06:32:21 EDT Wed 24 Apr 2024
Enter Symbol
or Name
USA
CA



City Holding Company Announces Record Annual Earnings

2020-01-29 11:00 ET - News Release


CHARLESTON, W. Va. -- (Business Wire)

City Holding Company (“Company” or “City”) (NASDAQ:CHCO), a $5.0 billion bank holding company headquartered in Charleston, West Virginia, today announced net income of $89.4 million and diluted earnings of $5.42 per share for the year ended December 31, 2019.

Highlights of the Company’s performance and results for the year ended December 31, 2019 include the following:

  • Reported diluted earnings per share increased from $4.49 for 2018 to $5.42 for 2019. Excluding acquisition and integration expenses, diluted earnings per share would have been $5.16 for 2018 and $5.46 for 2019.
  • Return on assets and return on tangible equity of 1.80% and 17.3%, respectively. Excluding certain acquisition and integration expenses, return on assets and return on tangible equity would have been 1.82% and 17.4%, respectively.
  • Reported net interest income increased $23.2 million (16.8%) from the year ended December 31, 2018, while net interest income exclusive of accretion from fair value adjustments on recent acquisitions increased $21.0 million (15.3%) from the year ended December 31, 2018 due primarily to the acquisitions of Poage Bankshares, Inc. (“Poage”) and Farmers Deposit Bancorp, Inc. (“Farmers”).
  • Reported a recovery of loan loss provision of $1.3 million for the year ended December 31, 2019, primarily due to lower historical loss rates and recoveries from loans previously charged off.
  • During 2019, the Company repurchased 261,000 common shares at a weighted average price of $74.54 per share as part of a one million share repurchase plan authorized by the Board of Directors in February 2019. City also increased its quarterly dividend by 7.5% in the third quarter of 2019 to $0.57 per share. In spite of these capital uses, the Company was still able to increase its tangible equity ratio from 10.0% at December 31, 2018 to 11.0% at December 31, 2019.
  • For the second consecutive year, received the highest ranking in customer satisfaction in the north central region in J.D. Power’s 2019 U.S. Retail Banking Satisfaction Study.

Net Interest Income

The Company’s net interest income increased from $138.2 million for the year ended December 31, 2018 to $161.4 million for the year ended December 31, 2019. The Company’s tax equivalent net interest income increased $23.2 million, or 16.7%, from $139.0 million for the year ended December 31, 2018 to $162.2 million for the year ended December 31, 2019. The acquisitions of Poage and Farmers accounted for $18.3 million of this increase, while higher loan yields on residential real estate and commercial loans increased net interest income $5.7 million and $1.5 million, respectively, and higher average balances on commercial loans ($51.7 million) increased interest income by $2.3 million as compared to the year ended December 31, 2018. In addition, higher average investment balances ($98.1 million) increased investment income by $3.1 million and an increase in accretion from fair value adjustments increased interest income by $2.2 million during the year ended December 31, 2019. These increases were partially offset by increased interest expense on interest bearing liabilities ($8.5 million), primarily due to an increase in the cost of funds. The Company’s reported net interest margin increased from 3.54% for the year ended December 31, 2018 to 3.59% for the year ended December 31, 2019. Excluding the favorable impact of the accretion from the fair value adjustments, the net interest margin would have been 3.51% for the year ended December 31, 2019 and 3.50% for the year ended December 31, 2018.

The Company’s net interest income decreased from $40.5 million during the third quarter of 2019 to $39.8 million during the fourth quarter of 2019. During the fourth quarter of 2019, the Company’s tax equivalent net interest income decreased $0.7 million, or 1.7%, to $40.0 million from $40.7 million during the third quarter of 2019. Lower loan yields (17 basis points) decreased net interest income by $1.5 million and a decrease in accretion from fair value adjustments decreased net interest income by $0.3 million. These decreases were partially offset by higher average loan balances ($63.3 million) that increased interest income by $0.8 million and lower interest rates on deposit accounts which decreased interest expense by $0.5 million. This resulted in the Company’s reported net interest margin declining from 3.59% for the third quarter of 2019 to 3.46% for the fourth quarter of 2019. Excluding the favorable impact of the accretion from the fair value adjustments, the net interest margin would have been 3.38% for the quarter ended December 31, 2019 and 3.48% for the quarter ended September 30, 2019.

Credit Quality

The Company’s ratio of nonperforming assets to total loans and other real estate owned decreased from 0.54% at December 31, 2018 to 0.45% at December 31, 2019. Total nonperforming assets decreased from $19.4 million at December 31, 2018 to $16.4 million at December 31, 2019. Excluded from this ratio are purchased credit-impaired loans in which the Company estimated cash flows and estimated a credit mark. Such loans would be considered nonperforming loans if the loan’s performance deteriorates below the Company’s initial expectations. Total past due loans decreased from $13.1 million, or 0.37% of total loans outstanding, at December 31, 2018 to $11.4 million, or 0.32% of total loans outstanding, at December 31, 2019.

As a result of the Company’s quarterly analysis of the adequacy of the Allowance for Loan Losses (“ALLL”), the Company recorded a recovery of loan losses of $0.1 million in the fourth quarter of 2019 and $1.3 million for the year ended December 31, 2019, compared to a recovery of loan losses of $0.4 million and $2.3 million for the comparable periods in 2018. The recovery of loan loss provision during 2019 reflects a general improvement in the Company’s historical loss rates used to compute the allowance not specifically allocated to individual credits as charge offs have declined over the periods encompassed in the Company’s historical loss review. In addition, the Company recovered significant amounts on loans previously charged off, including a $0.5 million recovery from a loan that had previously been charged off during 2014. Changes in the amount of the allowance and related provision are based on the Company’s detailed systematic methodology and are directionally consistent with changes in the composition and quality of the Company’s loan portfolio. The Company believes its methodology for determining the adequacy of its ALLL adequately provides for probable losses inherent in the loan portfolio and produces a provision and allowance for loan losses that is directionally consistent with changes in asset quality and loss experience.

The Company will adopt ASU No. 2016-13, “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” effective January 1, 2020, which replaces the incurred loss impairment methodology with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The new current expected credit losses model (“CECL”) will apply to the allowance for loan losses, available-for-sale and held-to-maturity debt securities, purchased financial assets with credit deterioration and certain off-balance sheet credit exposures. As a result of adopting ASU No. 2016-13, the Company expects the increase in its allowance on January 1, 2020, to be in the range of $2.3 million to $4.1 million. In addition, the adoption of ASU No. 2016-13 will require the Company to “gross up” its previously purchased credit impaired loans through the allowance at January 1, 2020. As a result, the Company expects an increase in its allowance and loan balances as of January 1, 2020, to be in the range of $2.2 million to $3.2 million. These estimates are subject to further refinements based on ongoing evaluations of our model, methodologies, internal controls, and judgments, as well as prevailing economic conditions and forecasts as of the adoption date.

Non-interest Income

Non-interest income was $68.5 million for 2019 as compared to $60.6 million for 2018. During 2019, the Company reported $0.9 million of unrealized fair value gains on the Company’s equity securities compared to $0.1 million of unrealized fair value losses on the Company’s equity securities during 2018. Exclusive of these unrealized fair value gains and losses, non-interest income increased from $60.7 million for the year ended December 31, 2018 to $67.5 million for the year ended December 31, 2019. This increase was primarily attributable to an increase of $2.7 million, or 14.8%, in bankcard revenues, and an increase of $1.8 million, or 6.1%, in service charges, with $1.4 million and $1.6 million, respectively, attributable to the late 2018 acquisitions of Poage and Farmers. Additionally, other income increased by $1.0 million (due largely to the $0.7 million gain from the sale of our Virginia Beach, VA branch to Select Bank & Trust Company during the second quarter of 2019), bank owned life insurance revenues increased $0.7 million due to higher death benefit proceeds received during 2019 compared to 2018, and trust and investment management fee income increased $0.6 million.

Non-interest income was $18.0 million during the quarter ended December 31, 2019 as compared to $14.7 million during the quarter ended December 31, 2018. During the fourth quarter of 2019, the Company reported $0.9 million of unrealized fair value gains on the Company’s equity securities compared to $1.2 million of unrealized fair value losses on the Company’s equity securities during the fourth quarter of 2018. Exclusive of these unrealized fair value gains and losses, non-interest income increased from $16.0 million for the fourth quarter of 2018 to $17.1 million for the fourth quarter of 2019. This increase was largely attributable to an increase of $0.3 million, or 7.0%, in bankcard revenues and an increase of $0.3 million, or 3.9%, in service charges, due to the late 2018 acquisitions of Poage and Farmers. In addition, trust and investment management fee income increased $0.3 million.

Non-interest Expenses

During 2019 and 2018, the Company recognized $0.8 million and $13.3 million, respectively, of acquisition and integration expenses associated with the completed acquisitions of Poage and Farmers. Excluding these expenses, non-interest expenses increased from $99.8 million for 2018 to $116.8 million for 2019. This increase was primarily due to an increase in salaries and employee benefits of $7.7 million that was largely attributable to the acquisitions of Poage and Farmers ($4.3 million), annual salary adjustments, and increased incentive compensation. Primarily due to the acquisitions of Poage and Farmers, other expenses increased $4.5 million, occupancy related expenses increased $1.3 million, equipment and software related expenses increased $1.2 million and bankcard expenses increased $1.1 million, from 2018 to 2019. Partially offsetting these increases was a decrease of $0.6 million in FDIC insurance expense. As the Deposit Insurance Fund (“DIF”) reserve ratio exceeded 1.38% at June 30, 2019, the Company received a Small Bank Assessment Credit for the full amount of its Federal Deposit Insurance Corporation (“FDIC”) assessment for the third and fourth quarters of 2019.

During the quarter ended December 31, 2018, the Company recognized $13.0 million of acquisition and integration expenses associated with the completed acquisitions of Poage and Farmers. Excluding these expenses, non-interest expenses increased $3.9 million from $25.1 million in the quarter ended December 31, 2018 to $29.0 million in the quarter ended December 31, 2019. This increase was primarily due to an increase in salaries and employee benefits of $1.9 million due to the acquisitions of Poage and Farmers ($0.8 million), annual salary adjustments ($0.5), and accruals for incentive compensation ($0.6 million). Due to the acquisitions of Poage and Farmers, other expenses increased $0.9 million, occupancy related expenses increased $0.3 million, equipment and software related expenses increased $0.3 million, and advertising expense increased $0.2 million from the fourth quarter of 2018 to the fourth quarter of 2019. Partially offsetting these increases was a decrease of $0.3 million in FDIC insurance expense.

Balance Sheet Trends

For the year ending December 31, 2019, period end loan balances increased $28.5 million (0.8%) to $3.62 billion. Commercial loans increased $26.5 million (1.5%) and residential real estate loans increased $5.1 million (0.3%) from December 31, 2018 to December 31, 2019.

Total average depository balances for the year ended December 31, 2019 increased $582.7 million, or 16.8%, as compared to the year ended December 31, 2018. This growth was largely attributable to deposits acquired from Poage and Farmers ($441.0 million). Exclusive of these contributions, the Company experienced increases in time deposits ($58.6 million), savings deposits ($47.3 million), noninterest bearing demand deposits ($28.8 million) and interest bearing demand deposits ($7.0 million).

Income Tax Expense

The Company’s effective income tax rate for the quarter and year ended December 31, 2019 was 21.8% and 21.3%, respectively, compared to 19.8% and 20.5% for the comparable periods in 2018.

Capitalization and Liquidity

The Company’s loan to deposit ratio was 88.7% and the loan to asset ratio was 72.0% at December 31, 2019. The Company maintained investment securities totaling 17.7% of assets as of the same date. The Company’s deposit mix is weighted toward checking and saving accounts that fund 54.0% of assets at December 31, 2019. Time deposits fund 27.2% of assets at December 31, 2019, but very few of these deposits are in accounts that have balances of more than $250,000.

The Company is strongly capitalized. The Company’s tangible equity ratio increased from 10.0% at December 31, 2018 to 11.0% at December 31, 2019. At December 31, 2019, City National Bank’s Leverage Ratio was 9.51%, its Common Equity Tier I ratio was 13.92%, its Tier I Capital ratio was 13.92%, and its Total Risk-Based Capital ratio was 14.28%. These regulatory capital ratios are significantly above levels required to be considered “well capitalized,” which is the highest possible regulatory designation.

On December 18, 2019, the Board approved a quarterly cash dividend of $0.57 cents per share payable January 31, 2020, to shareholders of record as of January 15, 2020. During the year ended December 31, 2019, the Company repurchased 261,000 common shares at a weighted average price of $74.54 per share as part of a one million share repurchase plan authorized by the Board of Directors in February 2019. As of December 31, 2019, the Company could repurchase approximately 739,000 shares under the current plan.

On January 22, 2020, City announced that City National Bank had entered into an agreement to sell 86,605 shares of Visa Inc. Class B common stock at a pre-tax gain of approximately $17.8 million on January 17, 2020. The carrying value of the Visa Class B shares on City National Bank’s balance sheet was $0, as the Bank had no historical cost basis in the shares. This transaction settled in January 2020 and will be reported as a gain in the Company’s first quarter 2020 results.

City Holding Company is the parent company of City National Bank of West Virginia. City National Bank operates 95 branches across West Virginia, Kentucky, Virginia, and Ohio.

Forward-Looking Information

This news release contains certain forward-looking statements that are included pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements express only management’s beliefs regarding future results or events and are subject to inherent uncertainty, risks, and changes in circumstances, many of which are outside of management’s control. Uncertainty, risks, changes in circumstances and other factors could cause the Company’s actual results to differ materially from those projected in the forward-looking statements. Factors that could cause actual results to differ from those discussed in such forward-looking statements include, but are not limited to those set forth in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018 under “ITEM 1A Risk Factors” and the following: (1) general economic conditions, especially in the communities and markets in which we conduct our business; (2) credit risk, including risk that negative credit quality trends may lead to a deterioration of asset quality, risk that our allowance for loan losses may not be sufficient to absorb actual losses in our loan portfolio, and risk from concentrations in our loan portfolio; (3) changes in the real estate market, including the value of collateral securing portions of our loan portfolio; (4) changes in the interest rate environment; (5) operational risk, including cybersecurity risk and risk of fraud, data processing system failures, and network breaches; (6) changes in technology and increased competition, including competition from non-bank financial institutions; (7) changes in consumer preferences, spending and borrowing habits, demand for our products and services, and customers’ performance and creditworthiness; (8) difficulty growing loan and deposit balances; (9) our ability to effectively execute our business plan, including with respect to future acquisitions; (10) changes in regulations, laws, taxes, government policies, monetary policies and accounting policies affecting bank holding companies and their subsidiaries; (11) deterioration in the financial condition of the U.S. banking system may impact the valuations of investments the Company has made in the securities of other financial institutions; (12) regulatory enforcement actions and adverse legal actions; (13) difficulty attracting and retaining key employees; and (14) other economic, competitive, technological, operational, governmental, regulatory, and market factors affecting our operations. Forward-looking statements made herein reflect management's expectations as of the date such statements are made. Such information is provided to assist stockholders and potential investors in understanding current and anticipated financial operations of the Company and is included pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances that arise after the date such statements are made. Further, the Company is required to evaluate subsequent events through the filing of its Form 10-K for the fiscal year ended December 31, 2019. The Company will continue to evaluate the impact of any subsequent events on the preliminary December 31, 2019 results and will adjust the amounts if necessary.

 
 

CITY HOLDING COMPANY AND SUBSIDIARIES

 

 

 

 

 

 

 

 

Financial Highlights

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

December 31,

2019

September 30,

2019

June 30,

2019

March 31,

2019

December 31,

2018

 

December 31,

2019

December 31,

2018

 
Earnings
Net Interest Income (fully taxable equivalent)

$

40,036

 

$

40,729

 

$

41,113

 

$

40,274

 

$

36,625

 

$

162,151

 

$

138,965

 

Net Income available to common shareholders

 

22,611

 

 

22,371

 

 

22,751

 

 

21,619

 

 

10,713

 

 

89,352

 

 

70,002

 

 
Per Share Data
Earnings per share available to common shareholders:
Basic

$

1.38

 

$

1.36

 

$

1.38

 

$

1.31

 

$

0.68

 

$

5.43

 

$

4.50

 

Diluted

 

1.38

 

 

1.36

 

 

1.38

 

 

1.30

 

 

0.68

 

 

5.42

 

 

4.49

 

Weighted average number of shares (in thousands):
Basic

 

16,207

 

 

16,271

 

 

16,368

 

 

16,411

 

 

15,603

 

 

16,314

 

 

15,421

 

Diluted

 

16,230

 

 

16,289

 

 

16,386

 

 

16,429

 

 

15,618

 

 

16,333

 

 

15,439

 

Period-end number of shares (in thousands)

 

16,303

 

 

16,302

 

 

16,397

 

 

16,484

 

 

16,555

 

 

16,303

 

 

16,555

 

Cash dividends declared

$

0.57

 

$

0.57

 

$

0.53

 

$

0.53

 

$

0.53

 

$

2.20

 

$

1.98

 

Book value per share (period-end)

$

40.38

 

$

39.85

 

$

38.84

 

$

37.57

 

$

36.29

 

$

40.38

 

$

36.29

 

Tangible book value per share (period-end)

 

33.02

 

 

32.44

 

 

31.44

 

 

30.18

 

 

28.87

 

 

33.02

 

 

28.87

 

Market data:
High closing price

$

82.72

 

$

78.30

 

$

82.56

 

$

80.21

 

$

77.94

 

$

82.72

 

$

82.79

 

Low closing price

 

74.33

 

 

72.35

 

 

73.05

 

 

67.58

 

 

66.36

 

 

67.58

 

 

65.03

 

Period-end closing price

 

81.95

 

 

76.25

 

 

76.26

 

 

76.19

 

 

67.59

 

 

81.95

 

 

67.59

 

Average daily volume (in thousands)

 

54

 

 

62

 

 

53

 

 

54

 

 

66

 

 

56

 

 

59

 

Treasury share activity:
Treasury shares repurchased (in thousands)

 

-

 

 

99

 

 

107

 

 

55

 

 

69

 

 

261

 

 

290

 

Average treasury share repurchase price

$

-

 

$

74.17

 

$

74.81

 

$

74.69

 

$

72.89

 

$

74.54

 

$

69.78

 

 
Key Ratios (percent)
Return on average assets

 

1.80

%

 

1.81

%

 

1.84

%

 

1.76

%

 

0.96

%

 

1.80

%

 

1.63

%

Return on average tangible equity

 

16.8

%

 

17.0

%

 

17.9

%

 

17.7

%

 

9.6

%

 

17.3

%

 

16.2

%

Yield on interest earning assets

 

4.22

%

 

4.42

%

 

4.48

%

 

4.46

%

 

4.32

%

 

4.40

%

 

4.19

%

Cost of interest bearing liabilities

 

1.00

%

 

1.10

%

 

1.09

%

 

1.04

%

 

1.00

%

 

1.06

%

 

0.85

%

Net Interest Margin

 

3.46

%

 

3.59

%

 

3.65

%

 

3.66

%

 

3.55

%

 

3.59

%

 

3.54

%

Non-interest income as a percent of total revenue

 

31.2

%

 

29.2

%

 

30.3

%

 

28.3

%

 

28.8

%

 

29.8

%

 

30.5

%

Efficiency Ratio

 

50.0

%

 

48.2

%

 

50.5

%

 

51.2

%

 

47.6

%

 

50.0

%

 

50.0

%

Price/Earnings Ratio (a)

 

14.82

 

 

13.98

 

 

13.84

 

 

14.58

 

 

24.82

 

 

15.10

 

 

15.03

 

 
Capital (period-end)
Average Shareholders' Equity to Average Assets

 

13.12

%

 

13.12

%

 

12.76

%

 

12.49

%

 

12.05

%

Tangible equity to tangible assets

 

10.99

%

 

10.93

%

 

10.70

%

 

10.37

%

 

10.01

%

Consolidated City Holding Company risk based capital ratios (b):
CET I

 

16.05

%

 

15.62

%

 

15.91

%

 

15.55

%

 

15.07

%

Tier I

 

16.05

%

 

15.74

%

 

16.03

%

 

15.67

%

 

15.20

%

Total

 

16.40

%

 

16.14

%

 

16.47

%

 

16.13

%

 

15.69

%

Leverage

 

10.90

%

 

10.87

%

 

10.70

%

 

10.62

%

 

11.36

%

City National Bank risk based capital ratios (b):
CET I

 

13.92

%

 

14.00

%

 

14.19

%

 

13.89

%

 

13.05

%

Tier I

 

13.92

%

 

14.00

%

 

14.19

%

 

13.89

%

 

13.05

%

Total

 

14.28

%

 

14.40

%

 

14.63

%

 

14.36

%

 

13.55

%

Leverage

 

9.51

%

 

9.72

%

 

9.51

%

 

9.45

%

 

9.81

%

 
Other (period-end)
Branches

 

95

 

 

95

 

 

95

 

 

97

 

 

100

 

FTE

 

918

 

 

916

 

 

935

 

 

927

 

 

939

 

 
Assets per FTE (in thousands)

$

5,467

 

$

5,412

 

$

5,284

 

$

5,305

 

$

5,498

 

Deposits per FTE (in thousands)

 

4,440

 

 

4,399

 

 

4,312

 

 

4,361

 

 

4,462

 

 
(a) The price/earnings ratio is computed based on annualized quarterly earnings.
(b) December 31, 2019 risk-based capital ratios are estimated.
 
 
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited) ($ in 000s, except per share data)
 

Three Months Ended

 

Twelve Months Ended

December 31,

2019

September 30,

2019

June 30,

2019

March 31,

2019

December 31,

2018

 

December 31,

2019

December 31,

2018

 
Interest Income
Interest and fees on loans

$

41,615

 

$

42,944

 

$

43,174

 

$

42,279

 

$

37,973

 

$

170,012

 

$

142,055

 

Interest on investment securities:
Taxable

 

5,924

 

 

6,044

 

 

5,732

 

 

5,689

 

 

5,023

 

 

23,389

 

 

17,337

 

Tax-exempt

 

711

 

 

722

 

 

755

 

 

779

 

 

729

 

 

2,967

 

 

2,843

 

Interest on deposits in depository institutions

 

298

 

 

271

 

 

577

 

 

186

 

 

623

 

 

1,332

 

 

1,666

 

Total Interest Income

 

48,548

 

 

49,981

 

 

50,238

 

 

48,933

 

 

44,348

 

 

197,700

 

 

163,901

 

 
Interest Expense
Interest on deposits

 

7,897

 

 

8,585

 

 

8,417

 

 

7,767

 

 

6,656

 

 

32,666

 

 

21,397

 

Interest on short-term borrowings

 

762

 

 

814

 

 

863

 

 

1,052

 

 

1,061

 

 

3,491

 

 

3,415

 

Interest on long-term debt

 

42

 

 

45

 

 

47

 

 

48

 

 

200

 

 

182

 

 

880

 

Total Interest Expense

 

8,701

 

 

9,444

 

 

9,327

 

 

8,867

 

 

7,917

 

 

36,339

 

 

25,692

 

Net Interest Income

 

39,847

 

 

40,537

 

 

40,911

 

 

40,066

 

 

36,431

 

 

161,361

 

 

138,209

 

(Recovery of) provision for loan losses

 

(75

)

 

274

 

 

(600

)

 

(849

)

 

(400

)

 

(1,250

)

 

(2,310

)

Net Interest Income After (Recovery of) Provision for Loan Losses

 

39,922

 

 

40,263

 

 

41,511

 

 

40,915

 

 

36,831

 

 

162,611

 

 

140,519

 

 
Non-Interest Income
Net (losses) gains on sale of investment securities

 

-

 

 

(40

)

 

21

 

 

88

 

 

-

 

 

69

 

 

-

 

Unrealized gains (losses) recognized on equity securities still held

 

914

 

 

(214

)

 

113

 

 

75

 

 

(1,246

)

 

888

 

 

(90

)

Service charges

 

8,233

 

 

8,183

 

 

7,778

 

 

7,321

 

 

7,921

 

 

31,515

 

 

29,704

 

Bankcard revenue

 

5,162

 

 

5,440

 

 

5,522

 

 

4,969

 

 

4,826

 

 

21,093

 

 

18,369

 

Trust and investment management fee income

 

2,016

 

 

1,802

 

 

1,699

 

 

1,642

 

 

1,737

 

 

7,159

 

 

6,529

 

Bank owned life insurance

 

856

 

 

762

 

 

1,132

 

 

1,016

 

 

734

 

 

3,766

 

 

3,090

 

Other income

 

861

 

 

765

 

 

1,560

 

 

814

 

 

734

 

 

4,000

 

 

2,962

 

Total Non-Interest Income

 

18,042

 

 

16,698

 

 

17,825

 

 

15,925

 

 

14,706

 

 

68,490

 

 

60,564

 

 
Non-Interest Expense
Salaries and employee benefits

 

15,918

 

 

15,210

 

 

15,767

 

 

15,243

 

 

14,017

 

 

62,138

 

 

54,475

 

Occupancy related expense

 

2,540

 

 

2,725

 

 

2,598

 

 

2,732

 

 

2,250

 

 

10,595

 

 

9,323

 

Equipment and software related expense

 

2,302

 

 

2,248

 

 

2,223

 

 

2,191

 

 

2,038

 

 

8,964

 

 

7,729

 

FDIC insurance expense

 

-

 

 

-

 

 

347

 

 

291

 

 

308

 

 

638

 

 

1,251

 

Advertising

 

694

 

 

861

 

 

920

 

 

869

 

 

530

 

 

3,344

 

 

2,974

 

Bankcard expenses

 

1,285

 

 

1,554

 

 

1,534

 

 

1,182

 

 

1,229

 

 

5,555

 

 

4,503

 

Postage, delivery, and statement mailings

 

588

 

 

659

 

 

545

 

 

624

 

 

527

 

 

2,416

 

 

2,157

 

Office supplies

 

392

 

 

382

 

 

399

 

 

386

 

 

313

 

 

1,559

 

 

1,319

 

Legal and professional fees

 

706

 

 

539

 

 

605

 

 

521

 

 

469

 

 

2,371

 

 

1,847

 

Telecommunications

 

563

 

 

569

 

 

597

 

 

726

 

 

401

 

 

2,455

 

 

1,750

 

Repossessed asset losses (gains), net of expenses

 

224

 

 

(59

)

 

253

 

 

216

 

 

207

 

 

634

 

 

845

 

Merger related expenses

 

-

 

 

-

 

 

547

 

 

250

 

 

13,015

 

 

797

 

 

13,257

 

Other expenses

 

3,822

 

 

3,709

 

 

4,437

 

 

4,180

 

 

2,874

 

 

16,148

 

 

11,636

 

Total Non-Interest Expense

 

29,034

 

 

28,397

 

 

30,772

 

 

29,411

 

 

38,178

 

 

117,614

 

 

113,066

 

Income Before Income Taxes

 

28,930

 

 

28,564

 

 

28,564

 

 

27,429

 

 

13,359

 

 

113,487

 

 

88,017

 

Income tax expense

 

6,319

 

 

6,193

 

 

5,813

 

 

5,810

 

 

2,646

 

 

24,135

 

 

18,015

 

Net Income Available to Common Shareholders

$

22,611

 

$

22,371

 

$

22,751

 

$

21,619

 

$

10,713

 

$

89,352

 

$

70,002

 

 
Distributed earnings allocated to common shareholders

$

9,209

 

$

9,213

 

$

8,615

 

$

8,661

 

$

8,695

 

$

35,542

 

$

32,483

 

Undistributed earnings allocated to common shareholders

 

13,200

 

 

12,966

 

 

13,939

 

 

12,772

 

 

1,928

 

 

53,003

 

 

36,865

 

Net earnings allocated to common shareholders

$

22,409

 

$

22,179

 

$

22,554

 

$

21,433

 

$

10,623

 

$

88,545

 

$

69,348

 

 
Average common shares outstanding

 

16,207

 

 

16,271

 

 

16,368

 

 

16,411

 

 

15,603

 

 

16,314

 

 

15,421

 

Shares for diluted earnings per share

 

16,230

 

 

16,289

 

 

16,386

 

 

16,429

 

 

15,618

 

 

16,333

 

 

15,439

 

 
Basic earnings per common share

$

1.38

 

$

1.36

 

$

1.38

 

$

1.31

 

$

0.68

 

$

5.43

 

$

4.50

 

Diluted earnings per common share

$

1.38

 

$

1.36

 

$

1.38

 

$

1.30

 

$

0.68

 

$

5.42

 

$

4.49

 

 
 
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Consolidated Balance Sheets
($ in 000s)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

 

December 31, 2019

September 30, 2019

June 30, 2019

March 31, 2019

December 31, 2018

 
Assets
Cash and due from banks

$

88,658

 

$

71,332

 

$

53,373

 

$

50,522

 

$

55,016

 

Interest-bearing deposits in depository institutions

 

51,486

 

 

44,862

 

 

115,346

 

 

93,328

 

 

67,975

 

Cash and cash equivalents

 

140,144

 

 

116,194

 

 

168,719

 

 

143,850

 

 

122,991

 

 
Investment securities available-for-sale, at fair value

 

810,106

 

 

798,930

 

 

796,237

 

 

755,081

 

 

723,254

 

Investment securities held-to-maturity, at amortized cost

 

49,036

 

 

51,211

 

 

53,362

 

 

55,326

 

 

60,827

 

Other securities

 

28,490

 

 

28,070

 

 

28,014

 

 

26,182

 

 

28,810

 

Total investment securities

 

887,632

 

 

878,211

 

 

877,613

 

 

836,589

 

 

812,891

 

 
Gross loans

 

3,616,099

 

 

3,582,571

 

 

3,519,367

 

 

3,559,322

 

 

3,587,608

 

Allowance for loan losses

 

(11,589

)

 

(13,186

)

 

(13,795

)

 

(14,646

)

 

(15,966

)

Net loans

 

3,604,510

 

 

3,569,385

 

 

3,505,572

 

 

3,544,676

 

 

3,571,642

 

 
Bank owned life insurance

 

115,261

 

 

114,616

 

 

113,855

 

 

114,256

 

 

113,544

 

Premises and equipment, net

 

76,965

 

 

76,929

 

 

78,263

 

 

78,747

 

 

78,383

 

Accrued interest receivable

 

11,569

 

 

12,929

 

 

12,719

 

 

13,657

 

 

12,424

 

Net deferred tax assets

 

7,261

 

 

6,432

 

 

8,835

 

 

12,734

 

 

17,338

 

Intangible assets

 

120,052

 

 

120,773

 

 

121,322

 

 

121,790

 

 

122,848

 

Other assets

 

55,765

 

 

62,248

 

 

53,569

 

 

51,309

 

 

46,951

 

Total Assets

$

5,019,159

 

$

4,957,717

 

$

4,940,467

 

$

4,917,608

 

$

4,899,012

 

 
Liabilities
Deposits:
Noninterest-bearing

$

805,087

 

$

795,548

 

$

798,056

 

$

793,633

 

$

789,119

 

Interest-bearing:
Demand deposits

 

896,465

 

 

898,704

 

 

891,742

 

 

879,279

 

 

899,568

 

Savings deposits

 

1,009,771

 

 

980,539

 

 

974,847

 

 

988,182

 

 

934,218

 

Time deposits

 

1,364,571

 

 

1,354,787

 

 

1,366,991

 

 

1,381,913

 

 

1,352,654

 

Total deposits

 

4,075,894

 

 

4,029,578

 

 

4,031,636

 

 

4,043,007

 

 

3,975,559

 

Short-term borrowings
Federal Funds purchased

 

-

 

 

-

 

 

-

 

 

-

 

 

40,000

 

Customer repurchase agreements

 

211,255

 

 

202,622

 

 

207,033

 

 

194,683

 

 

221,911

 

Long-term debt

 

4,056

 

 

4,055

 

 

4,054

 

 

4,053

 

 

4,053

 

Other liabilities

 

69,572

 

 

71,859

 

 

60,836

 

 

56,624

 

 

56,725

 

Total Liabilities

 

4,360,777

 

 

4,308,114

 

 

4,303,559

 

 

4,298,367

 

 

4,298,248

 

 
Stockholders' Equity
Preferred stock

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Common stock

 

47,619

 

 

47,619

 

 

47,619

 

 

47,619

 

 

47,619

 

Capital surplus

 

170,309

 

 

169,794

 

 

169,374

 

 

170,215

 

 

169,555

 

Retained earnings

 

539,253

 

 

525,933

 

 

512,911

 

 

498,847

 

 

485,967

 

Cost of common stock in treasury

 

(105,038

)

 

(105,138

)

 

(98,084

)

 

(91,589

)

 

(87,895

)

Accumulated other comprehensive income (loss):
Unrealized gain (loss) on securities available-for-sale

 

12,110

 

 

17,266

 

 

10,959

 

 

20

 

 

(8,611

)

Underfunded pension liability

 

(5,871

)

 

(5,871

)

 

(5,871

)

 

(5,871

)

 

(5,871

)

Total Accumulated Other Comprehensive Income (Loss)

 

6,239

 

 

11,395

 

 

5,088

 

 

(5,851

)

 

(14,482

)

Total Stockholders' Equity

 

658,382

 

 

649,603

 

 

636,908

 

 

619,241

 

 

600,764

 

Total Liabilities and Stockholders' Equity

$

5,019,159

 

$

4,957,717

 

$

4,940,467

 

$

4,917,608

 

$

4,899,012

 

 
Regulatory Capital
Total CET 1 capital

$

532,829

 

$

518,175

 

$

511,344

 

$

504,148

 

$

492,526

 

Total tier 1 capital

 

532,829

 

 

522,175

 

 

515,344

 

 

508,148

 

 

496,526

 

Total risk-based capital

 

544,479

 

 

535,441

 

 

529,230

 

 

523,053

 

 

512,801

 

Total risk-weighted assets

 

3,319,998

 

 

3,318,386

 

 

3,214,153

 

 

3,241,989

 

 

3,267,357

 

 
 
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Loan Portfolio
(Unaudited) ($ in 000s)
 
 

December 31,

2019

September 30,

2019

June 30,

2019

March 31,

2019

December 31,

2018

 
Residential real estate (1)

$ 1,640,396

$ 1,643,416

$ 1,644,494

$ 1,625,647

$ 1,635,338

Home equity - junior liens

148,928

150,808

150,676

152,251

153,496

Commercial and industrial

308,015

296,927

288,803

289,327

286,314

Commercial real estate (2)

1,459,737

1,431,983

1,378,116

1,436,190

1,454,942

Consumer

54,263

54,799

53,356

52,483

51,190

DDA overdrafts

4,760

4,638

3,922

3,424

6,328

Gross Loans

$ 3,616,099

$ 3,582,571

$ 3,519,367

$ 3,559,322

$ 3,587,608

 
Construction loans included in:
(1) - Residential real estate loans

$ 29,033

$ 24,955

$ 23,673

$ 22,635

$ 21,834

(2) - Commercial real estate loans

64,049

55,267

43,432

56,282

37,869

 
 
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Asset Quality Information
(Unaudited) ($ in 000s)
 

Three Months Ended

 

Twelve Months Ended

December 31,

2019

September 30,

2019

June 30,

2019

March 31,

2019

December 31,

2018

 

December 31,

2019

December 31,

2018

Allowance for Loan Losses
Balance at beginning of period

$

13,186

 

$

13,795

 

$

14,646

 

$

15,966

 

$

16,311

 

$

15,966

 

$

18,836

 

 
Charge-offs:
Commercial and industrial

 

(193

)

 

(17

)

 

(51

)

 

-

 

 

(9

)

 

(261

)

 

(733

)

Commercial real estate

 

(964

)

 

(216

)

 

(133

)

 

(45

)

 

(20

)

 

(1,358

)

 

(369

)

Residential real estate

 

(226

)

 

(194

)

 

(230

)

 

(137

)

 

(218

)

 

(787

)

 

(682

)

Home equity

 

(134

)

 

(43

)

 

(71

)

 

(46

)

 

-

 

 

(294

)

 

(219

)

Consumer

 

(338

)

 

(279

)

 

(184

)

 

(376

)

 

(209

)

 

(1,177

)

 

(769

)

DDA overdrafts

 

(792

)

 

(772

)

 

(588

)

 

(625

)

 

(725

)

 

(2,777

)

 

(2,701

)

Total charge-offs

 

(2,647

)

 

(1,521

)

 

(1,257

)

 

(1,229

)

 

(1,181

)

 

(6,654

)

 

(5,473

)

 
Recoveries:
Commercial and industrial

 

581

 

 

43

 

 

5

 

 

135

 

 

528

 

 

764

 

 

2,153

 

Commercial real estate

 

10

 

 

7

 

 

575

 

 

32

 

 

194

 

 

624

 

 

732

 

Residential real estate

 

87

 

 

157

 

 

50

 

 

75

 

 

92

 

 

369

 

 

367

 

Home equity

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Consumer

 

54

 

 

68

 

 

46

 

 

97

 

 

36

 

 

265

 

 

166

 

DDA overdrafts

 

393

 

 

363

 

 

330

 

 

419

 

 

386

 

 

1,505

 

 

1,495

 

Total recoveries

 

1,125

 

 

638

 

 

1,006

 

 

758

 

 

1,236

 

 

3,527

 

 

4,913

 

 
Net (charge-offs)/recoveries

 

(1,522

)

 

(883

)

 

(251

)

 

(471

)

 

55

 

 

(3,127

)

 

(560

)

(Recovery of) provision for loan losses

 

(75

)

 

274

 

 

(600

)

 

(849

)

 

(400

)

 

(1,250

)

 

(2,310

)

Balance at end of period

$

11,589

 

$

13,186

 

$

13,795

 

$

14,646

 

$

15,966

 

$

11,589

 

$

15,966

 

 
Loans outstanding

$

3,616,099

 

$

3,582,571

 

$

3,519,367

 

$

3,559,322

 

$

3,587,608

 

Allowance as a percent of loans outstanding

 

0.32

%

 

0.37

%

 

0.39

%

 

0.41

%

 

0.45

%

Allowance as a percent of non-performing loans

 

98.6

%

 

84.3

%

 

115.3

%

 

119.9

%

 

107.8

%

 
Average loans outstanding

$

3,607,864

 

$

3,544,548

 

$

3,539,077

 

$

3,576,984

 

$

3,252,939

 

$

3,567,143

 

$

3,168,827

 

Net charge-offs (recoveries) (annualized) as a percent of average loans outstanding

 

0.17

%

 

0.10

%

 

0.03

%

 

0.05

%

 

-0.01

%

 

0.09

%

 

0.02

%

 
 
 
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Asset Quality Information, continued
(Unaudited) ($ in 000s)
 

December 31,

2019

September 30,

2019

June 30,

2019

March 31,

2019

December 31,

2018

Nonaccrual Loans
Residential real estate

$

3,393

 

$

2,570

 

$

2,354

 

$

3,263

 

$

4,275

 

Home equity

 

531

 

 

469

 

 

161

 

 

41

 

 

138

 

Commercial and industrial

 

1,182

 

 

2,059

 

 

2,149

 

 

1,526

 

 

1,676

 

Commercial real estate

 

6,384

 

 

10,099

 

 

7,204

 

 

7,282

 

 

8,461

 

Consumer

 

-

 

 

-

 

 

-

 

 

1

 

 

1

 

Total nonaccrual loans

 

11,490

 

 

15,197

 

 

11,868

 

 

12,113

 

 

14,551

 

Accruing loans past due 90 days or more

 

267

 

 

452

 

 

94

 

 

106

 

 

257

 

Total non-performing loans

 

11,757

 

 

15,649

 

 

11,962

 

 

12,219

 

 

14,808

 

Other real estate owned

 

4,670

 

 

2,326

 

 

2,581

 

 

3,186

 

 

4,608

 

Total non-performing assets

$

16,427

 

$

17,975

 

$

14,543

 

$

15,405

 

$

19,416

 

 
Non-performing assets as a percent of loans and other real estate owned

 

0.45

%

 

0.50

%

 

0.41

%

 

0.43

%

 

0.54

%

 
Past Due Loans
Residential real estate

$

7,485

 

$

6,859

 

$

7,302

 

$

7,972

 

$

9,991

 

Home equity

 

956

 

 

796

 

 

322

 

 

720

 

 

1,275

 

Commercial and industrial

 

458

 

 

526

 

 

166

 

 

101

 

 

497

 

Commercial real estate

 

1,580

 

 

1,276

 

 

1,026

 

 

1,414

 

 

585

 

Consumer

 

187

 

 

124

 

 

172

 

 

264

 

 

295

 

DDA overdrafts

 

730

 

 

626

 

 

487

 

 

535

 

 

488

 

Total past due loans

$

11,396

 

$

10,207

 

$

9,475

 

$

11,006

 

$

13,131

 

 
Total past due loans as a percent of loans outstanding

 

0.32

%

 

0.28

%

 

0.27

%

 

0.31

%

 

0.37

%

 
Troubled Debt Restructurings ("TDRs")
Residential real estate

$

21,029

 

$

21,320

 

$

22,373

 

$

23,481

 

$

23,521

 

Home equity

 

3,628

 

 

3,034

 

 

3,062

 

 

3,018

 

 

3,030

 

Commercial and industrial

 

-

 

 

83

 

 

83

 

 

89

 

 

98

 

Commercial real estate

 

4,973

 

 

8,100

 

 

8,044

 

 

8,164

 

 

8,205

 

Consumer

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Total TDRs

$

29,630

 

$

32,537

 

$

33,562

 

$

34,752

 

$

34,854

 

 
 
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Consolidated Average Balance Sheets, Yields, and Rates
(Unaudited) ($ in 000s)
 

Three Months Ended

December 31, 2019

September 30, 2019

December 31, 2018

Average

 

Yield/

Average

 

Yield/

Average

 

Yield/

Balance

Interest

Rate

Balance

Interest

Rate

Balance

Interest

Rate

 
Assets:
Loan portfolio (1):
Residential real estate (2)

$

1,792,186

 

$

20,135

4.46

%

$

1,794,068

 

$

20,564

4.55

%

$

1,683,388

 

$

18,681

4.40

%

Commercial, financial, and agriculture (2)

 

1,755,775

 

 

20,371

4.60

%

 

1,692,000

 

 

21,293

4.99

%

 

1,526,658

 

 

18,335

4.76

%

Installment loans to individuals (2), (3)

 

59,903

 

 

902

5.97

%

 

58,480

 

 

928

6.30

%

 

42,893

 

 

745

6.89

%

Previously securitized loans (4)***

 

207

******

 

159

******

 

212

***
Total loans

 

3,607,864

 

 

41,615

4.58

%

 

3,544,548

 

 

42,944

4.81

%

 

3,252,939

 

 

37,973

4.63

%

Securities:
Taxable

 

790,317

 

 

5,925

2.97

%

 

790,207

 

 

6,044

3.03

%

 

602,966

 

 

5,023

3.31

%

Tax-exempt (5)

 

94,248

 

 

900

3.79

%

 

96,011

 

 

914

3.78

%

 

92,833

 

 

922

3.94

%

Total securities

 

884,565

 

 

6,825

3.06

%

 

886,218

 

 

6,958

3.11

%

 

695,799

 

 

5,945

3.39

%

Deposits in depository institutions

 

92,579

 

 

298

1.28

%

 

72,736

 

 

271

1.48

%

 

125,985

 

 

623

1.96

%

Total interest-earning assets

 

4,585,008

 

 

48,738

4.22

%

 

4,503,502

 

 

50,173

4.42

%

 

4,074,723

 

 

44,541

4.34

%

Cash and due from banks

 

66,351

 

 

67,106

 

 

69,628

 

Premises and equipment, net

 

76,998

 

 

78,091

 

 

74,430

 

Goodwill and intangible assets

 

120,508

 

 

121,124

 

 

93,090

 

Other assets

 

191,997

 

 

188,206

 

 

181,249

 

Less: Allowance for loan losses

 

(12,881

)

 

(13,786

)

 

(16,780

)

Total assets

$

5,027,981

 

$

4,944,243

 

$

4,476,340

 

 
Liabilities:
Interest-bearing demand deposits

$

872,639

 

$

694

0.32

%

$

881,476

 

$

954

0.43

%

$

822,087

 

$

787

0.38

%

Savings deposits

 

1,003,063

 

 

944

0.37

%

 

978,198

 

 

1,159

0.47

%

 

846,162

 

 

802

0.38

%

Time deposits (2)

 

1,362,277

 

 

6,260

1.82

%

 

1,360,409

 

 

6,472

1.89

%

 

1,208,415

 

 

5,067

1.66

%

Short-term borrowings

 

221,685

 

 

762

1.36

%

 

187,301

 

 

814

1.72

%

 

263,022

 

 

1,060

1.60

%

Long-term debt

 

4,055

 

 

42

4.11

%

 

4,054

 

 

45

4.40

%

 

14,743

 

 

200

5.38

%

Total interest-bearing liabilities

 

3,463,719

 

 

8,702

1.00

%

 

3,411,438

 

 

9,444

1.10

%

 

3,154,429

 

 

7,916

1.00

%

Noninterest-bearing demand deposits

 

838,192

 

 

825,029

 

 

734,066

 

Other liabilities

 

66,232

 

 

58,857

 

 

48,553

 

Stockholders' equity

 

659,838

 

 

648,919

 

 

539,292

 

Total liabilities and
stockholders' equity

$

5,027,981

 

$

4,944,243

 

$

4,476,340

 

Net interest income

$

40,036

$

40,729

$

36,625

Net yield on earning assets

3.46

%

3.59

%

3.57

%

 
(1)For purposes of this table, non-accruing loans have been included in average balances and the following amounts (in thousands) of loan fees have been included in interest income:
 
Loan fees

$

152

$

96

$

278

 
(2) Included in the above table are the following amounts (in thousands) for the accretion of the fair value adjustments related to the Company's acquisitions:
 
Residential real estate

$

159

$

50

$

57

Commercial, financial, and agriculture

 

398

 

1,110

 

449

Installment loans to individuals

 

46

 

13

 

2

Time deposits

 

316

 

75

 

-

$

919

$

1,248

$

508

 
(3) Includes the Company’s consumer and DDA overdrafts loan categories.
(4) Effective January 1, 2012, the carrying value of the Company's previously securitized loans was reduced to $0.
(5) Computed on a fully federal tax-equivalent basis assuming a tax rate of approximately 21%.
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Consolidated Average Balance Sheets, Yields, and Rates
(Unaudited) ($ in 000s)
 

Twelve Months Ended

December 31, 2019

December 31, 2018

Average

 

Yield/

Average

 

Yield/

Balance

Interest

Rate

Balance

Interest

Rate

 
Assets:
Loan portfolio (1):
Residential real estate (2)

$

1,791,636

 

$

81,603

4.55

%

$

1,629,950

 

$

69,765

4.28

%

Commercial, financial, and agriculture (2)

 

1,717,381

 

 

84,167

4.90

%

 

1,501,667

 

 

68,981

4.59

%

Installment loans to individuals (2), (3)

 

58,126

 

 

3,559

6.12

%

 

37,210

 

 

2,349

6.31

%

Previously securitized loans (4)***

 

684

******

 

960

***
Total loans

 

3,567,143

 

 

170,013

4.77

%

 

3,168,827

 

 

142,055

4.48

%

Securities:
Taxable

 

761,358

 

 

23,389

3.07

%

 

559,125

 

 

17,337

3.10

%

Tax-exempt (5)

 

98,217

 

 

3,756

3.82

%

 

91,572

 

 

3,598

3.93

%

Total securities

 

859,575

 

 

27,145

3.16

%

 

650,697

 

 

20,935

3.22

%

Deposits in depository institutions

 

84,826

 

 

1,332

1.57

%

 

111,294

 

 

1,666

1.50

%

Total interest-earning assets

 

4,511,544

 

 

198,490

4.40

%

 

3,930,818

 

 

164,656

4.19

%

Cash and due from banks

 

65,664

 

 

59,029

 

Premises and equipment, net

 

78,103

 

 

73,196

 

Goodwill and intangible assets

 

121,460

 

 

82,117

 

Other assets

 

191,424

 

 

176,110

 

Less: Allowance for loan losses

 

(14,466

)

 

(17,906

)

Total assets

$

4,953,729

 

$

4,303,364

 

 
Liabilities:
Interest-bearing demand deposits

$

878,716

 

$

3,490

0.40

%

$

792,765

 

$

2,114

0.27

%

Savings deposits

 

977,327

 

 

4,405

0.45

%

 

820,474

 

 

2,133

0.26

%

Time deposits (2)

 

1,368,752

 

 

24,771

1.81

%

 

1,142,629

 

 

17,149

1.50

%

Short-term borrowings

 

211,452

 

 

3,491

1.65

%

 

265,157

 

 

3,415

1.29

%

Long-term debt

 

4,054

 

 

182

4.49

%

 

16,053

 

 

880

5.48

%

Total interest-bearing liabilities

 

3,440,301

 

 

36,339

1.06

%

 

3,037,078

 

 

25,691

0.85

%

Noninterest-bearing demand deposits

 

818,161

 

 

704,438

 

Other liabilities

 

57,351

 

 

47,765

 

Stockholders' equity

 

637,916

 

 

514,083

 

Total liabilities and
stockholders' equity

$

4,953,729

 

$

4,303,364

 

Net interest income

$

162,151

$

138,965

Net yield on earning assets

3.59

%

3.54

%

 
(1) For purposes of this table, non-accruing loans have been included in average balances and the following amounts (in thousands) of loan fees have been included in interest income:
 
Loan fees

$

863

$

1,827

 
(2) Included in the above table are the following amounts (in thousands) for the accretion of the fair value adjustments related to the Company's acquisitions:
 
 
Residential real estate

$

323

$

407

Commercial, financial, and agriculture

 

2,366

 

994

Installment loans to individuals

 

47

 

19

Time deposits

 

843

 

-

$

3,579

$

1,420

 
(3) Includes the Company’s consumer and DDA overdrafts loan categories.
(4) Effective January 1, 2012, the carrying value of the Company's previously securitized loans was reduced to $0.
(5) Computed on a fully federal tax-equivalent basis assuming a tax rate of approximately 21%.
 
 
 
 
CITY HOLDING COMPANY AND SUBSIDIARIES
Non-GAAP Reconciliations
(Unaudited) ($ in 000s, except per share data)
 

Three Months Ended

 

Twelve Months Ended

December 31,

2019

September 30,

2019

June 30,

2019

March 31,

2019

December 31,

2018

 

December 31,

2019

December 31,

2018

Net Interest Income/Margin
Net interest income ("GAAP")

$

39,847

 

$

40,537

 

$

40,911

 

$

40,066

 

$

36,431

 

$

161,361

 

$

138,209

 

Taxable equivalent adjustment

 

189

 

 

192

 

 

202

 

 

208

 

 

194

 

 

790

 

 

756

 

Net interest income, fully taxable equivalent

$

40,036

 

$

40,729

 

$

41,113

 

$

40,274

 

$

36,625

 

$

162,151

 

$

138,965

 

 
Average interest earning assets

$

4,585,008

 

$

4,503,502

 

$

4,513,503

 

$

4,466,495

 

$

4,089,984

 

$

4,511,544

 

$

3,930,818

 

 
Net Interest Margin

 

3.46

%

 

3.59

%

 

3.65

%

 

3.66

%

 

3.55

%

 

3.59

%

 

3.54

%

Accretion related to fair value adjustments

 

-0.08

%

 

-0.11

%

 

-0.08

%

 

-0.05

%

 

-0.05

%

 

-0.08

%

 

-0.04

%

Net Interest Margin (excluding accretion)

 

3.38

%

 

3.48

%

 

3.57

%

 

3.61

%

 

3.50

%

 

3.51

%

 

3.50

%

 
Tangible Equity Ratio (period end)
Equity to assets ("GAAP")

 

13.12

%

 

13.10

%

 

12.89

%

 

12.59

%

 

12.26

%

Effect of goodwill and other intangibles, net

 

-2.13

%

 

-2.17

%

 

-2.19

%

 

-2.22

%

 

-2.26

%

Tangible common equity to tangible assets

 

10.99

%

 

10.93

%

 

10.70

%

 

10.37

%

 

10.00

%

 
Return on tangible equity ("GAAP")

 

16.8

%

 

17.0

%

 

17.9

%

 

17.7

%

 

9.6

%

 

17.3

%

 

16.2

%

Impact of merger related expenses

 

0.0

%

 

0.0

%

 

0.3

%

 

0.1

%

 

9.2

%

 

0.1

%

 

2.4

%

Return on tangible equity, excluding merger related expenses

 

16.8

%

 

17.0

%

 

18.2

%

 

17.8

%

 

18.8

%

 

17.4

%

 

18.6

%

 
Return on assets ("GAAP")

 

1.80

%

 

1.81

%

 

1.84

%

 

1.76

%

 

0.96

%

 

1.80

%

 

1.63

%

Impact of merger related expenses

 

0.00

%

 

0.00

%

 

0.04

%

 

0.02

%

 

0.92

%

 

0.01

%

 

0.24

%

Return on assets, excluding merger related expenses

 

1.80

%

 

1.81

%

 

1.88

%

 

1.78

%

 

1.88

%

 

1.82

%

 

1.87

%

 
 
 

 

Contacts:

Charles R. Hageboeck, Chief Executive Officer and President
(304) 769-1102

Source: City Holding Company

© 2024 Canjex Publishing Ltd. All rights reserved.