×

Xenith Bankshares, Inc. Reports Second Quarter and First Half 2016 Results

RICHMOND, Va., July 27, 2016 (GLOBE NEWSWIRE) -- Xenith Bankshares, Inc. (Nasdaq:XBKS), parent company of Xenith Bank, a business-focused bank serving the Greater Washington, D.C., Richmond and Greater Hampton Roads, Virginia markets, today announced financial results for the three and six months ended June 30, 2016.

Xenith Bankshares reported net income of $910 thousand, or $0.07 per diluted common share, for the second quarter of 2016 compared to $823 thousand, or $0.06 per diluted common share, in the second quarter of 2015 and net income of $367 thousand, or $0.03 per diluted common share, in the first quarter of 2016. Results in the second quarter of 2016 include $545 thousand of pre-tax ($0.031 per diluted common share, after tax) costs related to the company’s previously-announced merger with Hampton Roads Bankshares, Inc., which is scheduled to close on July 29, 2016 subject to shareholder approval and the satisfaction of other customary closing conditions. Results in the first quarter of 2016 include $1.0 million of pre-tax ($0.081 per diluted common share, after tax) of merger-related costs.

The company reported $1.3 million of net income, or $0.09 per diluted common share, for the six months ended June 30, 2016 compared to net income of $1.7 million, or $0.13 per diluted common share, for the six months ended June 30, 2015. Results in the six months ended June 30, 2016 include $1.6 million of pre-tax ($0.111 per diluted common share, after tax) of merger related costs.

T. Gaylon Layfield, III, President and Chief Executive Officer, commented: “Excluding merger-related expenses associated with our proposed merger with Hampton Roads Bankshares, Inc., our first half of 2016 was our most profitable first half in any year since we started Xenith. Net loan growth for the first half of 2016 was at an annualized rate of 10.9%. Excluding our investments in two alternative asset classes, mortgage warehouse lending through participation arrangements and guaranteed student loans, core loans increased at an annualized rate of 5.7% over the same period. I am pleased that total noninterest expense, excluding merger-related expenses, has been well controlled.”

Second Quarter and First Half 2016 Highlights

  • Income before income tax for the three months ended June 30, 2016 was $1.2 million compared to income before income tax of $1.2 million for the same period of 2015 and $895 thousand for the three months ended March 31, 2016. Income before income tax for the 2016 periods ended June 30, 2016 and March 31, 2016 included $545 thousand and $1.0 million, respectively, of merger-related costs.
  • Income before income tax for the six months ended June 30, 2016 was $2.1 million compared to income before income tax of $2.5 million for the same period of 2015. Income before income tax for the six-month period ended June 30, 2016 included $1.6 million of merger-related costs.
  • Net interest income in the three months ended June 30, 2016 was $7.5 million compared to $7.3 million in the three months ended June 30, 2015 and $7.7 million in the three months ended March 31, 2016. Accretion of acquired loan discounts in the three months ended June 30, 2016 was $154 thousand compared to $359 thousand in the same period of 2015 and $445 thousand in the three months ended March 31, 2016.
  • The company’s efficiency ratio for the second quarter of 2016 was 83% (76%1 excluding merger-related costs) compared to 76% for the second quarter of 2015 and 87% (74%1 excluding merger-related costs) for the first quarter of 2016.
  • Net loans were $814.3 million at June 30, 2016, a $42.1 million increase from $772.2 million at December 31, 2015 and an increase of $42.2 million, or 10.9% annualized rate, from $772.0 million at March 31, 2016. Excluding the company’s investments in mortgage warehouse lending programs through participation arrangements, which increased $29.0 million, and guaranteed student loans, which declined $5.8 million, net loans at June 30, 2016 increased $18.8 million from December 31, 2015, a 5.7% annualized growth rate. Excluding the increase in mortgage warehouse loans of $30.6 million and decline in guaranteed student loans of $12.7 million, net loans at June 30, 2016 increased 35.2 million from June 30, 2015.
  • Average interest-earning assets in the three months ended June 30, 2016 were $1.00 billion, an increase of 8.4% from $922.3 million in the three months ended June 30, 2015. Total assets at June 30, 2016 were $1.07 billion compared to $1.04 billion at December 31, 2015. Total assets at June 30, 2016 increased $77.9 million from total assets of $993.1 million at June 30, 2015.
  • Average interest-bearing liabilities in the three months ended June 30, 2016 were $778.3 million, an increase of 8.6% from $716.9 million in the three months ended June 30, 2015. Total deposits at June 30, 2016 were $917.4 million compared to $889.0 million at December 31, 2015 and $847.6 million at June 30, 2015.
  • Asset quality and coverage for loan and lease losses remained strong at June 30, 2016 with ratios of nonperforming assets to total assets of 0.61%, nonperforming assets to total loans of 0.80%, and allowance for loan and lease losses to nonaccrual loans of 119.45%.
  • Net charge-offs as a percentage of average loans were 0.07% for the six months ended June 30, 2016 compared to 0.18% for the year ended December 31, 2015.
  • The company’s combined capital strength was reflected in ratios that were well above regulatory standards for "well-capitalized" banks, with a common equity Tier 1 capital ratio of 9.59%, a Tier 1 leverage ratio of 8.69%, a Tier 1 risk-based capital ratio of 9.59%, and a total risk-based capital ratio of 11.28% at June 30, 2016. Xenith Bank had a common equity Tier 1 capital ratio of 11.49%, a Tier 1 leverage ratio of 10.42%, a Tier 1 risk-based capital ratio of 11.49%, and a total risk-based capital ratio of 12.30% at June 30, 2016.

Operating Results

Second Quarter 2016 compared to Second Quarter 2015

Total interest income for the three months ended June 30, 2016 was $9.4 million compared to $8.9 million for the three months ended June 30, 2015. For the three-month period of 2016, total interest income reflected average interest-earning assets of $1.00 billion compared to $922.3 million in interest-earning assets in the same period of 2015, an increase of 8.4%. Asset yields in the 2016 three-month period were 3.83% compared to yields of 3.89% in the 2015 period. Accretion from acquired loan discounts was $154 thousand in the second quarter of 2016 compared to $359 thousand in the second quarter of 2015.

Total interest expense for the three months ended June 30, 2016 was $1.9 million compared to $1.5 million for the three months ended June 30, 2015. Average interest-bearing liabilities in the 2016 period increased to $778.3 million from $716.9 million in the same period of 2015, an increase of 8.6%. The cost of liabilities was 0.96% in the 2016 three-month period compared to 0.85% in the same period of 2015. The higher cost of liabilities in the 2016 period was primarily due to the cost related to the previously-reported issuance and sale of the company’s $8.5 million aggregate principal amount of subordinated notes due 2025 in June 2015.

Net interest margin in the second quarter of 2016 was 3.08% compared to 3.23% in the second quarter of 2015. Net interest margin excluding accretion of acquired loan discounts was 3.02% in the second quarter of 2016, down from 3.08% in the second quarter of 2015.

Net interest income after provision for loan and lease losses was $7.3 million for the three months ended June 30, 2016 compared to $6.6 million in the same period of 2015. Net interest income after provision for loan and lease losses in the 2016 period reflected $205 thousand in loan and lease loss provision expense compared to $700 thousand of provision expense in the 2015 period. Provision for loan and lease losses in the 2015 period reflected higher accretion of acquired loan discounts and increased reserves on several specific loans and higher provision for the unguaranteed portion of the company’s student loan portfolio compared to the 2016 period, for which there was none.

Total noninterest income was $487 thousand in the second quarter of 2016 compared to $411 thousand in the second quarter of 2015. Noninterest income in the 2016 period included a $135 thousand gain on sales of securities compared to a $14 thousand gain on sales of securities in the 2015 period.

Noninterest expense in the second quarter of 2016 was $6.6 million, which included $545 thousand of costs related to the proposed merger with Hampton Roads Bankshares, Inc., compared to $5.9 million in the second quarter of 2015.

First Half 2016 compared to First Half 2015

Total interest income for the six months ended June 30, 2016 was $19.0 million compared to $17.6 million for the six months ended June 30, 2015. For the six-month period of 2016, total interest income reflected average interest-earning assets of $1.00 billion compared to $899.4 million in interest-earning assets in the same period of 2015, an 11.2% increase. Asset yields in the 2016 period were 3.86% compared to yields of 3.95% in the 2015 period. The decline in asset yields was primarily due to lower accretion from acquired loan discounts in the period ending June 30, 2016, which was $599 thousand compared to $842 thousand in the same period of 2015.

Total interest expense for the six months ended June 30, 2016 was $3.7 million compared to $3.0 million for the six months ended June 30, 2015. Average interest-bearing liabilities in the 2016 period increased to $786.8 million from $707.0 million in the same period of 2015, an 11.3% increase. The cost of liabilities was 0.94% in the 2016 period compared to cost of 0.85% in the 2015 period. The higher cost of liabilities in the period ending June 30, 2016 was primarily due to the cost related to the sale of subordinated notes in June 2015, as mentioned previously.

Net interest margin in the first half of 2016 was 3.11% compared to 3.29% in the first half of 2015. Net interest margin excluding accretion of acquired loan discounts was 2.99% in the first half of 2016, down from 3.11% in the first half of 2015, primarily due to higher rates paid on borrowed funds, particularly subordinated notes.

Net interest income after provision for loan and lease losses was $14.9 million for the six months ended June 30, 2016 compared to $13.3 million in the same period of 2015. Net interest income after provision for loan and lease losses in the period ended June 30, 2016 reflected $395 thousand in loan and lease loss provision expense compared to $1.3 million of provision expense in the same period of 2015. Provision for loan and lease losses in the 2015 period reflected higher accretion of acquired loan discounts and increased reserves on several specific loans and higher provision for the unguaranteed portion of the company’s student loan portfolio compared to the 2016 period.

Total noninterest income was $852 thousand in the first half of 2016 compared to $823 thousand in the first half of 2015.

Noninterest expense in the first half of 2016 was $13.6 million, which included $1.6 million of costs related to the proposed merger with Hampton Roads Bankshares, Inc., compared to $11.7 million in the first half of 2015.

Second Quarter 2016 compared to First Quarter 2016

Total interest income for the three months ended June 30, 2016 and March 31, 2016 was $9.4 million and $9.6 million, respectively. Total interest income reflected average interest-earning assets of $1.00 billion for both the three months ended June 30, 2016 and March 31, 2016. Asset yields were 3.83% in the second quarter of 2016 compared to asset yields of 3.89% in the first quarter of 2016. Accretion from acquired loans was $154 thousand in the second quarter of 2016 and $445 thousand in the first quarter of 2016.

Total interest expense for both the three months ended June 30, 2016 and March 31, 2016 was $1.9 million. Average interest-bearing liabilities in the second quarter of 2016 decreased from $795.2 million to $778.3 million in the first quarter of 2016. The cost of total liabilities was 0.96% and 0.93% in the second and first quarters of 2016, respectively.

Net interest margin in the second quarter of 2016 was 3.08% compared to 3.15% in the first quarter of 2016. Net interest margin excluding accretion of acquired loan discounts was 3.02% in the second quarter of 2016 compared to 2.97% in the first quarter of 2016.

Net interest income after provision for loan and lease losses was $7.3 million for the three months ended June 30, 2016 compared to $7.5 million in the three months ended March 31, 2016. Net interest income after provision for loan and lease losses in the second quarter of 2016 reflected $205 thousand in loan and lease loss provision, while net interest income after provision in the first quarter of 2016 included $190 thousand in provision expense.

Total noninterest income was $487 thousand in the second quarter of 2016 compared to $365 thousand in the first quarter of 2016. Noninterest income in the second quarter of 2016 reflected a $135 thousand gain on sales of securities for which there was none in the first quarter of 2016.

Noninterest expense in the second quarter of 2016 was $6.6 million, including $545 thousand in merger-related costs, compared to $7.0 million, including $1.0 million in merger-related costs, in the first quarter of 2016.

Balance Sheet

Loans after allowance for loan and lease losses increased $42.1 million to $814.3 million at June 30, 2016 from $772.2 million at December 31, 2015, an annualized growth rate of 10.9%. Excluding the company’s investments in mortgage warehouse programs through participation arrangements and guaranteed student loans, loans after allowance for loan and lease losses increased $18.8 million from December 31, 2015 to June 30, 2016, a 5.7% annualized growth rate.

Securities available for sale were $131.2 million at June 30, 2016 compared to $130.9 million at December 31, 2015. Securities held to maturity were $9.3 million at June 30, 2016 and at December 31, 2015. Total securities as a percentage of the company’s total assets was 13.1% at June 30, 2016.

Total assets were $1.07 billion at June 30, 2016 compared to $1.04 billion at December 31, 2015. Total deposits were $917.4 million at June 30, 2016 compared to $889.0 million at December 31, 2015.

Asset and Credit Quality

At June 30, 2016, the ratio of nonperforming assets to total assets was 0.61%, the ratio of nonperforming assets to total loans was 0.80%, and the ratio of the company’s allowance for loan and lease losses (ALLL) to nonaccrual loans was 119.45%. Net charge-offs as a percentage of average loans were 0.07% for the six months ended June, 2016, which includes the charge-off of the unguaranteed portion of the company’s guaranteed student loans that were more than 120 days past due and were deemed to have a high probability of default. The company’s ALLL as a percentage of total loans was 0.87% at June 30, 2016, and this measure excluding guaranteed student loans was 0.92%.1 Provision for loan and lease losses on guaranteed student loans is calculated on that portion of carrying values that is not covered by the federal government guarantee. Additionally, the company does not record provision for loan and lease losses on loans held pursuant to the company’s participation in a mortgage warehouse lending program with a national bank. Loans pursuant to this program are made to mortgage originators that seek funding to facilitate the origination of residential mortgage loans for sale in the secondary market and are generally held for less than 30 days. ALLL plus remaining discounts (credit-related fair value adjustments) on acquired loans as a percentage of total loans was 1.23%1 as of June 30, 2016.

Capital and Shareholder Value Measures

The company’s combined capital ratios remained well above regulatory standards for "well-capitalized" banks, with a common equity Tier 1 capital ratio of 9.59%, a Tier 1 leverage ratio of 8.69%, a Tier 1 risk-based capital ratio of 9.59%, and a total risk-based capital ratio of 11.28% at June 30, 2016. Capital ratios for Xenith Bank were also strong, with a common equity Tier 1 capital ratio of 11.49%, a Tier 1 leverage ratio of 10.42%, a Tier 1 risk-based capital ratio of 11.49%, and a total risk-based capital ratio of 12.30% at June 30, 2016.

Total shareholders' equity was $108.4 million at June 30, 2016 compared to $102.7 million at December 31, 2015. Tangible book value at June 30, 2016 was $7.051 per share of common stock compared to $6.691 at December 31, 2015. Return on average assets was 0.34% (0.49%1 excluding merger-related expenses) for the second quarter of 2016 compared to 0.14% (0.55%1 excluding merger-related expenses) for the first quarter of 2016 and 0.33% for the second quarter of 2015. Return on average common equity was 3.41% (4.86%1 excluding merger-related expenses) for the second quarter 2016 compared to 1.41% (5.57%1 excluding merger-related expenses) for the first quarter of 2016 and 3.32% for the second quarter of 2015.

Layfield concluded: “We anticipate that Friday, July 29, will mark an important milestone for all of us at Xenith with our planned strategic merger with Hampton Roads Bankshares. I believe this merger will be a win-win and has the potential to be transformational for both of our organizations. The combined company should have the scale required to compete in today’s marketplace to drive earnings growth. Our banking teams are hard at work evaluating all aspects of our business with a sharp eye on revenue growth and efficiencies. Combined with our expanded geographic footprint which will cover some of the strongest and most diversified economies in the United States, we believe we are well-positioned to continue to build value for our shareholders.”

Profile

Xenith Bankshares, Inc. is the holding company for Xenith Bank. Xenith Bank is a full-service, locally-managed commercial bank, specifically targeting the banking needs of middle market and small businesses, local real estate developers and investors, private banking clients, and select retail banking clients. As of June 30, 2016, the company had total assets of $1.07 billion, total deposits of $917.4 million, and total shareholders’ equity of $108.4 million. Xenith Bank's target markets are Greater Washington, D.C., Richmond, Virginia, and Greater Hampton Roads, Virginia metropolitan statistical areas. The company is headquartered in Richmond, Virginia and currently has eight branch locations in Herndon, Richmond, Suffolk and Gloucester, Virginia, and one loan production office in Newport News, Virginia. Xenith Bankshares common stock trades on the NASDAQ Capital Market under the symbol "XBKS."

For more information about Xenith Bankshares and Xenith Bank, visit our website: https://www.xenithbank.com/

Forward-Looking Statements

All statements other than statements of historical facts contained in this press release are forward-looking statements. Forward-looking statements made in this press release reflect beliefs, assumptions and expectations of future events or results, taking into account the information currently available to Xenith Bankshares, Inc. (“XBKS”). These beliefs, assumptions and expectations may change as a result of many possible events, circumstances or factors, not all of which are currently known to XBKS. If a change occurs, XBKS’s business, financial condition, liquidity, results of operations and prospects may vary materially from those expressed in, or implied by, the forward-looking statements. Accordingly, you should not place undue reliance on these forward-looking statements. Factors that may cause actual results to differ materially from those contemplated by these forward-looking statements include among others: the ability to obtain regulatory approvals and meet other closing conditions to the merger with Hampton Roads Bankshares, Inc. (“HRB”), including approval by HRB and XBKS shareholders, on the expected terms and schedule; delays in closing the merger; difficulties and delays in integrating the HRB and XBKS businesses or fully realizing cost savings and other benefits; business disruptions following the proposed transaction; changes in asset quality and credit risk; the inability to sustain revenue and earnings growth; changes in interest rates and capital markets; inflation; customer borrowing, repayment, investment and deposit practices; customer disintermediation; the introduction, withdrawal, success and timing of business initiatives; competitive conditions; HRB’s and XBKS’s businesses experiencing disruptions due to transaction-related uncertainty or other factors making it more difficult to maintain relationships with employees, customers, other business partners or governmental entities; the inability to realize cost savings or revenues or to implement integration plans and other consequences associated with mergers, acquisitions and divestitures; economic conditions; the inability to realize deferred tax assets within expected time frames or at all; and the impact, extent and timing of technological changes, capital management activities and other actions of the Federal Reserve Board and legislative and regulatory actions and reforms; and the risks discussed in XBKS’s public filings with the Securities and Exchange Commission (“SEC”), including those outlined in Part I, Item 1A, “Risk Factors” of XBKS’s Annual Report on Form 10-K for the year ended December 31, 2015 that was filed with the SEC on March 9, 2016. Except as required by applicable law or regulations, XBKS does not undertake, and specifically disclaims any obligation, to update or revise any forward-looking statement.

1 Please see the discussion of non-GAAP financial measures at the end of the financial tables.

-Selected Financial Tables Follow-

XENITH BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
AS OF JUNE 30, 2016 AND DECEMBER 31, 2015
(Unaudited)
(in thousands, except share data) June 30, 2016 December 31, 2015
Assets
Cash and cash equivalents
Cash and due from banks $27,761 $ 40,242
Federal funds sold 23,748 21,703
Total cash and cash equivalents 51,509 61,945
Securities available for sale, at fair value 131,166 130,863
Securities held to maturity, at amortized cost (fair value: 2016 - $10,222; 2015 - $9,769) 9,266 9,270
Loans, net of allowance for loan and lease losses, 2016 - $7,165; 2015 - $7,350 814,268 772,178
Premises and equipment, net 7,840 7,544
Other real estate owned, net 580 533
Goodwill 12,989 12,989
Other intangible assets, net 2,468 2,697
Accrued interest receivable 4,312 4,430
Deferred tax asset 4,437 6,260
Bank owned life insurance 19,872 19,603
Other assets 12,291 11,184
Total assets $1,070,998 $ 1,039,496
Liabilities and Shareholders’ Equity
Deposits
Demand and money market $590,921 $ 568,366
Savings 12,172 10,564
Time 314,311 310,100
Total deposits 917,404 889,030
Accrued interest payable 265 426
Borrowed funds 36,290 36,861
Supplemental executive retirement plan 2,170 2,217
Other liabilities 6,519 8,273
Total liabilities 962,648 936,807
Shareholders’ equity
Common stock, $1.00 par value, 100,000,000 shares authorized as of June 30, 2016 and
December 31, 2015; 13,171,293 shares issued and outstanding as of June 30, 2016 and
12,996,622 shares issued and outstanding as of December 31, 2015 13,171 12,997
Additional paid-in capital 87,110 86,684
Retained earnings 4,858 3,581
Accumulated other comprehensive income (loss), net of tax 3,211 (573)
Total shareholders’ equity 108,350 102,689
Total liabilities and shareholders’ equity $1,070,998 $ 1,039,496

XENITH BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
FOR THE SIX MONTHS ENDED JUNE 30, 2016 AND 2015
(Unaudited)
(in thousands, except per share data) June 30, 2016 June 30, 2015
Interest income
Interest and fees on loans $16,832 $ 16,369
Interest on securities 1,922 1,008
Interest on federal funds sold and deposits in other banks 206 218
Total interest income 18,960 17,595
Interest expense
Interest on deposits 3,011 1,653
Interest on federal funds purchased and borrowed funds 703 1,338
Total interest expense 3,714 2,991
Net interest income 15,246 14,604
Provision for loan and lease losses 395 1,265
Net interest income after provision for loan and lease losses 14,851 13,339
Noninterest income
Service charges on deposit accounts 315 308
Gain on sales of securities 135 81
Increase in cash surrender value of bank owned life insurance 269 219
Other income 133 215
Total noninterest income 852 823
Noninterest expense
Compensation and benefits 6,985 6,487
Occupancy 832 801
FDIC insurance 376 357
Bank franchise taxes 540 492
Technology 1,061 1,172
Communications 196 200
Insurance 164 186
Professional fees 562 612
Amortization of intangible assets 229 229
Guaranteed student loan servicing 169 227
Write-down of other real estate owned 52 -
Merger-related expenses 1,553 -
Other 914 942
Total noninterest expense 13,633 11,705
Income before income tax 2,070 2,457
Income tax expense 793 713
Net income 1,277 1,744
Preferred stock dividend - (42)
Net income available to common shareholders $1,277 $ 1,702
Earnings per common share (basic): $0.10 $ 0.13
Earnings per common share (diluted): $0.09 $ 0.13

XENITH BANKSHARES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED JUNE 30, 2016 AND 2015
(Unaudited)
(in thousands, except per share data) June 30, 2016 June 30, 2015
Interest income
Interest and fees on loans $8,355 $ 8,162
Interest on securities 957 562
Interest on federal funds sold and deposits in other banks 74 132
Total interest income 9,386 8,856
Interest expense
Interest on deposits 1,506 825
Interest on federal funds purchased and borrowed funds 354 690
Total interest expense 1,860 1,515
Net interest income 7,526 7,341
Provision for loan and lease losses 205 700
Net interest income after provision for loan and lease losses 7,321 6,641
Noninterest income
Service charges on deposit accounts 162 145
Gain on sales of securities 135 14
Increase in cash surrender value of bank owned life insurance 133 122
Other income 57 130
Total noninterest income 487 411
Noninterest expense
Compensation and benefits 3,468 3,205
Occupancy 431 383
FDIC insurance 190 180
Bank franchise taxes 270 246
Technology 547 637
Communications 96 98
Insurance 82 93
Professional fees 291 337
Amortization of intangible assets 114 115
Guaranteed student loan servicing 77 104
Write-down of other real estate owned 52 -
Merger-related expenses 545 -
Other 469 495
Total noninterest expense 6,632 5,893
Income before income tax 1,176 1,159
Income tax expense 266 336
Net income 910 823
Preferred stock dividend - (21)
Net income available to common shareholders $910 $ 802
Earnings per common share (basic and diluted): $0.07 $ 0.06

CONSOLIDATED FINANCIAL HIGHLIGHTS (Unaudited)
($ in thousands, except per share data)
PERFORMANCE MEASURES
Quarter Ended Year Ended
June 30,March 31,December 31,September 30,June 30,
2016
2016
2015
2015
2015
2015
Net interest margin (1) 3.08% 3.15% 3.42% 3.25% 3.23% 3.31%
Return on average assets (2) 0.34% 0.14% 0.57% 0.37% 0.33% 0.42%
Return on average assets, excluding merger-related costs (5) 0.49% 0.55% 0.57% 0.37% 0.33% 0.42%
Return on average common equity (3) 3.41% 1.41% 5.94% 3.72% 3.32% 4.19%
Return on average common equity, excluding merger-related costs (5) 4.86% 5.57% 5.94% 3.72% 3.32% 4.19%
Efficiency ratio (4) 83% 87% 66% 79% 76% 74%
Efficiency ratio, excluding merger-related costs (5) 76% 74% 66% 79% 76% 74%
Net income$910 367 1,511 928 823 4,183
Earnings per common share (basic)$0.07 0.03 0.12 0.07 0.06 0.32
Earnings per common share (diluted)$0.07 0.03 0.11 0.07 0.06 0.31
Earnings per common share, excluding merger-related costs (basic) (5)$0.10 0.11 0.12 0.07 0.06 0.32
Earnings per common share, excluding merger-related costs (diluted) (5)$0.10 0.11 0.11 0.07 0.06 0.31
______________________________
(1) Net interest margin is net interest income divided by average interest-earning assets.
(2) Return on average assets is net income for the respective period (annualized for quarter periods) divided by average assets for the respective period.
(3) Return on average common equity is net income for the respective period (annualized for quarter periods) divided by average common equity for the respective period.
(4) Efficiency ratio is noninterest expense divided by the sum of net interest income and noninterest income.
(5) Non-GAAP financial measure. See discussion of non-GAAP financial measures below.
ASSET QUALITY MEASURESQuarter Ended
June 30,March 31,December 31,September 30,June 30,
2016
2016
2015
2015
2015
Net charge-offs as a percentage of average loans (year to date) 0.07% 0.06% 0.18% 0.09% 0.07%
Allowance for loan and lease losses (ALLL) as a percentage of loans (1) 0.87% 0.91% 0.94% 0.93% 0.89%
ALLL as a percentage of loans excluding guaranteed student loans (2) 0.92% 0.96% 1.01% 1.00% 0.97%
ALLL plus remaining discounts (credit-related fair value adjustments) on acquired loans as a percentage of gross loans (3)
1.23% 1.31% 1.42% 1.55% 1.56%
ALLL to nonaccrual loans (1) 119.45% 88.31% 88.83% 104.70% 100.01%
Nonperforming assets as a percentage of loans 0.80% 1.11% 1.13% 1.01% 1.04%
Nonperforming assets as a percentage of total assets 0.61% 0.85% 0.85% 0.79% 0.81%
Troubled debt restructurings$4,089 5,933 6,822 7,929 7,387
______________________________
(1) ALLL excludes discounts (fair value adjustments) on acquired loans.
(2) Ratio is a non-GAAP financial measure calculated as ALLL, excluding the portion of ALLL attributable to guaranteed student loans, divided by gross loans excluding guaranteed student loans. See discussion of non-GAAP financial measures below.
(3) Ratio is a non-GAAP financial measure calculated as the sum of ALLL and discounts (credit-related fair value adjustments) on acquired loans divided by the sum of gross loans and discounts on loans. See discussion of non-GAAP financial measures below.
CAPITAL MEASURESQuarter Ended
June 30,March 31,December 31,September 30,June 30,
2016
2016
2015
2015
2015
Common Equity Tier 1 capital ratio - Consolidated 9.59% 9.82% 9.91% 10.13% 10.11%
Common Equity Tier 1 capital ratio - Bank only 11.49% 11.77% 11.87% 12.15% 12.12%
Tier 1 risk-based capital ratio - Consolidated 9.59% 9.82% 9.91% 10.13% 10.11%
Tier 1 risk-based capital ratio - Bank only 11.49% 11.77% 11.87% 12.15% 12.12%
Total risk-based capital ratio - Consolidated 11.28% 11.57% 11.71% 11.98% 11.96%
Total risk-based capital ratio - Bank only 12.30% 12.60% 12.74% 13.03% 12.98%
Tier 1 leverage ratio - Consolidated 8.69% 8.55% 8.58% 8.78% 8.86%
Tier 1 leverage ratio - Bank only 10.42% 10.24% 10.28% 10.53% 10.64%
Book value per common share (1)$8.23 8.04 7.90 7.76 7.59
Tangible book value per common share (2)$7.05 6.85 6.69 6.54 6.37
______________________________
(1) Book value per common share is total shareholders' equity less preferred stock divided by common shares outstanding at the end of the respective period.
(2) Tangible book value per common share is a non-GAAP financial measure calculated as total shareholders' equity less the sum of preferred stock and goodwill and other intangible assets divided by common shares outstanding at the end of the respective period. See discussion of non-GAAP financial measures below.
AVERAGE BALANCES (1)Quarter Ended Year Ended
June 30,March 31,December 31,September 30,June 30,
2016
2016
2015
2015
2015
2015
Total assets$1,064,247 1,066,407 1,055,546 1,009,981 989,210 999,252
Average interest-earning assets$996,485 1,000,949 980,715 939,945 922,313 930,138
Loans, net of allowance for loan and lease losses$788,995 748,178 760,724 758,972 749,294 753,267
Total deposits$911,938 917,144 906,387 862,050 841,630 851,404
Shareholders' equity$106,749 104,397 101,673 99,888 107,484 103,996
Common shareholders' equity$106,749 104,397 101,673 99,888 99,195 99,806
______________________________
(1) Average balances are computed on a daily basis.
END OF PERIOD BALANCESQuarter Ended
June 30,March 31,December 31,September 30,June 30,
2016
2016
2015
2015
2015
Total assets$1,070,998 1,021,042 1,039,496 970,988 993,073
Loans, net of allowance for loan and lease losses$814,268 772,044 772,178 753,466 761,140
Total deposits$917,404 872,261 889,030 824,523 847,605
Shareholders' equity$108,350 105,492 102,689 100,772 98,715
Common shareholders' equity$108,350 105,492 102,689 100,772 98,715
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
Quarter EndedSix Months Ended
June 30,March 31,June 30,
Earnings per share effect of merger-related costs (1)2016
2016
2016
Income before income tax$1,176 $895 $2,070
Add: merger-related costs$545 $1,008 $1,553
Income before income tax, excluding merger-related costs$1,721 $1,903 $3,623
Income tax expense (2)$430 $457 $870
Net income available to common shareholders, excluding merger-related costs$1,291 $1,446 $2,753
Weighted average shares outstanding, basic 13,269 13,209 13,240
Weighted average shares outstanding, diluted 13,516 13,443 13,480
Earnings per common share, excluding merger-related costs (basic)$0.10 $0.11 $0.21
Earnings per common share, excluding merger-related costs (diluted)$0.10 $0.11 $0.20
Earnings per common share (basic)$0.07 $0.03 $0.10
Earnings per common share (diluted)$0.07 $0.03 $0.09
Earnings per common share effect of merger-related costs (basic)$0.03 $0.08 $0.11
Earnings per common share effect of merger-related costs (diluted)$0.03 $0.08 $0.11
______________________________
(1) Merger-related costs impacted the quarters ended June 30, 2016 and March 31, 2016 only.
(2) Assumes an effective tax rate of 25% and 24% for the quarters ended June 30, 2016 and
March 31, 2016, respectively, and an effective tax rate of 24% for the six months ended June, 30, 2016,
which approximate the company's effective tax rates if no merger-related costs had been incurred.
Quarter Ended
Return on average assets and return on average common equity, excluding merger-related costs (1)June 30,
2016
March 31,
2016
Net income available to common shareholders, excluding merger-related costs$1,291 $1,446
Average total assets$1,064,247 $1,066,407
Average common shareholders' equity$106,749 $104,397
Return on average assets, excluding merger-related costs (2) 0.49% 0.55%
Return on average common equity, excluding merger-related costs (2) 4.86% 5.57%
______________________________
(1) Merger-related costs impacted the quarters ended June 30, 2016 and March 31, 2016 only.
(2) Net income available to common shareholders, excluding merger-related
costs for the quarters ended June 30, 2016 and March 31, 2016 has been annualized for this calculation.
Quarter Ended
Efficiency ratio, excluding merger-related costs (1)June 30,
2016
March 31,
2016
Noninterest expense$6,632 $7,000
Deduct: merger-related costs$545 $1,008
Noninterest expense, excluding merger-related costs$6,087 $5,992
Net interest income$7,526 $7,720
Noninterest income$487 $365
Efficiency ratio, excluding merger-related costs 76% 74%
______________________________
(1) Merger-related costs impacted the quarters ended June 30, 2016 and March 31, 2016 only.
Quarter Ended
June 30,March 31,December 31,September 30,June 30,
2016
2016
2015
2015
2015
ALLL as a % of Loans excluding guaranteed student loans
Allowance for loan and lease losses$7,165 7,072 7,350 7,064 6,849
Deduct: ALLL attributable to guaranteed student loans$74 81 60 71 49
ALLL excluding amount attributable to guaranteed student loans$7,091 6,991 7,290 6,993 6,800
Gross loans$821,433 779,116 779,528 760,530 767,989
Deduct: Guaranteed student loans$51,519 53,674 57,308 61,388 64,236
Gross loans, excluding guaranteed student loans$769,914 725,442 722,220 699,142 703,753
ALLL as a percentage of gross loans, excluding guaranteed student loans 0.92% 0.96% 1.01% 1.00% 0.97%
ALLL + Discount / Gross Loans
Allowance for loan and lease losses$7,165 7,072 7,350 7,064 6,849
Add: Discounts (credit-related fair value adjustments) on acquired loans$3,014 3,184 3,779 4,836 5,207
Total ALLL + discounts on acquired loans$10,179 10,256 11,129 11,900 12,056
Gross loans + discounts (credit-related fair value adjustments) on acquired loans$824,447 782,300 783,307 765,366 773,196
ALLL plus discounts (credit-related fair value adjustments) on acquired loans as a percentage of gross loans
1.23% 1.31% 1.42% 1.55% 1.56%
Tangible book value per common share
Total shareholders' equity$108,350 105,492 102,689 100,772 98,715
Deduct: Preferred stock$- - - - -
Common shareholders' equity$108,350 105,492 102,689 100,772 98,715
Deduct: Goodwill and other intangible assets, net$15,457 15,571 15,686 15,800 15,916
Tangible common shareholders' equity$92,893 89,921 87,003 84,972 82,799
Common shares outstanding 13,171 13,129 12,997 12,989 12,998
Tangible book value per common share$7.05 6.85 6.69 6.54 6.37
______________________________
Return on average assets, excluding merger-related costs, return on average common equity, excluding merger-related costs, efficiency ratio, excluding merger-related costs, and earnings per share, excluding merger-related costs are non-GAAP financial measures and are not required by or presented in accordance with GAAP. Management believes that these measures excluding merger-related costs are meaningful as they present the performance of the company without the additive merger costs that are non-recurring and would not be incurred if the company were not contemplating the HRB Merger. Allowance for loan and lease losses (ALLL) as a percentage of gross loans excluding guaranteed student loans, ALLL plus discounts on acquired loans as a percentage of gross loans, and tangible book value per share are supplemental financial measures that are not required by, or presented in accordance with, U.S. GAAP. Management believes that ALLL as a percentage of gross loans excluding guaranteed student loans, and ALLL plus discounts on acquired loans as a percentage of gross loans are meaningful because they are two measures management uses to assess asset quality. Management believes that tangible book value per common share is meaningful because it is one of the measures management uses to assess capital adequacy. Set forth above are reconciliations of each of these non-GAAP financial measures calculated and reported in accordance with GAAP. Book value is the same as shareholders' equity presented on consolidated balance sheets. Calculations of these non-GAAP financial measures may not be comparable to the calculation of similarly titled measures reported by other companies.

Contact: Thomas W. Osgood Executive Vice President, Chief Financial Officer, Chief Administrative Officer and Treasurer (804) 433-2209 tosgood@xenithbank.com

Source:Xenith Bankshares, Inc.