (1,176) 
 Intangible asset amortization (166) (164) (253)  (330) (507) 
  Core efficiency ratio numerator 14,938  12,556  10,215   27,494  19,811  
            
 Net interest income 10,423  10,477  9,694   20,900  19,069  
 Noninterest income 13,698  8,304  5,503   22,002  9,197  
  Core efficiency ratio denominator 24,121  18,781  15,197   42,902  28,266  
            
 Core efficiency ratio 61.93% 66.85% 67.22%  64.09% 70.09% 
            



Tangible Book Value and Tangible Assets (Unaudited) 
(Dollars in thousands, except per share data) June 30,March 31,June 30, 
       2020  2020  2019  
Tangible Book Value:       
 Shareholders' equity  $141,529 $133,708 $115,694  
 Goodwill and core deposit intangible, net  (23,467) (23,630) (18,846) 
  Tangible common shareholders' equity$118,062 $110,078 $96,848  
          
 Common shares outstanding at end of period 6,817,602  6,818,883  6,403,693  
          
 Common shareholders' equity (book value) per share (GAAP)$20.76 $19.61 $18.07  
          
 Tangible common shareholders' equity (tangible book value)    
  per share (non-GAAP)  $17.32 $16.14 $15.12  
          
Tangible Assets:       
 Total assets   $1,248,434 $1,158,600 $1,007,725  
 Goodwill and core deposit intangible, net  (23,467) (23,630) (18,846) 
  Tangible assets (non-GAAP) $1,224,967 $1,134,970 $988,879  
          
 Tangible common shareholders' equity to tangible assets    
  (non-GAAP)    9.64% 9.70% 9.79% 
          



Earnings Per Diluted Share, Excluding Acquisition Costs(Unaudited) (Unaudited) 
(Dollars in thousands, except per share data)Three Months Ended Six Months Ended 
     June 30,March 31,June 30, June 30, 
      2020  2020  2019   2020  2019  
            
Net interest income after loan loss provision$9,196 $9,807 $8,997  $19,003 $17,768  
Noninterest income   13,698  8,304  5,503   22,002  9,197  
            
Noninterest expense   15,133  12,848  10,473   27,981  21,494  
 Acquisition costs   (29) (128) (5)  (157) (1,176) 
Noninterest expense, excluding acquisition costs 15,104  12,720  10,468   27,824  20,318  
            
Income before income taxes  7,790  5,391  4,032   13,181  6,647  
Income tax expense, excluding acquisition costs       
 related taxes   2,034  1,368  781   3,403  1,265  
Net Income, excluding acquisition costs$5,756 $4,023 $3,251  $9,778 $5,382  
            
Diluted earnings per share (GAAP) $0.84 $0.57 $0.51  $1.41 $0.69  
Diluted earnings per share, excluding acquisition       
 costs (non-GAAP) $0.84 $0.59 $0.51  $1.43 $0.83  
            



Return on Average Assets, Excluding Acquisition Costs (Unaudited)
(Dollars in thousands)  June 30,March 31,June 30,
      2020  2020  2019 
For the quarter:     
 Net income, excluding acquisition costs (non-GAAP)* $5,756 $4,023 $3,251 
 Average total assets quarter to date  $1,214,876 $1,153,735 $1,000,701 
 Return on average assets, excluding acquisition costs (non-GAAP) 1.90% 1.39% 1.30%
        
Year-to-date:     
 Net income, excluding acquisition costs (non-GAAP)* $9,778 $4,023 $5,382 
 Average total assets year to date  $1,183,120 $1,153,735 $983,764 
 Return on average assets, excluding acquisition costs (non-GAAP) 1.65% 1.39% 1.09%
        
* See Earnings Per Diluted Share, Excluding Acquisition Costs table for GAAP to non-GAAP reconciliation.


Contacts: Peter J. Johnson, President and CEO
(406) 457-4006
Laura F. Clark, EVP and CFO
(406) 457-4007